{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Hjem","Basis info","Input system 1","Input system 2","Baggrundsdata","Faktorbibliotek","Mellemregning 1","Output-Beregnede værdier 1","Mellemregning 2","Output-Beregnede værdier 2","Output system 1 og 2 - tabel","Output mulige figurer","Output Figurer","Drop-down lister","Prioriteringsliste -indikatorer","Værdier - Påvirkningskategorier"],"not_rendered":{"charts":33,"images":13,"macros":1,"external_links":0,"defined_names":15,"comments":14,"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":"Hjem","index":0,"n_rows":25,"n_cols":2,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,1,0,8],[24,1,25,11]]}
[null,"MERMaid ver 1.0"]
[]
[]
[null,"Kontakt information "]
[null,"For spørgsmål eller kommentarer, venligst kontakt Morten Rebsdorf på Morten.Rebsdorf@aarhusvand.dk med emnet \"MERMaid værktøj\"."]
[]
[]
[null,"Ansvarsfraskrivelse"]
[null,"Dette værktøj (MERMaid) er udviklet i VUDP projektet: \"Den miljøeffektive ressourceanlægsmodel\""]
[null,"Værktøjet er udviklet som demonstration af hvorledes der kan medtages andre faktorer end økonomi ifm. med valg af renseteknologi."]
[null,"Det er således ikke et komplet værktøj der indeholder alle renseteknologier, men to cases der skal tjene som eksempler for en evt. videreudvikling"]
[null,"Der tages ikke ansvar for anvendelse af data, eller fortolkninger heraf, ej heller opdatering af priser, faktorer eller andet"]
[]
[]
[]
[]
[]
[]
[null,"Rettigheder og kildehenvisning"]
[null,"Værktøjet kan frit downloades fra DTU data repository via dette link: https://figshare.com/s/b4c28481071d42c48f53"]
[]
[null,"Værktøjet er frigivet som open source og kan opdateres og ændres ved korrekt kildehenvisning af det originale arbejde. Licensvilkårene kan findes her: https://creativecommons.org/licenses/by/4.0/"]
[]
[null,"Kildehenvisning:"]
[null,"Faragò, Maria; Rebsdorf, Morten; Nielsen, Per Henrik; Thornberg, Dines; Elise Christoffersen, Julie; Muff, Emilie Simone; Damgaard, Anders; Martin, Rygaard. (2023): MERMaid tool - Den Miljøeffektive ressourceanlægsmodel. Technical University of Denmark. Software. https://doi.org/10.11583/DTU.22439188"]

{"sheet":"Basis info","index":1,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Basis information"]
[]
[]
["Vurderingsperiode",null,"år"]
["Indløbsflow",null,"m3/år"]
[]
["Input er muligt for alle blå celler"]
["Røde omkrænsninger markerer manglende obligatoriske input"]

{"sheet":"Input system 1","index":2,"n_rows":16,"n_cols":12,"rows_kept":16,"cut":false,"hidden":false,"merged":[[6,1,8,1],[10,1,11,1],[17,1,18,13]]}
["Input System 1"]
[]
["Navn:"]
[]
[]
[null,null,null,"Teknologi","Materialetype",null,null,null,"Dimensioner",null,null,"\"End of life\""]
[null,"Materialvalg/Infrastrukturer",false,"Slamlagertank",null,"Forventet levetid",null,"år","Volumen",null,"m3","Bortskaffelsesmulighed"]
[null,null,false,"Forfiltrering",null,null,null,null,"Antal filtre",null,"#","Bortskaffelsesmulighed (filtre)"]
[null,null,false,"Forklaringstank",null,null,null,null,"Volumen",null,"m3","Bortskaffelsesmulighed"]
[]
[null,"Spildevandsbehandling",false,"Forfiltrering",null,"Recipient",null,null,"Flow volumen",null,"m3  år-1","Er anlægget forsynet med udrådning (anaerobic digestion, AD)?"]
[null,null,false,"Forklaringstank",null,null,null,null,"Flow volumen",null,"m3  år-1"]
[]
[]
[null,"Guide: For at beregne påvirkningen af forfiltreringsteknologi ved filtrering, sæt flueben ved C8 og C11"]
[null,"Guide: For at beregne påvirkning af forfiltreringsteknologi ved forklaringstank, sæt flueben ved C9 og C12"]

{"sheet":"Input system 2","index":3,"n_rows":16,"n_cols":12,"rows_kept":16,"cut":false,"hidden":false,"merged":[[6,1,8,1],[10,1,11,1],[17,1,18,13]]}
["Input System 2"]
[]
["Navn:"]
[]
[]
[null,null,null,"Teknologi","Materialetype",null,null,null,"Dimensioner",null,null,"\"End of life\""]
[null,"Materialvalg/Infrastrukturer",false,"Slamlagertank",null,"Forventet levetid",null,"år","Volumen",null,"m3","Bortskaffelsesmulighed"]
[null,null,false,"Forfiltrering",null,null,null,null,"Antal filtre",null,"#","Bortskaffelsesmulighed (filtre)"]
[null,null,false,"Forklaringstank",null,null,null,null,"Volumen",null,"m3","Bortskaffelsesmulighed"]
[]
[null,"Spildevandsbehandling",false,"Forfiltrering",null,"Recipient",null,null,"Flow volumen",null,"m3  år-1","Er anlægget forsynet med udrådning (anaerobic digestion, AD)?"]
[null,null,false,"Forklaringstank",null,null,null,null,"Flow volumen",null,"m3  år-1"]
[]
[]
[null,"Guide: For at beregne påvirkningen af forfiltreringsteknologi ved filtrering, sæt flueben ved C8 og C11"]
[null,"Guide: For at beregne påvirkning af forfiltreringsteknologi ved forklaringstank, sæt flueben ved C9 og C12"]

{"sheet":"Baggrundsdata","index":4,"n_rows":213,"n_cols":13,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,4,1]]}
[null,"Baggrundsdata"]
[null,"Data som bør evalueres",null,null,null,"System 1",null,null,"System 2"]
[null,"Konstant data",null,"Enhed","Default System 1","Bruger input System 1","Input til beregninger System 1","Default System 2","Bruger input System 2","Input til beregninger System 2","Kilde","Link / reference","Kommentar"]
[null,"Er ikke inkluderet, men anbefales inkluderet i fremtidige opdateringer "]
[]
[null,"Generelle antagelser"]
[null,"Transport"]
[null,"Transport","Transport af affald til bortskaffelsesanlæg: (Forbrænding, deponi, genanvendelse)","km",15,null,{"$f":"IF(F8=\"\",E8,F8)","v":15},15,null,{"$f":"IF(I8=\"\",H8,I8)","v":15},"Antaget"]
[null,"Bortskaffelse","Genanvendelsesrate rustfri stål/karbon stål","%",0.85,null,{"$f":"IF(F9=\"\",E9,F9)","v":0.85},0.85,null,{"$f":"IF(I9=\"\",H9,I9)","v":0.85},"Antaget"]
[null,"Bortskaffelse","Anlæggets interne genanvendelse (bla. stål og plastik)","%",0.7,null,0.7,0.7,null,0.7,"Antaget"]
[null,"Bortskaffelse","Genanvendelsesrate, beton","%",1,null,1,1,null,1,"Antaget"]
[]
[null,"Udgifter","Omregningsfaktor EUR til Valuta     (default DKK)","EURO - Valuta           (default DKK)",{"$f":"1/E15","v":7.6923076923076916},null,{"$f":"IF(F13=\"\",E13,F13)","v":7.6923076923076916},{"$f":"1/H15","v":7.6923076923076916},null,{"$f":"IF(F13=\"\",E13,F13)","v":7.6923076923076916}]
[null,"Udgifter","Navn på valuta","-","DKK",null,{"$f":"IF(F14=\"\",E14,F14)","v":"DKK"},"DKK",null,{"$f":"IF(F14=\"\",E14,F14)","v":"DKK"}]
[null,"Udgifter","Omregningsfaktor DKK til EUR","-",0.13,null,0.13,0.13,null,{"$f":"IF(I15=\"\",H15,I15)","v":0.13},"Nuværende valuta kurs (2021)","1 DKK to EUR - Danish Kroner to Euros Exchange Rate (xe.com)"]
[null,"Udgifter","Omregningsfaktor US dollar til DKK","-",6.5,null,6.5,6.5,null,6.5,"Nuværende valuta kurs (2021)","1 USD to DKK - US Dollars to Danish Kroner Exchange Rate (xe.com)"]
[null,"Materiale densitet og egenskaber"]
[null,"Materiale","HDPE","kg m-3",910,null,910,910,null,910,"Engineering toolbox","Density of Selected Solids (engineeringtoolbox.com)"]
[null,"Materiale","Beton","kg m-3",2400,null,2400,2400,null,2400,"Engineering toolbox","Density of Selected Solids (engineeringtoolbox.com)"]
[]
[null,"Udgifter","Rentesats","%",0.04,null,{"$f":"IF(F21=\"\",E21,F21)","v":0.04},0.04,null,{"$f":"IF(I21=\"\",H21,I21)","v":0.04},"Antaget",null,"Typisk rente til offentlige projekter(3-4%)"]
[]
[null,"Produktion","Biogas produktion","Nm3 / m3 spildevands inløb",0.11,null,{"$f":"IF(F23=\"\",E23,F23)","v":0.11},0.11,null,{"$f":"IF(I23=\"\",H23,I23)","v":0.11},"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Produktion","Andel methan i biogas","%",0.6,null,{"$f":"IF(F24=\"\",E24,F24)","v":0.6},0.6,null,{"$f":"IF(I24=\"\",H24,I24)","v":0.6},"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Produktion","Methan emissioner fra biogassystem","%",0.03,null,{"$f":"IF(F25=\"\",E25,F25)","v":0.03},0.03,null,{"$f":"IF(I25=\"\",H25,I25)","v":0.03},"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Produktion","CH4 udbytte","Nm3 / kg COD",0.35,null,{"$f":"IF(F26=\"\",E26,F26)","v":0.35},0.35,null,{"$f":"IF(I26=\"\",H26,I26)","v":0.35},"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Affald til bortskaffelse, afgifter"]
[null,"Udgifter","Deponeringsafgift","DKK t-1",475,null,{"$f":"IF(F28=\"\",E28,F28)","v":475},475,null,{"$f":"IF(I28=\"\",H28,I28)","v":475},"Wastewater operator, BIOFOS"]
[null,"Udgifter","Forbrændingsafgift","DKK t-1",350,null,350,350,null,350,"Vestforbrænding - COWI Business case - Avedøre"]
[null,"Udgifter","Tranport til deponeringssanlæg","DKK t-1",50,null,50,50,null,50,"Vestforbrænding - COWI Business case - Avedøre"]
[null,"Udgifter","Kulstofafgift - CO2-ækv. Kvote","DKK t-1",{"$f":"25/$G$15","v":192.30769230769229},null,192.30769230769229,{"$f":"25/$J$15","v":192.30769230769229},null,192.30769230769229,null,"EU emissions allowance prices in the context of the ECB’s climate change action plan (europa.eu)"]
[null,"Udgifter","Slamkomposterings pris","DKK t-1",50,null,50,50,null,50]
[null,"Udgifter","Slam til brug på landjord","DKK t-1 våd slam",250,null,250,250,null,250,null,"Jensen, D.M., Tychsen, P., Thomsen, M., Martinsen, L., Hasler, B., 2015. Baeredygtig udnyttelse af fosfor fra spildevand."]
