{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Forside","Forudsætninger","Model"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Forside","index":0,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Prissammenligningsværktøj"]
[null,"En beregningsmodel til vurdering af omkostningen ved sortering af bygge- og anlægsaffald"]
[]
[]
[null,"Værktøjet kan anvendes til at vise prisforskellen ved at sortere nedrivningsaffald på byggepladsen mod at aflevere blandet affald, men resultaterne illustrerer ikke den fulde omkostning ved nedrivning.  "]
[]
[null,"Resultatet udregnes som priser for de enkelte fraktioner, for hele bygningen og som pris pr. m2."]
[]
[null,"I fanen \"Forudsætninger\" kan du læse nærmere om, hvad der medtaget i modellen og hvilke priser der tages udgangspunkt i.  "]
[null,"Du har også her mulighed for at ændre priserne, hvis du vil tage udgangspunkt i andre priser end de priser som er indsamlet i projektet \"Affaldsforebyggelse i byggeriet\" udarbejdet i 2016."]

{"sheet":"Forudsætninger","index":1,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":false,"merged":[[55,1,58,1],[9,1,9,12],[10,1,10,12],[11,1,11,12],[12,1,12,12],[53,3,53,7]]}
[null,"Forudsætninger"]
[]
[null,"Modellen bygger på omkostningerne eller indtjeningen ved at afhænde byggeaffald fra nedrivning."]
[null,"Udover udgifter til afhænding vil nedrivere også have udgifter til transport og sortering, som ikke er medregnet:"]
[null,"   - Transportudgifter (stigende ved længere transport)"]
[null,"   - Sortering i forbindelse med nedrivningsarbejdet (f.eks. lønomkostninger)"]
[]
[null,"Priser på de enkelte fraktioner"]
[]
[null,"   - Priserne er angivet med udgangspunkt i de priser ejeren af affaldet skal betale for at afhænde affaldet, eksklusive "]
[null,"     transportomkostninger og sortering i forbindelse med nedrivning."]
[null,"   - Alle negative priser i tabellen betyder at det er forbundet med en udgift at afhænde fraktionen. Positive priser betyder "]
[null,"     dermed at det er forbundet med en økonomisk gevinst af afhænde fraktionen (dette gælder kun for jern og metal)"]
[]
[]
[null,"Priser for affaldsfraktioner (her kan du ændre priserne ved at indtaste nye tal i kolonnen til højre)"]
[null,"Fraktion",null,null,null,null,null,null,"Kr. pr. ton"]
[null,"Asfalt",null,"Genanvendelse",null,null,null,null,-48]
[null,"Beton",null,"Ren",null,null,null,null,-85]
[null,null,null,"Blandet",null,null,null,null,-160]
[null,"Flamingo",null,"Genanvendelse (Thermozell)",null,null,null,null,0]
[null,null,null,"Forbrænding",null,null,null,null,-428]
[null,"Gips",null,"Genanvendelse",null,null,null,null,-700]
[null,null,null,"Deponi",null,null,null,null,-897]
[null,"Glas",null,"Vinduesglas og termoruder",null,null,null,null,-850]
[null,"Jern",null,"Over 500 kg",null,null,null,null,1050]
[null,"Kalkmørtel",null,"Genbrug (På mursten til Gamle Mursten)",null,null,null,null,0]
[null,null,null,"Genanvendelse (På mursten til blandet beton)",null,null,null,null,-73]
[null,"Metal",null,"Over 100 kg*",null,null,null,null,{"$f":"AVERAGE(I32,I34,I36,I38,I40)","v":13490}]
[null,null,null,"Under 100 kg*",null,null,null,null,{"$f":"AVERAGE(I31,I33,I35,I37,I39)","v":12410}]
[null,null,null,"Gl. Kobber (under 100 kg)",null,null,null,null,28800]
[null,null,null,"Gl. Kobber (over 100 kg)",null,null,null,null,30800]
[null,null,null,"Zink (under 100 kg)",null,null,null,null,11150]
[null,null,null,"Zink (over 100 kg)",null,null,null,null,12150]