[null,"Vand Udgifter"]
[null,"Udgifter","Drikkevand, pris","DKK m-3",{"$f":"1.21/0.13","v":9.3076923076923066},null,{"$f":"IF(F35=\"\",E35,F35)","v":9.3076923076923066},{"$f":"1.21/0.13","v":9.3076923076923066},null,{"$f":"IF(I35=\"\",H35,I35)","v":9.3076923076923066},"VARGA/BIOFOS","Faragó et al. (2021)","Drikkevandspriser for Hvidovre kommune i årene 2016-2019 "]
[null,"Energi"]
[null,"Udgifter","Elektricitet ","DKK kWh-1",{"$f":"0.077/0.13","v":0.59230769230769231},null,{"$f":"IF(F37=\"\",E37,F37)","v":0.59230769230769231},{"$f":"0.077/0.13","v":0.59230769230769231},null,{"$f":"IF(I37=\"\",H37,I37)","v":0.59230769230769231},"VARGA/BIOFOS","Faragó et al. (2021)","Spildevandsoperatør, BIOFOS, gennemsnit, minimum og maksimum pris betalt i årene 2016-2018"]
[null,"Udgifter","Varmeforbrug","DKK kWh-1",{"$f":"0.044/0.13","v":0.33846153846153842},null,{"$f":"IF(F38=\"\",E38,F38)","v":0.33846153846153842},{"$f":"0.044/0.13","v":0.33846153846153842},null,{"$f":"IF(I38=\"\",H38,I38)","v":0.33846153846153842},"VARGA/BIOFOS","Faragó et al. (2021)","Spildevandsoperatør, BIOFOS, gennemsnit, minimum og maksimum pris betalt i årene 2016-2019"]
[null,"Udgifter","Olie, brændsel","DKK L-1",{"$f":"1.25/0.13","v":9.615384615384615},null,{"$f":"IF(F39=\"\",E39,F39)","v":9.615384615384615},{"$f":"1.25/0.13","v":9.615384615384615},null,{"$f":"IF(I39=\"\",H39,I39)","v":9.615384615384615},"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Udgifter","Diesel","DKK L-1",{"$f":"1.4/0.13","v":10.769230769230768},null,{"$f":"IF(F40=\"\",E40,F40)","v":10.769230769230768},{"$f":"1.4/0.13","v":10.769230769230768},null,{"$f":"IF(I40=\"\",H40,I40)","v":10.769230769230768},"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Kemikalier"]
[null,"Udgifter","Jern(III)klorid (PIX-118) ","DKK t-1",{"$f":"156/0.13","v":1200},null,{"$f":"IF(F42=\"\",E42,F42)","v":1200},{"$f":"156/0.13","v":1200},null,{"$f":"IF(I42=\"\",H42,I42)","v":1200},"general market price source: Jesper Berner (Kemira) "]
[null,"Udgifter","Polymer flocculant ","DKK t-1",{"$f":"3636/0.13","v":27969.23076923077},null,27969.23076923077,{"$f":"3636/0.13","v":27969.23076923077},null,27969.23076923077,"general market price found in chembid.com and alibaba"]
[null,"Omsætning"]
[null,"Udgifter","Bio-methan, solgt","kr. Nm-3 ",{"$f":"0.72/$G$15","v":5.5384615384615383},null,{"$f":"IF(F45=\"\",E45,F45)","v":5.5384615384615383},{"$f":"0.72/$J$15","v":5.5384615384615383},null,{"$f":"IF(I45=\"\",H45,I45)","v":5.5384615384615383},"VARGA/BIOFOS","Faragó et al. (2021)","Fra flere danske studier, siden biomethan prisen fra BIOFOS er fortrolig"]
[null,"Spildevand, indløbskoncentration "]
[null,"Drift","TP","mg / L",{"$f":"178000000/25180000","v":7.0691024622716441},null,{"$f":"IF(F47=\"\",E47,F47)","v":7.0691024622716441},{"$f":"178000000/25180000","v":7.0691024622716441},null,{"$f":"IF(I47=\"\",H47,I47)","v":7.0691024622716441},"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Drift","TN","mg / L",{"$f":"1199000000/25180000","v":47.617156473391582},null,47.617156473391582,{"$f":"1199000000/25180000","v":47.617156473391582},null,47.617156473391582,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Drift","COD","mg / L",{"$f":"14949000000/25180000","v":593.68546465448765},null,593.68546465448765,{"$f":"14949000000/25180000","v":593.68546465448765},null,593.68546465448765,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Drift","COD i slam omdannet til biogas (konventionel AD)","%",0.34,null,0.34,0.34,null,0.34,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Spildevand, udløbskoncentration"]
[null,"Drift","TP","mg / L",{"$f":"12160000/($G$55*25180000)","v":0.50001570773029214},null,0.50001570773029214,{"$f":"12160000/($J$55*25180000)","v":0.50001570773029214},null,0.50001570773029214,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Drift","TN","mg / L",{"$f":"97277000/($G$55*25180000)","v":4.0000023027039173},null,4.0000023027039173,{"$f":"97277000/($J$55*25180000)","v":4.0000023027039173},null,4.0000023027039173,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Drift","COD","mg / L",{"$f":"569070000/($G$55*25180000)","v":23.399994966947151},null,23.399994966947151,{"$f":"569070000/($J$55*25180000)","v":23.399994966947151},null,23.399994966947151,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Drift","Volumen udløb / indløb","%",{"$f":"24319236/25180000","v":0.96581556791104051},null,{"$f":"IF(F55=\"\",E55,F55)","v":0.96581556791104051},{"$f":"24319236/25180000","v":0.96581556791104051},null,{"$f":"IF(I55=\"\",H55,I55)","v":0.96581556791104051},"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Drift","TP i slam (brugt på land / forbrænding)","%",{"$f":"(($G$47*'Input system 1'!$J$11-($G$52*$G$55*'Input system 1'!$J$11))/('Input system 1'!$J$11*Baggrundsdata!$G$47))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"(($J$47*'Input system 2'!$J$11-($J$52*$J$55*'Input system 2'!$J$11))/('Input system 2'!$J$11*Baggrundsdata!$J$47))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Drift","TN i slam (brugt på land / forbrænding)","%",{"$f":"($G$48*'Input system 1'!$J$11-($G$53*$G$55*'Input system 1'!$J$11))/('Input system 1'!$J$11*Baggrundsdata!$G$48)-1.6%-77%","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"($J$48*'Input system 2'!$J$11-($J$53*$J$55*'Input system 2'!$J$11))/('Input system 2'!$J$11*Baggrundsdata!$J$48)-1.6%-77%","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"VARGA/BIOFOS","Faragó et al. (2021)"]
[]
[]
[null,"Slamlagertank: Rustfri stål"]
[null,null,"Type: cylinder"]
[null,"Tank, dimensioner","Diameter","m m-3",{"$f":"13.92/1087","v":1.280588776448942E-2},null,{"$f":"IF(F62=\"\",E62,F62)","v":1.280588776448942E-2},{"$f":"13.92/1087","v":1.280588776448942E-2},null,{"$f":"IF(I62=\"\",H62,I62)","v":1.280588776448942E-2},null,"VCS - Ejby Mølle  - Per Henrik Nielsen"]
[null,"Tank, dimensioner","Areal","m2 m-3",{"$f":"(($G$62*'Input system 1'!$J$7/2)^2)*PI()/'Input system 1'!$J$7","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"(($J$62*'Input system 2'!$J$7/2)^2)*PI()/'Input system 2'!$J$7","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"Estimeret"]
[null,"Materialer","Rustfri stål","kg m-3",4.5,null,4.5,4.5,null,4.5,"Ægte sag","VCS - Ejby Mølle  - Per Henrik Nielsen"]
[null,"Materialer","Karbon stål","kg m-3",24.8,null,24.8,24.8,null,24.8,"Ægte sag","VCS - Ejby Mølle  - Per Henrik Nielsen"]
[null,"Materialer","Zinkbelægning","m2 m-3",0.6,null,0.6,0.6,null,0.6,"Estimeret","VCS - Ejby Mølle  - Per Henrik Nielsen"]
[null,"Levetid","Zinkbelægning levetid","år",30,null,30,30,null,30,null,"VCS - Ejby Mølle  - Per Henrik Nielsen"]
[null,"Transport ","Afstand fra produktion til installationslokation","km",600,null,600,600,null,600,"Estimeret","VCS - Ejby Mølle  - Per Henrik Nielsen"]
[null,"Udgifter","CAPEX","DKK m-3",null,null,0,null,null,0,null,"VCS - Ejby Mølle  - Per Henrik Nielsen","Anlægsudgifter, et tilbud indhentet. Udgifter er eksklusiv fundament, eksklusiv isolering, inkl. omrører. Tanken opføres i rustfri stål plader. Levetid minimum 25 år."]