[null,null,null,"Bly (under 100 kg)",null,null,null,null,10600]
[null,null,null,"Bly (over 100 kg)",null,null,null,null,11600]
[null,null,null,"Rustfrit Stål (under 100 kg)",null,null,null,null,6050]
[null,null,null,"Rustfrit stål (over 100 kg)",null,null,null,null,6750]
[null,null,null,"Gl. Aluminium (under 100 kg)",null,null,null,null,5450]
[null,null,null,"Gl. Aluminium (over 100 kg)",null,null,null,null,6150]
[null,"Mineraluld",null,"Afskær",null,null,null,null,0]
[null,null,null,"Brugt",null,null,null,null,-850]
[null,null,null,"Forurenet",null,null,null,null,-1000]
[null,"Mursten",null,"Genbrug (Gamle Mursten)",null,null,null,null,0]
[null,null,null,"Genanvendelse (Blandet beton)",null,null,null,null,-73]
[null,"Plast",null,"Genanvendelse PVC",null,null,null,null,-1800]
[null,null,null,"Forbrænding",null,null,null,null,-428]
[null,"Sanitet",null,"Deponi",null,null,null,null,-897]
[null,"Tagpap",null,"Genanvendelse",null,null,null,null,-700]
[null,null,null,"Forbrænding",null,null,null,null,-428]
[null,"Teglsten",null,"Genbrug",null,null,null,null,200]
[null,null,null,"Genanvendelse",null,null,null,null,-100]
[null,null,null,"Deponi (glaseret)",null,null,null,null,-897]
[null,"Træ",null,"Forbrænding (gns. Takst for dedikerede og multifyrede anlæg)",null,null,null,null,-428]
[null,"Blandet",null,"Usorteret affald",null,null,null,null,-825]
[null,"Deponi (inkl. Statslig afgift)",null,"Mineralsk",null,null,null,null,-897]
[null,null,null,"Farligt",null,null,null,null,-671]
[null,null,null,"Blandet",null,null,null,null,-857]
[null,null,null,"Forurenet jord",null,null,null,null,-548]
[null,"* Gennemsnitspris på kobber, zink, bly, rustfrit stål og aluminium"]

{"sheet":"Model","index":2,"n_rows":121,"n_cols":10,"rows_kept":121,"cut":false,"hidden":false,"merged":[[22,13,22,14],[24,10,24,13],[53,2,56,2],[61,1,61,3],[8,1,8,2],[9,1,9,2],[14,3,14,4],[120,4,120,5],[77,10,77,13],[14,13,14,14],[15,13,16,14],[21,13,21,14],[112,1,112,5],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[25,3,25,4],[24,3,24,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[52,3,52,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[41,3,41,4],[42,3,42,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[53,3,53,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,3,40,4],[75,3,75,4],[76,3,76,4],[77,3,77,4],[78,3,78,4],[80,3,80,4],[81,3,81,4],[119,3,119,4],[66,3,66,4],[67,3,67,4],[68,3,68,4],[69,3,69,4],[70,3,70,4],[71,3,71,4],[72,3,72,4],[73,3,73,4],[74,3,74,4],[113,3,113,4],[114,3,114,4],[115,3,115,4],[116,3,116,4],[117,3,117,4],[118,3,118,4],[91,3,91,4],[92,3,92,4],[93,3,93,4],[82,3,82,4],[83,3,83,4],[84,3,84,4],[85,3,85,4],[86,3,86,4],[87,3,87,4],[106,3,106,4],[107,3,107,4],[108,3,108,4],[21,3,21,4],[22,3,22,4],[26,3,26,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[100,3,100,4],[101,3,101,4],[102,3,102,4],[103,3,103,4],[104,3,104,4],[105,3,105,4],[94,3,94,4],[95,3,95,4],[96,3,96,4],[97,3,97,4],[98,3,98,4],[99,3,99,4],[88,3,88,4],[89,3,89,4],[90,3,90,4],[47,3,47,4],[48,3,48,4]]}
[null,"Model"]
[]
[null,"Når du har indtastet mængder i tons for de udvalgte affaldsfraktioner, vil du kunne aflæse hovedresultaterne i afsnit 1 Resultater. "]
[]
[null,"1. Resultater"]
[]
[null,"Hovedresultater"]
[null,null,null,"Omkostning pr. m2","Omkostning hele byggeriet"]
[null,"Ved kildesortering på byggeplads",null,{"$f":"IF(OR(B62=\"\",B62=0),\"Indtast antal m2 før kr. pr m2 kan beregnes.\",H110/B62)","v":"Indtast antal m2 før kr. pr m2 kan beregnes."},{"$f":"H110","v":0}]