[null,"Drift","Ekstra biogasproduktion pga. tanken","%",{"$f":"AVERAGE(8%,14%)","v":0.11000000000000001},null,0.11000000000000001,{"$f":"AVERAGE(8%,14%)","v":0.11000000000000001},null,0.11000000000000001,"Taget fra ","Banebrydende slamlagertank i stål udvinder gas og genvinder varme | Krüger A/S (kruger.dk)"]
[]
[null,null,"Andre miljøindikatorer"]
[null,"Drift","3) C genindvinding (som COD)","kg COD/m3 spildevands indløb",{"$f":"$G$70*$G$23/$G$26","v":3.4571428571428579E-2},null,{"$f":"IF(F73=\"\",E73,F73)","v":3.4571428571428579E-2},{"$f":"$J$70*$J$23/$J$26","v":3.4571428571428579E-2},null,{"$f":"IF(I73=\"\",H73,I73)","v":3.4571428571428579E-2},"Estimeret"]
[]
[null,null,"Netto Vand Genindvinding"]
[null,"Drift","Genindvundet vand","m3 år-1",0,null,{"$f":"IF(F76=\"\",E76,F76)","v":0},0,null,{"$f":"IF(I76=\"\",H76,I76)","v":0}]
[null,"Drift","Brugt vand","m3 år-1",0,null,{"$f":"IF(F77=\"\",E77,F77)","v":0},0,null,{"$f":"IF(I77=\"\",H77,I77)","v":0}]
[]
[null,null,"Andre direkte luftemissioner, eksklusiv drivhusgasser","-","Ikke sandsynligt",null,"Ikke sandsynligt","Ikke sandsynligt",null,{"$f":"IF(I79=\"\",H79,I79)","v":"Ikke sandsynligt"}]
[null,"Drift","Potentielle lugtgener","-","1.Fysisk proces",null,{"$f":"IF(E80=\"1.Fysisk proces\",1,IF(E80=\"2.Kemisk proces\",2,IF(E80=\"3.Biologisk proces\",3,IF(E80=\"4.Thermisk proces\",4,\"NaN\"))))","v":1},"1.Fysisk proces",null,{"$f":"IF(H80=\"1.Fysisk proces\",1,IF(H80=\"2.Kemisk proces\",2,IF(H80=\"3.Biologisk proces\",3,IF(H80=\"4.Thermisk proces\",4,\"NaN\"))))","v":1}]
[null,"Drift","Støj potentiale","dB niveau ",10,null,10,10,null,10,"Antaget",null,"Mellem 0 og 120"]
[]
[null,"Udgifter","1) Potentiale for ekstern finansiering og tilskud","# år-1",1,null,{"$f":"IF(F83=\"\",E83,F83)","v":1},1,null,{"$f":"IF(I83=\"\",H83,I83)","v":1},"VCS - Per Henrik Nielsen",null,"– tanken indgår i et MUDP støttet projekt"]
[null,"Udgifter","2) Servicediversificeringspotentiale"]
[null,"Udgifter","Antal ekstra services til rådighed","#",0,null,0,0,null,0]
[]
[null,null,"Input til sociale indikatorer"]
[null,"Antaget","Forventet antal nye fuldtidsjobs ","#",0,null,{"$f":"IF(F88=\"\",E88,F88)","v":0},0,null,{"$f":"IF(I88=\"\",H88,I88)","v":0},"Antaget"]
[null,"Antaget","Forventet antal undervisninger i skoler og universiteter ","#/år",1,null,1,1,null,1,"Antaget",null,"Potentiale for 'public outreach' / Ja – via ARES projektet "]
[null,"Antaget","Forventet  samarbejdspotentiale","# ekstra samarbejdsinstitutioner ",3,null,3,3,null,3,"Antaget"]
[null,"Antaget","Forventet risici for uheld og infektioner ","-","Ingen",null,"Ingen","Ingen",null,"Ingen","Antaget",null,"Sikkerhed - Marginalt bedre sikkerhed på grund af mindre metan udslip "]
[null,"Antaget","Forventet eksport af viden og markedspotentiale","-","Ingen",null,{"$f":"IF(F92=\"\",E92,F92)","v":"Ingen"},"Ingen",null,"Ingen","Antaget"]
[]
[]
[null,"Slamlagertank: Beton"]
[null,null,"Type: cylinder"]
[null,"Tank, dimensioner","Diameter","m m-3",{"$f":"14/1000","v":1.4E-2},null,{"$f":"IF(F97=\"\",E97,F97)","v":1.4E-2},{"$f":"14/1000","v":1.4E-2},null,{"$f":"IF(I97=\"\",H97,I97)","v":1.4E-2},"Ægte sag","VCS - Ejby Mølle  - Per Henrik Nielsen"]
[null,"Tank, dimensioner","Areal","m2 m-3",{"$f":"(($G$97*'Input system 1'!$J$7/2)^2)*PI()/'Input system 1'!$J$7","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F98=\"\",E98,F98)","v":{"$error":"#DIV/0!"}},{"$f":"(($J$97*'Input system 2'!$J$7/2)^2)*PI()/'Input system 2'!$J$7","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(I98=\"\",H98,I98)","v":{"$error":"#DIV/0!"}},"Estimeret"]
[null,"Materialer","Beton","DKK m-3",215,null,{"$f":"IF(F99=\"\",E99,F99)","v":215},215,null,{"$f":"IF(I99=\"\",H99,I99)","v":215},"Ægte sag","VCS - Ejby Mølle  - Per Henrik Nielsen"]
[null,"Materialer","PE-membran","DKK m-3",1.68,null,1.68,1.68,null,1.68,"Estimeret"]
[null,"Transport","Afstand fra produktion til installationslokation","km",150,null,150,150,null,150,"Ægte sag","VCS - Ejby Mølle  - Per Henrik Nielsen"]
[null,"Transport ","Transport af affald til bortskaffelsesanlæg","km",15,null,15,15,null,15,"Antaget"]
[null,"Udgifter","CAPEX","DKK m-3",null,null,{"$f":"IF(F103=\"\",E103,F103)","v":0},null,null,{"$f":"IF(I103=\"\",H103,I103)","v":0},null,"VCS - Ejby Mølle  - Per Henrik Nielsen","Anlægsudgifter er indhentet ved overslag.Udgifter er eksl. fundament, eksl. isolering, eksl. omrører. Levetid minimum 25 år."]
[null,"Drift","Ekstra biogasproduktion pga. tanken","%",{"$f":"AVERAGE(8%,14%)","v":0.11000000000000001},null,{"$f":"IF(F104=\"\",E104,F104)","v":0.11000000000000001},{"$f":"AVERAGE(8%,14%)","v":0.11000000000000001},null,{"$f":"IF(I104=\"\",H104,I104)","v":0.11000000000000001},"Taget fra ","Banebrydende slamlagertank i stål udvinder gas og genvinder varme | Krüger A/S (kruger.dk)"]
[]
[null,null,"Andre direkte luftemissioner, eksklusiv drivhusgasser","-","Ikke sandsynligt",null,{"$f":"IF(F106=\"\",E106,F106)","v":"Ikke sandsynligt"},"Ikke sandsynligt",null,{"$f":"IF(I106=\"\",H106,I106)","v":"Ikke sandsynligt"},"Antaget"]
[null,"Forurening","Potentielle lugtgener","-","1.Fysisk proces",null,{"$f":"IF(E107=\"1.Fysisk proces\",1,IF(E107=\"2.Kemisk proces\",2,IF(E107=\"3.Biologisk proces\",3,IF(E107=\"4.Thermisk proces\",4,\"NaN\"))))","v":1},"1.Fysisk proces",null,{"$f":"IF(H107=\"1.Fysisk proces\",1,IF(H107=\"2.Kemisk proces\",2,IF(H107=\"3.Biologisk proces\",3,IF(H107=\"4.Thermisk proces\",4,\"NaN\"))))","v":1},"Antaget"]
[null,"Forurening","Støj potentiale","dB niveau",10,0,0,10,0,0,"Antaget",null,"mellem 0 og 120"]
[]
[null,null,"Andre miljøindikatorer"]
[null,"Drift","3) C genindvinding (som COD)","kg COD/m3 wastewater inlet",{"$f":"$G$70*$G$23/$G$26","v":3.4571428571428579E-2},null,{"$f":"IF(F111=\"\",E111,F111)","v":3.4571428571428579E-2},{"$f":"$J$70*$J$23/$J$26","v":3.4571428571428579E-2},null,{"$f":"IF(I111=\"\",H111,I111)","v":3.4571428571428579E-2},"Estimeret"]
[]
[null,null,"Netto Vand Genindvinding"]
[null,"Drift","Genindvundet vand","m3 år-1",0,null,{"$f":"IF(F114=\"\",E114,F114)","v":0},0,null,{"$f":"IF(I114=\"\",H114,I114)","v":0},"Antaget"]
[null,"Drift","Brugt vand","m3 år-1",0,null,{"$f":"IF(F115=\"\",E115,F115)","v":0},0,null,0,"Antaget"]
[]
[null,"Antaget","1) Potentiale for ekstern finansiering og tilskud","# år-1",1,null,1,1,null,1,"VCS - Per Henrik Nielsen"]
[null,"Antaget","2) Servicediversificeringspotentiale"]
[null,null,"Antal ekstra services til rådighed","#",0,null,{"$f":"IF(F119=\"\",E119,F119)","v":0},0,null,{"$f":"IF(I119=\"\",H119,I119)","v":0},"Antaget"]
[]
[null,null,"Input til sociale indikatorer"]
[null,"Antaget","Forventet antal nye fuldtidsjobs ","#",0,null,{"$f":"IF(F122=\"\",E122,F122)","v":0},0,null,{"$f":"IF(I122=\"\",H122,I122)","v":0},"Antaget"]
[null,"Antaget","Forventet antal undervisninger i skoler og universiteter ","#/år",1,null,1,1,null,1,"Antaget",null,"Potentiale for 'public outreach' / Ja – via ARES projektet "]
[null,"Antaget","Forventet  samarbejdspotentiale","# ekstra samarbejdsinstitutioner ",3,null,3,3,null,3,"Antaget",null,"Potentiale for samarbejde - Ja via ARES – der er ikke forskel på de to tanktyper "]
[null,"Antaget","Forventet risici for uheld og infektioner ","-","Ingen",null,"Ingen","Ingen",null,"Ingen","Antaget",null,"Sikkerhed - Marginalt bedre sikkerhed på grund af mindre metan udslip "]
[null,"Antaget","Forventet eksport af viden og markedspotentiale","-","Ingen",null,"Ingen","Ingen",null,"Ingen","Antaget"]
[]
[]
[]
[null,"Forfiltrering: Salsnes filter"]
[null,"Materialer","# af pre-filtre","#",{"$f":"ROUND('Input system 1'!J11*'Basis info'!$B$4/(Baggrundsdata!$G$133*'Basis info'!$B$4*24*365),0)*1.6","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F131=\"\",E131,F131)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('Input system 2'!$J11*'Basis info'!$B$4/(Baggrundsdata!$J133*'Basis info'!$B$4*24*365),0)*1.6","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(I131=\"\",H131,I131)","v":{"$error":"#DIV/0!"}},"VARGA/BIOFOS","Faragó et al. (2021)","x sikkerheds faktor i tilfælde af yderligere flow"]
[null,"Materialer","Total vægt - 1 filter (baseret på Slasnes SF6000)","kg /1 filter",{"$f":"1230","v":1230},null,{"$f":"IF(F132=\"\",E132,F132)","v":1230},{"$f":"1230","v":1230},null,1230,"VARGA/BIOFOS","Faragó et al. (2021)","SF6000"]
[null,"Drift","Gennemsnitlig behandlet flow gennem filter (baseret på Salsnes SF6000)","m3 h-1",325,null,325,325,null,325,"VARGA/BIOFOS","Faragó et al. (2021)","Salsnes"]
[null,"Materialer","Filterramme: Rustfri stål ","kg / år",{"$f":"60%*$G$132*'Input system 1'!$J$8*(1/Baggrundsdata!$G$151)*$G$135","v":0},null,{"$f":"IF(F134=\"\",E134,F134)","v":0},{"$f":"60%*J132*'Input system 2'!$J$8*(1/Baggrundsdata!$J$151)*J135","v":0},null,0,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Antagelser ","Øvrige fittings","-",1.4,null,1.4,1.4,null,1.4,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Materialer","Filterdug: PE","kg / år",{"$f":"32%*$G$132*'Input system 1'!$J$8*(1/Baggrundsdata!$G$150)*$G$135","v":0},null,0,{"$f":"32%*$J$132*'Input system 2'!$J$8*(1/Baggrundsdata!$J$150)*$J$135","v":0},null,0,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Materialer","Kontrolpanel: plastik + elektronik: PE","kg / år",{"$f":"1%*$G$132*'Input system 1'!$J$8*(1/$G$149)*1.4","v":0},null,0,{"$f":"1%*$J$132*'Input system 2'!$J$8*(1/$J$149)*1.4","v":0},null,0,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Materialer","Anlægsdesign: beton til konstruktion","kg / år",{"$f":"'Input system 1'!$J$8/8*((24*12*4)-((24-0.3)*(12-0.3)*(4-0.3)))*$G$19*(1/Baggrundsdata!$G$148)","v":0},null,0,{"$f":"'Input system 2'!$J$8/8*((24*12*4)-((24-0.3)*(12-0.3)*(4-0.3)))*$J$19*(1/Baggrundsdata!$J$148)","v":0},null,0,"VARGA/BIOFOS","Faragó et al. (2021)","area dimensions for 8 filters"]
[null,"Transport","Afstand fra filterproducent til anlæg","km",1287,null,1287,1287,null,1287,"VARGA/BIOFOS","Faragó et al. (2021)","Norway"]
[null,"Drift","Elforbrug: Forfiltrering","kWh m-3",1.2E-2,null,1.2E-2,1.2E-2,null,1.2E-2,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Drift","Kemikalier: Polymer forbrug ","g m-3",3,null,3,3,null,3,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Drift","Kemikalier: Jernklorid","g m-3",{"$f":"359*1000000/27300000","v":13.15018315018315},null,13.15018315018315,{"$f":"359*1000000/27300000","v":13.15018315018315},null,13.15018315018315,"VARGA/BIOFOS","Faragó et al. (2021)","0,015 liter / kg SS"]
[null,"Drift","Vandforbrug: Rent vand til rengøring af filter","m3 /dag /1 filter",{"$f":"(2/4)","v":0.5},null,0.5,{"$f":"(2/4)","v":0.5},null,0.5,"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Drift","Genbrugt vand","m3/m3 indløb",0,null,0,0,null,0]
[]
[null,"Transport","Afstand fra anlæg til genbrugsstation","km",30,null,30,30,null,{"$f":"IF(I146=\"\",H146,I146)","v":30},"VARGA/BIOFOS","Faragó et al. (2021)"]
[]
[null,"Levetid","Levetid, filterbygning","år",50,null,50,50,null,{"$f":"IF(I148=\"\",H148,I148)","v":50}]
[null,"Levetid","Kontrolpanel ","år",10,null,10,10,null,{"$f":"IF(I149=\"\",H149,I149)","v":10},"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Levetid","Filterdug","år",2,null,2,2,null,{"$f":"IF(I150=\"\",H150,I150)","v":2},"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Levetid","Levetid, filterramme","år",5,null,5,5,null,{"$f":"IF(I151=\"\",H151,I151)","v":5},"VARGA/BIOFOS","Faragó et al. (2021)"]
[]
[null,"Areal","Forfiltrering (estimeret fra Slasnes filter) ","-",{"$f":"1/10","v":0.1},null,0.1,{"$f":"1/10","v":0.1},null,{"$f":"IF(I153=\"\",H153,I153)","v":0.1},"VARGA/BIOFOS","Faragó et al. (2021)","1 / 10 af arealbehov for forklaringstank (source: Salsnes website)"]
[null,"Areal","Forfiltrering (estimeret fra Slasnes filter) ","m2 / 1 filter",{"$f":"(12*12)/8","v":18},null,18,{"$f":"(12*12)/8","v":18},null,{"$f":"IF(I154=\"\",H154,I154)","v":18},"VARGA/BIOFOS","Faragó et al. (2021)"]
[null,"Areal","Forfiltrering (estimeret fra Slasnes filter) ","m2 / m3",{"$f":"G154*16/27300000","v":1.054945054945055E-5},null,1.054945054945055E-5,{"$f":"J154*16/27300000","v":1.054945054945055E-5},null,{"$f":"IF(I155=\"\",H155,I155)","v":1.054945054945055E-5},"Beregnet"]
[null,"Areal","Forklaringstank","m2 / filter",{"$f":"G154/$G$153","v":180},null,180,{"$f":"J154/$J$153","v":180},null,{"$f":"IF(I156=\"\",H156,I156)","v":180},"Beregnet","calculated"]
[]
[null,"Udgifter","CAPEX: one-time Udgifters","DKK / 1 filter",{"$f":"(2197000/0.13)/4","v":4225000},null,{"$f":"IF(F158=\"\",E158,F158)","v":4225000},{"$f":"(2197000/0.13)/4","v":4225000},null,{"$f":"IF(I158=\"\",H158,I158)","v":4225000},"VARGA/BIOFOS","Faragó et al. (2021)","Det inkluderer konstruktionen af bygningen"]
[null,"Udgifter","CAPEX: reinvestment - filter net","DKK /1 filter net",{"$f":"3250/0.13","v":25000},null,{"$f":"IF(F159=\"\",E159,F159)","v":25000},{"$f":"3250/0.13","v":25000},null,{"$f":"IF(I159=\"\",H159,I159)","v":25000},"VARGA/BIOFOS","Faragó et al. (2021)"]
[]
[]
[null,"Drift","Øget biogas produktion","Nm3 m-3 spildevand",{"$f":"619285/27300000","v":2.2684432234432235E-2},null,2.2684432234432235E-2,{"$f":"619285/27300000","v":2.2684432234432235E-2},null,{"$f":"IF(I162=\"\",H162,I162)","v":2.2684432234432235E-2},"VARGA/BIOFOS","Faragó et al. (2021)","Effekt af anaerob udrådning"]
[null,"Drift","Besparelser: Elektricitet til iltning","kWh m-3",{"$f":"-221000/27300000","v":-8.0952380952380946E-3},null,{"$f":"IF(F163=\"\",E163,F163)","v":-8.0952380952380946E-3},{"$f":"-221000/27300000","v":-8.0952380952380946E-3},null,{"$f":"IF(I163=\"\",H163,I163)","v":-8.0952380952380946E-3},"VARGA/BIOFOS","Faragó et al. (2021)"]
[]
[]
[null,"Drift ","Yderligere COD-genindvundet som energi","t m-3",{"$f":"((16484*42%-16484*34%))/27300000","v":4.830476190476188E-5},null,{"$f":"IF(F166=\"\",E166,F166)","v":4.830476190476188E-5},{"$f":"((16484*42%-16484*34%))/27300000","v":4.830476190476188E-5},null,{"$f":"IF(I166=\"\",H166,I166)","v":4.830476190476188E-5},"VARGA/BIOFOS","Faragó et al. (2021)"]
[]
[null,"Forurening","Andre direkte luftemissioner, eksklusiv drivhusgasser","-","Noget sandsynligt",null,"Noget sandsynligt","Noget sandsynligt",null,{"$f":"IF(I168=\"\",H168,I168)","v":"Noget sandsynligt"},"Antaget"]
[null,"Forurening","Potentielle lugtgener","-","1.Fysisk proces",null,{"$f":"IF(E169=\"1.Fysisk proces\",1,IF(E169=\"2.Kemisk proces\",2,IF(E169=\"3.Biologisk proces\",3,IF(E169=\"4.Thermisk proces\",4,\"NaN\"))))","v":1},"1.Fysisk proces",null,{"$f":"IF(H169=\"1.Fysisk proces\",1,IF(H169=\"2.Kemisk proces\",2,IF(H169=\"3.Biologisk proces\",3,IF(H169=\"4.Thermisk proces\",4,\"NaN\"))))","v":1},"Antaget",null,"it is in between physical and chemical?"]