[null,"Ved aflevering af delvist sorteret byggeaffald",null,{"$f":"IF(OR(B62=\"\",B62=0),\"Indtast antal m2 før kr. pr m2 kan beregnes.\",H121/B62)","v":"Indtast antal m2 før kr. pr m2 kan beregnes."},{"$f":"H121","v":0}]
[]
[null,"2. Indtast antal kg affald"]
[]
[null,"Indtast herunder"]
[null,"Antal ton","Fraktion"]
[null,null,"Asfalt","Genanvendelse"]
[null,null,"Beton","Ren"]
[null,null,null,"Blandet"]
[null,null,"Flamingo","Genanvendelse (Thermozell)"]
[null,null,null,"Forbrænding"]
[null,null,"Gips","Genanvendelse"]
[null,null,null,"Deponi"]
[null,null,"Glas","Vinduesglas og termoruder"]
[null,null,"Jern","Over 500 kg"]
[null,null,"Kalkmørtel","Genbrug (På mursten til Gamle Mursten)"]
[null,null,null,"Genanvendelse (På mursten til blandet beton)"]
[null,null,"Metal","Over 100 kg"]
[null,null,null,"Under 100 kg"]
[null,null,null,"Gl. Kobber (under 100 kg)"]
[null,null,null,"Gl. Kobber (over 100 kg)"]
[null,null,null,"Zink (under 100 kg)"]
[null,null,null,"Zink (over 100 kg)"]
[null,null,null,"Bly (under 100 kg)"]
[null,null,null,"Bly (over 100 kg)"]
[null,null,null,"Rustfrit Stål (under 100 kg)"]
[null,null,null,"Rustfrit stål (over 100 kg)"]
[null,null,null,"Gl. Aluminium (under 100 kg)"]
[null,null,null,"Gl. Aluminium (over 100 kg)"]
[null,null,"Mineraluld","Afskær"]
[null,null,null,"Brugt"]
[null,null,null,"Forurenet"]
[null,null,"Mursten","Genbrug (Gamle Mursten)"]
[null,null,null,"Genanvendelse (Blandet beton)"]
[null,null,"Plast","Genanvendelse PVC"]
[null,null,null,"Forbrænding"]
[null,null,"Sanitet","Deponi"]
[null,null,"Tagpap","Genanvendelse"]
[null,null,null,"Forbrænding"]
[null,null,"Teglsten","Genbrug"]
[null,null,null,"Genanvendelse"]
[null,null,null,"Deponi (glaseret)"]
[null,null,"Træ","Forbrænding (gns. Takst for dedikerede og multifyrede anlæg)"]
[null,null,"Blandet","Usorteret affald"]
[null,null,"Deponi (inkl. Statslig afgift)","Mineralsk"]
[null,null,null,"Farligt"]
[null,null,null,"Blandet"]
[null,null,null,"Forurenet jord"]
[null,{"$f":"SUM(B16:B57)","v":0},"I alt"]
[]
[null,"Indtast herunder"]
[null,"Bygningens størrelse i m2"]
[]
[]
[null,"3. Mellemregninger"]
[]
[null,"Prisberegning ved fuld sortering af bygge- og anlægsaffald"]
[null,"Antal ton","Fraktion",null,null,"Kr. pr. ton","Kr. pr. kg","Pris i kr. i alt","Andel af samlet vægt","Andel af samlede pris"]
[null,{"$f":"B16","v":0},"Asfalt","Genanvendelse",null,{"$f":"Forudsætninger!I18","v":-48},{"$f":"F68/1000","v":-4.8000000000000001E-2},{"$f":"B68*F68","v":0},{"$f":"(100/$B$110*B68)","v":{"$error":"#DIV/0!"}},{"$f":"100/$H$110*H68","v":{"$error":"#DIV/0!"}}]
[null,0,"Beton","Ren",null,{"$f":"Forudsætninger!I19","v":-85},{"$f":"F69/1000","v":-8.5000000000000006E-2},{"$f":"B69*F69","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Blandet",null,{"$f":"Forudsætninger!I20","v":-160},{"$f":"F70/1000","v":-0.16},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Flamingo","Genanvendelse (Thermozell)",null,{"$f":"Forudsætninger!I21","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Forbrænding",null,{"$f":"Forudsætninger!I22","v":-428},{"$f":"F72/1000","v":-0.42799999999999999},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Gips","Genanvendelse",null,{"$f":"Forudsætninger!I23","v":-700},-0.7,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Deponi",null,{"$f":"Forudsætninger!I24","v":-897},-0.89700000000000002,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Glas","Vinduesglas