[null,"Forurening","Støj potentiale","dB niveau",63,null,{"$f":"IF(F170=\"\",E170,F170)","v":63},63,null,63,"Antaget",null,"CST's dewatering device for disposal issues - Filtration + Separation (filtsep.com)"]
[]
[null,"Antaget","1) Potentiale for ekstern finansiering og tilskud","# år-1",1,null,{"$f":"IF(F172=\"\",E172,F172)","v":1},1,null,{"$f":"IF(I172=\"\",H172,I172)","v":1},"Antaget",null,"kan beregnes som antal potentiel finanserings ansøgninger som skal skrives "]
[null,"Antaget","2) Servicediversificeringspotentiale"]
[null,null,"Antal ekstra services til rådighed","#",1,null,{"$f":"IF(F174=\"\",E174,F174)","v":1},1,null,{"$f":"IF(I174=\"\",H174,I174)","v":1},"Antaget"]
[]
[null,null,"Input til sociale indikatorer"]
[null,"Antaget","Forventet antal nye fuldtidsjobs ","#",1,null,{"$f":"IF(F177=\"\",E177,F177)","v":1},1,null,{"$f":"IF(I177=\"\",H177,I177)","v":1},"Antaget",null,"Det er linket til vedligeholdeldse: Pre-filtre behøver mere vedligeholdelse. "]
[null,"Antaget","Forventet antal undervisninger i skoler og universiteter ","#/år",2,null,2,2,null,{"$f":"IF(I178=\"\",H178,I178)","v":2},"Antaget"]
[null,"Antaget","Forventet  samarbejdspotentiale","# ekstra samarbejdsinstitutioner ",3,null,3,3,null,{"$f":"IF(I179=\"\",H179,I179)","v":3},"Antaget",null,"Potentielle samarbejdspartnere med andre organisationer "]
[null,"Antaget","Forventet risici for uheld og infektioner ","-","Ingen",null,"Ingen","Ingen",null,{"$f":"IF(I180=\"\",H180,I180)","v":"Ingen"},"Antaget"]
[null,"Antaget","Forventet eksport af viden og markedspotentiale","-","Ingen",null,"Ingen","Ingen",null,{"$f":"IF(I181=\"\",H181,I181)","v":"Ingen"},"Antaget"]
[]
[null,null,"Tekniske indikatorer"]
[null,"Antaget","Sandsynlighed for fejl","%",0.2,null,{"$f":"IF(F184=\"\",E184,F184)","v":0.2},0.2,null,{"$f":"IF(I184=\"\",H184,I184)","v":0.2},"Antaget","reliability is 1- probability of failure"]
[null,"Antaget","Fleksibilitet - justerbarhed af systemet","%",0.6,null,0.6,0.6,null,{"$f":"IF(I185=\"\",H185,I185)","v":0.6},"Antaget",null,"operativt spænd, håndtering af store udsving; Mulighed for at tilpasse syemet og ændre/substiturerer komponenter"]
[]
[null,"Forklaringstank: Beton"]
[null,"Materialer","Mængde beton","m3 beton / m3 tank volume",0.18,null,{"$f":"IF(F188=\"\",E188,F188)","v":0.18},0.18,null,{"$f":"IF(I188=\"\",H188,I188)","v":0.18},"Morten Rebsdorf (Aarhus Vand)",null,"Beregning refererer til en tank med volumen på 1000 m3"]
[null,"Volumen forhold","Forhold ml. udgravnings volumen/tank volumen","-",1.3,null,1.3,1.3,null,{"$f":"IF(I189=\"\",H189,I189)","v":1.3},"Antaget"]
[null,"Transport","Transport: Produktion til konstruktion lokation","km",150,null,150,150,null,{"$f":"IF(I190=\"\",H190,I190)","v":150},"Antaget",null,"Antaget Denmark som produktionsland "]
[null,"Levetid","Levetid, tank","år",50,null,50,50,null,{"$f":"IF(I191=\"\",H191,I191)","v":50},"Antaget"]
[]
[null,null,"Netto Vand Genindvundet"]
[null,"Drift ","Genindvundet vand","m3 vand / dag / m3 spildevand indløb",0,null,{"$f":"IF(F194=\"\",E194,F194)","v":0},0,null,{"$f":"IF(I194=\"\",H194,I194)","v":0},"Antaget"]
[null,"Drift ","Brugt vand","m3 vand / dag / m3 spildevand indløb",0,null,0,0,null,{"$f":"IF(I195=\"\",H195,I195)","v":0},"Antaget"]
[]
[null,"Forurening","Andre direkte luftemissioner, eksklusiv drivhusgasser","-","Ikke sandsynligt",null,{"$f":"IF(F197=\"\",E197,F197)","v":"Ikke sandsynligt"},"Ikke sandsynligt",null,{"$f":"IF(I197=\"\",H197,I197)","v":"Ikke sandsynligt"},"Antaget"]
[null,"Forurening","Potentielle lugtgener","-","1.Fysisk proces",null,{"$f":"IF(E198=\"1.Fysisk proces\",1,IF(E198=\"2.Kemisk proces\",2,IF(E198=\"3.Biologisk proces\",3,IF(E198=\"4.Thermisk proces\",4,\"NaN\"))))","v":1},"1.Fysisk proces",null,{"$f":"IF(H198=\"1.Fysisk proces\",1,IF(H198=\"2.Kemisk proces\",2,IF(H198=\"3.Biologisk proces\",3,IF(H198=\"4.Thermisk proces\",4,\"NaN\"))))","v":1},"Antaget"]
[null,"Forurening","Støj potentiale","dB",63,null,63,63,null,63,"Antaget"]
[]
[null,null,"Grundareal"]
[null,"Areal","Forklaringstank","m2 m-3 spildevands inløb",{"$f":"$G$155/$G$153","v":1.054945054945055E-4},null,{"$f":"IF(F202=\"\",E202,F202)","v":1.054945054945055E-4},{"$f":"$J$155/$J$153","v":1.054945054945055E-4},null,{"$f":"IF(I202=\"\",H202,I202)","v":1.054945054945055E-4},"Beregnet","Beregnet"]
[]
[null,"Udgifter","CAPEX","US$ m-3",{"$f":"AVERAGE(200,350)","v":275},null,{"$f":"IF(F204=\"\",E204,F204)","v":275},{"$f":"AVERAGE(200,350)","v":275},null,{"$f":"IF(I204=\"\",H204,I204)","v":275},"Handbook Biological Waste Water Treatment - Design and Optimisation of activated sludge systems","Handbook Biological Waste Water Treatment - Design and Optimisation of ... - Google Books","prisniveau 2006"]
[null,"Udgifter","CAPEX","DKK / m3",{"$f":"$G$158*16/27300000/G206","v":3.5374149659863949},null,{"$f":"IF(F205=\"\",E205,F205)","v":3.5374149659863949},{"$f":"$J$158*16/27300000/J206","v":3.5374149659863949},null,{"$f":"IF(I205=\"\",H205,I205)","v":3.5374149659863949}]
[null,"Udgifter","CAPEX","DKK / m3",0.7,null,0.7,0.7,null,0.7,"Salsnes filtre har 30-60% lavere CAPEX end forklaringstank","salsnes-detailer_2016_lr.pdf"]
[]
[null,"Antaget","Forventet risici for uheld og infektioner ","-","Moderat",null,{"$f":"IF(F208=\"\",E208,F208)","v":"Moderat"},"Moderat",null,{"$f":"IF(I208=\"\",H208,I208)","v":"Moderat"},"Antaget"]
[null,"Antaget","Forventet eksport af viden og markedspotentiale","-","Lav",null,"Lav","Lav",null,"Lav","Antaget"]
[]
[null,null,"Tekniske indikatorer"]
[null,"Antaget","Sandsynlighed for fejl","%",0.1,null,{"$f":"IF(F212=\"\",E212,F212)","v":0.1},0.3,null,{"$f":"IF(I212=\"\",H212,I212)","v":0.3},"Antaget","reliability is 1- probability of failure"]
[null,"Antaget","Fleksibilitet - justerbarhed af systemet","%",0.3,null,0.3,0.3,null,0.3,"Antaget",null,"operative range, handling big fluctuations; possiblity to adjust the system and change/substitute components"]

{"sheet":"Faktorbibliotek","index":5,"n_rows":39,"n_cols":9,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[]
[null,"LCIA Metode: Attributional"]
[]
[null,"Kort navn","Procesnavn (De engelske navne fra kilderne)","Kilde","Karbon fodaftryk","Marin Eutrofiering","Ferskvandseutrofiering"]
[null,null,null,null,"kg CO2-ækv.","kg N-ækv.","kg P-ækv."]
[null,"Karbon stål produktion","reinforcing steel,reinforcing steel production,RER (carbon steel, unalloyed steel) [kg]","Ecoinvent",2.2993136333837501,1.9809847687994701E-3,9.2462567411390005E-5,"Tjek v.3.8 updatering"]
[null,"Rustfri stål produktion","steel, chromium steel 18/8, hot rolled,steel production, chromium steel 18/8, hot rolled,RER [kg]","Ecoinvent",{"$f":"'Værdier - Påvirkningskategorier'!D54","v":4.8355448019407801},{"$f":"'Værdier - Påvirkningskategorier'!N54","v":5.1527539280615499E-3},{"$f":"'Værdier - Påvirkningskategorier'!M54","v":1.86572443953109E-4},"Tjek v.3.8 updatering"]
[null,"Zinkbelægning","zinc coat, pieces, adjustment per micro-m,zinc coating, pieces, adjustment per micro-m,RER [m2]","Ecoinvent",4.7325330788752798E-2,1.04778513122456E-4,5.3792304488412998E-6,"Tjek v.3.8 updatering"]
[null,"Zinkbelægning - rettet 100 um lag","zinc coat, pieces, adjustment per micro-m,zinc coating, pieces, adjustment per micro-m,RER - corrected for a 100 um zinc layer [m2]","Ecoinvent",{"$f":"E8*1.53*100","v":7.2407756106791785},1.6031112507735767E-2,8.2302225867271895E-4,"Tjek v.3.8 updatering"]
[null,"Beton","concrete block,concrete block production,DE [kg]","EASETECH",0.133740031957368,1.5514731621813201E-4,2.7846806199495899E-6,"Tjek v.3.8 updatering"]
[null,"Transport - Motorvej","Truck, 28t-32t, Euro6, highway [kg.km]","EASETECH",5.3478602413144899E-5,2.1245830166753801E-8,4.5430985549399997E-11,"Tjek v.3.8 updatering"]
[null,"Transport - Urban trafik","Truck, 28t-32t, Euro6, urban traffic [kg.km]","EASETECH",9.0739397896300896E-5,3.6478340283253098E-8,7.7170441207199999E-11,"Tjek v.3.8 updatering"]
[null,"HDPE","Polyethylene high density granulate (PE-HD), 1999, RER, ELCD [kg]","EASETECH/ELCD",2.0387443064726001,1.2606386183779601E-3,7.3827269999999995E-7,"Tjek v.3.8 updatering"]
[null,"Stål, genanvendelse","Steel recycling, Europe based on Rigamonti","EASETECH",0.1212,{"$f":"'Værdier - Påvirkningskategorier'!$N$5","v":1.6300035541714001E-4},{"$f":"'Værdier - Påvirkningskategorier'!$M$5","v":1.8442279989591401E-6},"Tjek v.3.8 updatering","ME, FE faktorer bør opdateres ved at køre easetech (v.3.3.7) igen"]
[null,"Deponering - skrot af rustfri stål","Waste treatment_landfill of metals","EASETECH",1.5270000000000001E-2,{"$f":"'Værdier - Påvirkningskategorier'!$N$13","v":4.3674796754898598E-5},{"$f":"'Værdier - Påvirkningskategorier'!$M$13","v":4.3392914400000003E-8},"Tjek v.3.8 updatering","ME, FE faktorer bør opdateres ved at køre easetech (v.3.3.7) igen"]
[null,null,"Substitution steel, market ratio 100%","EASETECH",-4.0073445140439121,{"$f":"-0.85*F7","v":-4.3798408388523169E-3},{"$f":"-0.85*G7","v":-1.5858657736014266E-4},"Tjek v.3.8 updatering"]
[null,"Deponering - skrot af rustfri stål","Waste treatment_landfill of metals","EASETECH",1.5270000000000001E-2,{"$f":"F15","v":4.3674796754898598E-5},1.621050799698E-7,"Tjek v.3.8 updatering","ME, FE faktorer bør opdateres ved at køre easetech (v.3.3.7) igen"]
[null,null,"Substitution steel, market ratio 100%","EASETECH",{"$f":"-0.85*E6","v":-1.9544165883761875},-4.1935961816908202E-2,-1.9573632051735602E-3,"Tjek v.3.8 updatering","ME, FE faktorer bør opdateres ved at køre easetech (v.3.3.7) igen"]
[null,"Beton genanvendelse","Concrete reuse [kg]","EASETECH",{"$f":"'Værdier - Påvirkningskategorier'!D46","v":4.0142393438569201E-4},7.5724782170510896E-6,-2.5503224399999901E-7,"Tjek v.3.8 updatering"]
[null,"PE genanvendelse","PE to granulate","EASETECH",0.28499999999999998,2.5900000000000001E-4,7.6499999999999996E-6]
[null,"Forbrænding plastik","Waste incineration of plastics (unspecified) in MSW, 2006, EU-27, ELCD","EASETECH/ELCD",0.67600000000000005,-8.9999999999999998E-4,-2.4600000000000002E-6]
[]
[null,"Electricitets mix 2025","El mix 2025 - DK [kWh]","mix of ecoinvent processes v.3.5",0.255,2.8699999999999998E-4,1.0020000000000001E-5]
[null,"Fe(III)Cl","iron (III) chloride, without water, in 40% solution state,iron (III) chloride production, product in 40% solution state,CH [kg] - corrected","Ecoinvent v. 3.5",{"$f":"0.4*0.5812","v":0.23248000000000002},{"$f":"0.000644048920457066*0.4","v":2.5761956818282642E-4},{"$f":"0.000150542604828367*0.4","v":6.0217041931346805E-5}]
[null,"Polymer","polyacrylamide,polyacrylamide production,GLO [kg]","Ecoinvent v. 3.5",2.8,9.7133396738901794E-3,1.06187623631404E-4]
[null,"Drikkevand","Drinking water from groundwater, RER, 2005, ELCD [kg]","EASETECH",5.7899999999999998E-4,5.8595905923749302E-7,4.50364134E-10]
[]
[null,"Deponering - beton","treatment of waste concrete, intert material landfill, Europe wo CH","Ecoinvent v.3.5",5.4260000000000003E-3,1.715E-5,9.8809999999999996E-8]
[null,"Deponering - polyethylene","ecoinvent: treatment of waste polyethylene, sanitary landfill, RoW","Ecoinvent v.3.5",4.9569000000000002E-2,5.6289999999999998E-5,2.7609999999999999E-7]
[null,"Forbrænding  - skrot af rustfri stål","treatment of scrap steel, municipal incineration, Europe wo CH","Ecoinvent v.3.5",5.3344000000000003E-2,8.3010999999999995E-5,2.4824999999999999E-6,"IMPORT PROCESS FRA ECOINVENT TIL EASETECH"]
[]
[null,"Beton genanvendelse/genbrug","MSWIBA aggregate in Road soil subgrade as part of the technoshere","EASETECH",{"$f":"3.692/6038","v":6.1146074859224915E-4},-4.9900839465641249E-7,-5.8576865831863468E-9]
[]
[null,"CH4 emissioner","GWP-CH4","IPCC  2013",28,0,0]
[null,"Naturgas produktion + forbrænding","Natural gas substitution [Nm3]","EASETECH",3.44,1.7010981012063599E-4,1.16500049457E-8]
[null,"Udgravning","excavation, hydraulic digger, RER [m3]","ecoinvent v.3.5",0.54659999999999997,2.3730000000000001E-3,6.6039999999999998E-6]
[]
[null,"omregningsfaktor: kg til ton",{"$f":"1/1000","v":1E-3}]
[null,"Fra decimal til %",100]

{"sheet":"Mellemregning 1","index":6,"n_rows":109,"n_cols":53,"rows_kept":109,"cut":false,"hidden":true,"merged":[[51,0,51,2]]}
[]
[null,"LCA Miljøpåvirkninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Andre LCA kategorier "]
[null,null,null,"Klimaforandringer","Marin eutrofiering","Ferskvand eutrofiering","1) Behandlingseffektivitet - Total Nitrogen","2) Behandlingseffektivitet - Total Phosphor","3) Behandlingseffektivitet- COD","4) Marine eutrophication potential ","5) Freshwater eutrophication potential ","6) ENEI (?) maybe it could be included","Karbon fodaftryk","1) P genindvinding","2) N genindvinding","3) C genindvinding (som COD)","4) Restaffald","Net Vand Geninvundet","Andre direkte emissioner til luft, eksklusiv drivhusgasser","Odourgene potentiale","Støj potentiale","Areal behov",null,"Indikatorer","1) Totale omkostninger","2) Tilbagebetalingsperiode","OPEX (uden andre udgifter)","CAPEX ","Indtægter","1) Afgifter: Udledningsafgifter/beskatning","2) Afgifter: Deponeringsafgifter","3) Afgifter: forbrændingsafgift","4) Karbon skat/afgift","1) Pontentiale for ekstern finansering og tilskud ","2) Servicediversificeringspotentiale",null,"Indikatorer","Antal nye fuldtidsjobs ","Antal undervisninger i skoler og universiteter ","Samarbejdspotentiale","Forventet risici for uheld og infektioner","Markedspotentiale",null,"Indikatorer","Overordnet pålidelighed","Evne til at justerer systemet"]
[null,null,null,"[kg CO2-ækv.]","[kg N-ækv.]","[kg P-ækv.]","[% TN reduktion]","[% TP reduktion]","[% COD reduktion]",null,null,null,null,"[% genindvundet P]","[% genindvundet N]","[% genindvundet COD]","[kg år-1]","[m3 år-1]","-","-","[dB]","[m2]",null,null,"[DKK år-1]","[år]","[DKK år-1]","[DKK år-1]","[DKK år-1]","[DKK år-1]","[DKK år-1]","[DKK år-1]","[DKK år-1]","[#/år]"]
[null,null,"Slamlagertank: rustfri stål"]
[null,null,"Materialegenerering",{"$f":"(D7+D8+D9)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(E7+E8+E9)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(F7+F8+F9)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Rustfri stål ",{"$f":"Baggrundsdata!$G$64*Faktorbibliotek!E$7*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$64*Faktorbibliotek!F$7*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$64*Faktorbibliotek!G$7*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}}]