og termoruder",null,{"$f":"Forudsætninger!I25","v":-850},-0.85,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Jern","Over 500 kg",null,{"$f":"Forudsætninger!I26","v":1050},1.05,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Kalkmørtel","Genbrug (På mursten til Gamle Mursten)",null,{"$f":"Forudsætninger!I27","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Genanvendelse (På mursten til blandet beton)",null,{"$f":"Forudsætninger!I28","v":-73},-7.2999999999999995E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Metal","Over 100 kg",null,{"$f":"Forudsætninger!I29","v":13490},{"$f":"F79/1000","v":13.49},{"$f":"B79*F79","v":0},{"$f":"(100/$B$110*B79)","v":{"$error":"#DIV/0!"}},{"$f":"100/$H$110*H79","v":{"$error":"#DIV/0!"}}]
[null,0,null,"Under 100 kg",null,{"$f":"Forudsætninger!I30","v":12410},{"$f":"F80/1000","v":12.41},{"$f":"B80*F80","v":0},{"$f":"(100/$B$110*B80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"   Gl. Kobber (under 100 kg)",null,{"$f":"Forudsætninger!I31","v":28800},{"$f":"-28.8*-1","v":28.8}]
[null,null,null,"   Gl. Kobber (over 100 kg)",null,{"$f":"Forudsætninger!I32","v":30800},{"$f":"-30.8*-1","v":30.8}]
[null,null,null,"   Zink (under 100 kg)",null,{"$f":"Forudsætninger!I33","v":11150},{"$f":"-11.15*-1","v":11.15}]
[null,null,null,"   Zink (over 100 kg)",null,{"$f":"Forudsætninger!I34","v":12150},{"$f":"-12.15*-1","v":12.15}]
[null,null,null,"   Bly (under 100 kg)",null,{"$f":"Forudsætninger!I35","v":10600},{"$f":"-10.6*-1","v":10.6}]
[null,null,null,"   Bly (over 100 kg)",null,{"$f":"Forudsætninger!I36","v":11600},{"$f":"-11.6*-1","v":11.6}]
[null,null,null,"   Rustfrit Stål (under 100 kg)",null,{"$f":"Forudsætninger!I37","v":6050},{"$f":"-6.05*-1","v":6.05}]
[null,null,null,"   Rustfrit stål (over 100 kg)",null,{"$f":"Forudsætninger!I38","v":6750},{"$f":"-6.75*-1","v":6.75}]
[null,null,null,"   Gl. Aluminium (under 100 kg)",null,{"$f":"Forudsætninger!I39","v":5450},{"$f":"-5.45*-1","v":5.45}]
[null,null,null,"   Gl. Aluminium (over 100 kg)",null,{"$f":"Forudsætninger!I40","v":6150},{"$f":"-6.15*-1","v":6.15}]
[null,0,"Mineraluld","Afskær",null,{"$f":"Forudsætninger!I41","v":0},0,{"$f":"B91*F91","v":0},{"$f":"(100/$B$110*B91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,0,null,"Brugt",null,{"$f":"Forudsætninger!I42","v":-850},-0.85,{"$f":"B92*F92","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Forurenet",null,{"$f":"Forudsætninger!I43","v":-1000},-1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Mursten","Genbrug (Gamle Mursten)",null,{"$f":"Forudsætninger!I44","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Genanvendelse (Blandet beton)",null,{"$f":"Forudsætninger!I45","v":-73},-7.2999999999999995E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Plast","Genanvendelse PVC",null,{"$f":"Forudsætninger!I46","v":-1800},{"$f":"F96/1000","v":-1.8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Forbrænding",null,{"$f":"Forudsætninger!I47","v":-428},{"$f":"F97/1000","v":-0.42799999999999999},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Sanitet","Deponi",null,{"$f":"Forudsætninger!I48","v":-897},{"$f":"F98/1000","v":-0.89700000000000002},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Tagpap","Genanvendelse",null,{"$f":"Forudsætninger!I49","v":-700},-0.7,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Forbrænding",null,{"$f":"Forudsætninger!I50","v":-428},-0.42799999999999999,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Teglsten","Genbrug",null,{"$f":"Forudsætninger!I51","v":200},0.2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Genanvendelse",null,{"$f":"Forudsætninger!I52","v":-100},-0.1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Deponi (glaseret)",null,{"$f":"Forudsætninger!I53","v":-897},-0.89700000000000002,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Træ","Forbrænding (gns. Takst for dedikerede og multifyrede anlæg)",null,{"$f":"Forudsætninger!I54","v":-428},{"$f":"F104/1000","v":-0.42799999999999999},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Blandet","Usorteret affald",null,{"$f":"Forudsætninger!I55","v":-825},{"$f":"F105/1000","v":-0.82499999999999996},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,"Deponi (inkl. Statslig afgift)","Mineralsk",null,{"$f":"Forudsætninger!I56","v":-897},{"$f":"F106/1000","v":-0.89700000000000002},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Farligt",null,{"$f":"Forudsætninger!I57","v":-671},-0.67100000000000004,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Blandet",null,{"$f":"Forudsætninger!I58","v":-857},-0.85699999999999998,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0,null,"Forurenet jord",null,{"$f":"Forudsætninger!I59","v":-548},-0.54800000000000004,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"SUM(B68:B109)","v":0},"I alt",null,null,null,null,{"$f":"SUM(H68:H109)","v":0},{"$f":"SUM(I68:I109)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J68:J109)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Prisberegning ved delvist sortering af bygge- og anlægsaffald"]
[null,"Antal ton","Fraktion","Note",null,"Kr. pr. ton","Kr. pr. kg","Pris i kr. i alt","Andel af samlet vægt","Andel af samlede pris"]
[null,{"$f":"B110-SUM(B116:B120)","v":0},"Blandet","Asfalt, gips, glas, kalkmørtel, mineraluld, mursten, tegl og blandet affald i øvrigt",null,{"$f":"H115/B115","v":{"$error":"#DIV/0!"}},{"$f":"F115/1000","v":{"$error":"#DIV/0!"}},{"$f":"B115*F105","v":0},{"$f":"B115/B$121*100","v":{"$error":"#DIV/0!"}},{"$f":"H115/H$121*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"SUM(B69:B70)","v":0},"Beton","Ren- og blandet beton",null,{"$f":"H116/B116","v":{"$error":"#DIV/0!"}},{"$f":"F116/1000","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H69:H70)","v":0},{"$f":"B116/B$121*100","v":{"$error":"#DIV/0!"}},{"$f":"H116/H$121*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"SUM(B71+B72+B96+B97+B99+B100+B104)","v":0},"Brændbart","Flamingo, plast, tagpap og træ",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(H71+H72+H96+H97+H99+H100+H104)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"SUM(B79:B79)","v":0},"Metal","Metal",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(H79:H79)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"SUM(B76:B76)","v":0},"Jern","Jern",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(H76:H76)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"SUM(B106:B109,B74+B98+B103)","v":0},"Deponi","Gips (deponi), sanitet, glaseret tegl og deponi i øvrigt",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(H106:H109)+H74+H98+H103","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"SUM(B115:B120)","v":0},"I alt",null,null,null,null,{"$f":"SUM(H115:H120)","v":0},{"$f":"SUM(I115:I120)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J115:J120)","v":{"$error":"#DIV/0!"}}]