[null,null,"Karbon stål",{"$f":"Baggrundsdata!$G$65*Faktorbibliotek!E$6*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$65*Faktorbibliotek!F$6*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$65*Faktorbibliotek!G$6*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}}]
[null,null,"Zinkbelægning",{"$f":"Baggrundsdata!$G$66*Faktorbibliotek!E$9*'Input system 1'!$J$7*('Basis info'!$B$4/Baggrundsdata!$G$67)","v":0},{"$f":"Baggrundsdata!$G$66*Faktorbibliotek!F$9*'Input system 1'!$J$7*('Basis info'!$B$4/Baggrundsdata!$G$67)","v":0},{"$f":"Baggrundsdata!$G$66*Faktorbibliotek!G$9*'Input system 1'!$J$7*('Basis info'!$B$4/Baggrundsdata!$G$67)","v":0}]
[null,null,"Transport",{"$f":"(D11+D12)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(E11+E12)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(F11+F12)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Transport fra produktion til anlægslokationen",{"$f":"Baggrundsdata!$G$68*(Baggrundsdata!$G$64+Baggrundsdata!$G$65)*'Input system 1'!$J$7*Faktorbibliotek!E$11*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$68*(Baggrundsdata!$G$64+Baggrundsdata!$G$65)*'Input system 1'!$J$7*Faktorbibliotek!F$11*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$68*(Baggrundsdata!$G$64+Baggrundsdata!$G$65)*'Input system 1'!$J$7*Faktorbibliotek!G$11*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}}]
[null,null,"Transport af affald til bortskaffelsesanlæg",{"$f":"'Input system 1'!$J$7*(Baggrundsdata!$G$64+Baggrundsdata!$G$65)*Baggrundsdata!$G$8*Faktorbibliotek!E$12*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"'Input system 1'!$J$7*(Baggrundsdata!$G$64+Baggrundsdata!$G$65)*Baggrundsdata!$G$8*Faktorbibliotek!F$12*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"'Input system 1'!$J$7*(Baggrundsdata!$G$64+Baggrundsdata!$G$65)*Baggrundsdata!$G$8*Faktorbibliotek!G$12*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}}]
[null,null,"Konstruktiont",0,0,0]
[null,null,"Drift",0,0,0]
[null,null,"Bortskaffelse/Nedrivning",{"$f":"(D16+D19+D22)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(E16+E19+E22)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(F16+F19+F22)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Genanvendelse",{"$f":"(D17+D18)","v":0},{"$f":"(E17+E18)","v":0},{"$f":"(F17+F18)","v":0}]
[null,null,"Genanvendelse rustfri stål",{"$f":"IF('Input system 1'!$M$7=\"Genanvendelse\",Baggrundsdata!$G$64*(Faktorbibliotek!E$14-Baggrundsdata!$G$9*Faktorbibliotek!E$7*1+Faktorbibliotek!E$17*(1-Baggrundsdata!$G$9))*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7), 0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Genanvendelse\",Baggrundsdata!$G$64*(Faktorbibliotek!F$14-Baggrundsdata!$G$9*Faktorbibliotek!F$7*1+Faktorbibliotek!F$17*(1-Baggrundsdata!$G$9))*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Genanvendelse\",Baggrundsdata!$G$64*(Faktorbibliotek!G$14-Baggrundsdata!$G$9*Faktorbibliotek!G$7*1+Faktorbibliotek!G$17*(1-Baggrundsdata!$G$9))*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"((1-Baggrundsdata!$G$9*Baggrundsdata!$G$10)*(Baggrundsdata!$G$64)*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Genanvendelse karbon stål ",{"$f":"IF('Input system 1'!$M$7=\"Genanvendelse\",Baggrundsdata!$G$65*(Faktorbibliotek!E$14-Baggrundsdata!$G$9*Faktorbibliotek!E$6*1+Faktorbibliotek!E$17*(1-Baggrundsdata!$G$9))*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Genanvendelse\",Baggrundsdata!$G$65*(Faktorbibliotek!F$14-Baggrundsdata!$G$9*Faktorbibliotek!F$6*1+Faktorbibliotek!F$17*(1-Baggrundsdata!$G$9))*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Genanvendelse\",Baggrundsdata!$G$65*(Faktorbibliotek!G$14-Baggrundsdata!$G$9*Faktorbibliotek!G$6*1+Faktorbibliotek!G$17*(1-Baggrundsdata!$G$9))*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"((1-Baggrundsdata!$G$9*Baggrundsdata!$G$10)*(Baggrundsdata!$G$65)*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Deponering",{"$f":"D20+D21","v":0},{"$f":"E20+E21","v":0},0]
[null,null,"Deponering rustfri stål",{"$f":"IF('Input system 1'!$M$7=\"Deponering\",Baggrundsdata!$G$64*Faktorbibliotek!$E$17*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Deponering\",Baggrundsdata!$G$64*Faktorbibliotek!$F$17*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Deponering\",Baggrundsdata!$G$64*Faktorbibliotek!$G$17*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"((Baggrundsdata!$G$64)*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Deponering karbon stål",{"$f":"IF('Input system 1'!$M$7=\"Deponering\", Baggrundsdata!$G$65*Faktorbibliotek!$E$17*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Deponering\", Baggrundsdata!$G$65*Faktorbibliotek!$F$17*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Deponering\", Baggrundsdata!$G$65*Faktorbibliotek!$G$17*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"((Baggrundsdata!$G$65)*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Forbrænding",{"$f":"D23+D24","v":0},{"$f":"E23+E24","v":0},0]
[null,null,"Forbrænding rustfrit stål",{"$f":"IF('Input system 1'!$M$7=\"Forbrænding\",Baggrundsdata!$G$64*Faktorbibliotek!E$30*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Forbrænding\",Baggrundsdata!$G$64*Faktorbibliotek!F$30*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Forbrænding\",Baggrundsdata!$G$64*Faktorbibliotek!G$30*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"((Baggrundsdata!$G$64)*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Forbrænding karbon stål",{"$f":"IF('Input system 1'!$M$7=\"Forbrænding\", Baggrundsdata!$G$65*Faktorbibliotek!E$30*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Forbrænding\", Baggrundsdata!$G$65*Faktorbibliotek!F$30*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Forbrænding\", Baggrundsdata!$G$65*Faktorbibliotek!G$30*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"((+Baggrundsdata!$G$65)*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"OPEX",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Baggrundsdata!$G$49*Baggrundsdata!$G$50+Baggrundsdata!$G$73*1000)/Baggrundsdata!$G$49","v":0.39823189319878066}]
[null,null,"Naturgas substitution/Omsætning, salg af biomethan",{"$f":"-Baggrundsdata!$G$23*'Input system 1'!$J$11*Baggrundsdata!$G$70*Faktorbibliotek!$E$35*(1-Baggrundsdata!$G$25)","v":0},{"$f":"-Baggrundsdata!$G$23*'Input system 1'!$J$11*Baggrundsdata!$G$70*Faktorbibliotek!$F$35*(1-Baggrundsdata!$G$25)","v":0},{"$f":"-Baggrundsdata!$G$23*'Input system 1'!$J$11*Baggrundsdata!$G$70*Faktorbibliotek!$G$35*(1-Baggrundsdata!$G$25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Baggrundsdata!$G$23*'Input system 1'!$J$11*Baggrundsdata!$G$70*Baggrundsdata!$G$45*(1-Baggrundsdata!$G$25)","v":0}]
[]
[]
[null,null,"Netto påvirkning - Rustfri stål tank",{"$f":"D15+D14+D13+D10+D6","v":{"$error":"#DIV/0!"}},{"$f":"E15+E14+E13+E10+E6","v":{"$error":"#DIV/0!"}},{"$f":"F15+F14+F13+F10+F6","v":{"$error":"#DIV/0!"}},"Ikke Relevant","Ikke Relevant","Ikke Relevant",null,null,null,null,"Ikke Relevant","Ikke Relevant","Ikke relevant",{"$f":"IF('Input system 1'!$M$7=\"Genanvendelse\", Q17+Q18, IF('Input system 1'!$M$7=\"Deponering\",Q20+Q21,IF('Input system 1'!$M$7=\"Forbrænding\",Q23+Q24,\"NA\")))","v":"NA"},{"$f":"Baggrundsdata!$G$76-Baggrundsdata!$G$77","v":0},{"$f":"Baggrundsdata!$G$79","v":"Ikke sandsynligt"},{"$f":"Baggrundsdata!$G$80","v":1},{"$f":"Baggrundsdata!$G$81","v":10},{"$f":"Baggrundsdata!$G$63*'Input system 1'!$J$7","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(AA30+AB30+AD30+AE30+AF30+AG30)-AC30","v":{"$error":"#DIV/0!"}},{"$f":"IF($AC$30=0,0,IF(($AC$30-($AA$30+$AD$30+$AE$30+$AF$30+$AG$30))<0,0,(Baggrundsdata!$G$69*'Input system 1'!$J$7)/($AC$30-($AA$30+$AD$30+$AE$30+$AF$30+$AG$30))))","v":0},null,{"$f":"-PMT(Baggrundsdata!$G$21,'Basis info'!$B$4,Baggrundsdata!$G$69*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7))","v":{"$error":"#DIV/0!"}},0,null,null,null,null,{"$f":"Baggrundsdata!$G$83","v":1},{"$f":"Baggrundsdata!$G$85","v":0},null,null,{"$f":"Baggrundsdata!$G$88","v":0},{"$f":"Baggrundsdata!$G$89","v":1},{"$f":"Baggrundsdata!$G$90","v":3},{"$f":"Baggrundsdata!$G$91","v":"Ingen"},{"$f":"Baggrundsdata!$G$92","v":"Ingen"},null,null,"Ikke Relevant","Ikke Relevant"]
[]
[]
[null,null,"Slamlagertank: beton"]
[null,null,"Materialegenerering",{"$f":"(D35+D36)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(E35+E36)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(F35+F36)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Beton",{"$f":"Baggrundsdata!$G$99*Faktorbibliotek!E$10*('Basis info'!$B$4/'Input system 1'!$G$7)*'Input system 1'!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$99*Faktorbibliotek!F$10*('Basis info'!$B$4/'Input system 1'!$G$7)*'Input system 1'!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$99*Faktorbibliotek!G$10*('Basis info'!$B$4/'Input system 1'!$G$7)*'Input system 1'!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,"PE",{"$f":"Baggrundsdata!$G$100*Faktorbibliotek!E$13*('Basis info'!$B$4/'Input system 1'!$G$7)*'Input system 1'!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$100*Faktorbibliotek!F$13*('Basis info'!$B$4/'Input system 1'!$G$7)*'Input system 1'!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$100*Faktorbibliotek!G$13*('Basis info'!$B$4/'Input system 1'!$G$7)*'Input system 1'!$J$7","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Transport",{"$f":"(D39+D40)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(E39+E40)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(F39+F40)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Transport fra produktion til anlægslokationen",{"$f":"'Input system 1'!$J$7*(Baggrundsdata!$G$101*(Baggrundsdata!$G$99+Baggrundsdata!$G$100)*Faktorbibliotek!E$11*('Basis info'!$B$4/'Input system 1'!$G$7))","v":{"$error":"#DIV/0!"}},{"$f":"'Input system 1'!$J$7*(Baggrundsdata!$G$101*(Baggrundsdata!$G$99+Baggrundsdata!$G$100)*Faktorbibliotek!F$11*('Basis info'!$B$4/'Input system 1'!$G$7))","v":{"$error":"#DIV/0!"}},{"$f":"'Input system 1'!$J$7*(Baggrundsdata!$G$101*(Baggrundsdata!$G$99+Baggrundsdata!$G$100)*Faktorbibliotek!G$11*('Basis info'!$B$4/'Input system 1'!$G$7))","v":{"$error":"#DIV/0!"}}]
[null,null,"Transport af affald til bortskaffelsesanlæg",{"$f":"'Input system 1'!$J$7*(Baggrundsdata!$G$102*(Baggrundsdata!$G$99+Baggrundsdata!$G$100)*Faktorbibliotek!E$12*('Basis info'!$B$4/'Input system 1'!$G$7))","v":{"$error":"#DIV/0!"}},{"$f":"'Input system 1'!$J$7*(Baggrundsdata!$G$102*(Baggrundsdata!$G$99+Baggrundsdata!$G$100)*Faktorbibliotek!F$12*('Basis info'!$B$4/'Input system 1'!$G$7))","v":{"$error":"#DIV/0!"}},{"$f":"'Input system 1'!$J$7*(Baggrundsdata!$G$102*(Baggrundsdata!$G$99+Baggrundsdata!$G$100)*Faktorbibliotek!G$12*('Basis info'!$B$4/'Input system 1'!$G$7))","v":{"$error":"#DIV/0!"}}]
[null,null,"Konstruktiont",0,0,0]
[null,null,"Drift",0,0,0]
[null,null,"Bortskaffelse/Nedrivning",{"$f":"(D45+D48)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(E45+E48)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(F45+F48)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Genanvendelse"]
[null,null,"Genbrug beton",{"$f":"IF('Input system 1'!$M$7=\"Genanvendelse\",'Input system 1'!$J$7*(Baggrundsdata!$G$99*Baggrundsdata!$G$11*Faktorbibliotek!$E$19*('Basis info'!$B$4/'Input system 1'!$G$7)),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Genanvendelse\",'Input system 1'!$J$7*(Baggrundsdata!$G$99*Baggrundsdata!$G$11*Faktorbibliotek!$F$19*('Basis info'!$B$4/'Input system 1'!$G$7)),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Genanvendelse\",'Input system 1'!$J$7*(Baggrundsdata!$G$99*Baggrundsdata!$G$11*Faktorbibliotek!$G$19*('Basis info'!$B$4/'Input system 1'!$G$7)),0)","v":0}]
[null,null,"Genanvendelse PE"]
[null,null,"Deponering"]
[null,null,"Deponering beton",{"$f":"IF('Input system 1'!$M$7=\"Deponering\",'Input system 1'!$J$7*(Baggrundsdata!$G$99*Faktorbibliotek!E28*('Basis info'!$B$4/'Input system 1'!$G$7)),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Deponering\",'Input system 1'!$J$7*(Baggrundsdata!$G$99*Faktorbibliotek!F28*('Basis info'!$B$4/'Input system 1'!$G$7)),0)","v":0},{"$f":"IF('Input system 1'!$M$7=\"Deponering\",'Input system 1'!$J$7*(Baggrundsdata!$G$99*Faktorbibliotek!G28*('Basis info'!$B$4/'Input system 1'!$G$7)),0)","v":0}]
[null,null,"Deponering PE"]
[]
[null,null,"OPEX",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Baggrundsdata!$G$49*Baggrundsdata!$G$50+Baggrundsdata!$G$111*1000)/Baggrundsdata!$G$49","v":0.39823189319878066}]
["Naturgas substitution/Omsætning, salg af biomethan",null,null,{"$f":"-Baggrundsdata!$G$23*'Input system 1'!$J$11*Baggrundsdata!$G$104*Faktorbibliotek!$E$35*(1-Baggrundsdata!$G$25)","v":0},{"$f":"-Baggrundsdata!$G$23*'Input system 1'!$J$11*Baggrundsdata!$G$104*Faktorbibliotek!$F$35*(1-Baggrundsdata!$G$25)","v":0},{"$f":"-Baggrundsdata!$G$23*'Input system 1'!$J$11*Baggrundsdata!$G$104*Faktorbibliotek!$G$35*(1-Baggrundsdata!$G$25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Baggrundsdata!$G$23*'Input system 1'!$J$11*Baggrundsdata!$G$70*Baggrundsdata!$G$45*(1-Baggrundsdata!$G$25)","v":0}]
[]
[null,null,"Netto påvirkning",{"$f":"D43+D41+D42+D38+D34","v":{"$error":"#DIV/0!"}},{"$f":"E43+E41+E42+E38+E34","v":{"$error":"#DIV/0!"}},{"$f":"F43+F41+F42+F38+F34","v":{"$error":"#DIV/0!"}},"Ikke Relevant","Ikke Relevant","Ikke Relevant",null,null,null,null,"Ikke Relevant","Ikke Relevant","Ikke relevant",{"$f":"(IF('Input system 1'!$M$7=\"Genanvendelse\",((Baggrundsdata!$G$99)-Baggrundsdata!$G$11*(Baggrundsdata!$G$99))*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7),IF('Input system 1'!M7=\"Ingen\",\"NA\",(Baggrundsdata!$G$99)*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7))))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$114-Baggrundsdata!$G$115","v":0},{"$f":"Baggrundsdata!$G$106","v":"Ikke sandsynligt"},{"$f":"Baggrundsdata!$G$107","v":1},{"$f":"Baggrundsdata!$G$108","v":0},{"$f":"Baggrundsdata!$G$98*'Input system 1'!$J$7*('Basis info'!$B$4/'Input system 1'!$G$7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(AA54+AB54+AD54+AE54+AF54+AG54)-AC54","v":{"$error":"#NUM!"}},{"$f":"IF(AC54=0,0,IF((AC54-(AA54+AD54+AE54+AF54+AG54))<0,0,(Baggrundsdata!$G$103*'Input system 1'!$J$7)/(AC54-(AA54+AD54+AE54+AF54+AG54))))","v":0},null,{"$f":"-PMT(Baggrundsdata!$G$21,'Basis info'!$B$4,Baggrundsdata!$G$103*'Input system 1'!$J$7)","v":{"$error":"#NUM!"}},0,null,null,null,null,{"$f":"Baggrundsdata!$G$117","v":1},{"$f":"Baggrundsdata!$G$119","v":0},null,null,{"$f":"Baggrundsdata!$G$122","v":0},{"$f":"Baggrundsdata!$G$123","v":1},{"$f":"Baggrundsdata!$G$124","v":3},{"$f":"Baggrundsdata!$G$125","v":"Ingen"},{"$f":"Baggrundsdata!$G$126","v":"Ingen"},null,null,"Ikke Relevant","Ikke Relevant"]
[]
[null,null,null,"Klimaforandringer","Marin Eutrofiering","Ferskvand Eutrofiering"]
[null,null,"Forfiltrering: infrastruktur","[kg CO2-ækv./år]","[kg N-ækv./år]","[kg P-ækv./år]"]
[null,null,"Materialegenerering",{"$f":"D59+D60+D61","v":0},{"$f":"E59+E60+E61","v":0},0]
[null,"remove 1/2 in the final version","Beton",{"$f":"1/2*(Baggrundsdata!$G$138*Faktorbibliotek!E$10)","v":0},{"$f":"1/2*(Baggrundsdata!$G$138*Faktorbibliotek!F$10)","v":0},{"$f":"1/2*(Baggrundsdata!$G$138*Faktorbibliotek!G$10)","v":0}]
[null,null,"PE",{"$f":"(Baggrundsdata!$G$136+Baggrundsdata!$G$137)*Faktorbibliotek!E$13","v":0},{"$f":"(Baggrundsdata!$G$136+Baggrundsdata!$G$137)*Faktorbibliotek!F$13","v":0},{"$f":"(Baggrundsdata!$G$136+Baggrundsdata!$G$137)*Faktorbibliotek!G$13","v":0}]
[null,null,"Rustfrit stål",{"$f":"Baggrundsdata!$G$134*Faktorbibliotek!E$7","v":0},{"$f":"Baggrundsdata!$G$134*Faktorbibliotek!F$7","v":0},{"$f":"Baggrundsdata!$G$134*Faktorbibliotek!G$7","v":0}]
[null,null,"Transport",{"$f":"D63+D64","v":0},{"$f":"E63+E64","v":0},0]
[null,null,"Transport fra produktion til anlægslokationen",{"$f":"(Baggrundsdata!$G$134+Baggrundsdata!$G$136+Baggrundsdata!$G$137+Baggrundsdata!$G$138)*Baggrundsdata!$G$139*Faktorbibliotek!E$11","v":0},{"$f":"(Baggrundsdata!$G$134+Baggrundsdata!$G$136+Baggrundsdata!$G$137+Baggrundsdata!$G$138)*Baggrundsdata!$G$139*Faktorbibliotek!F$11","v":0},{"$f":"(Baggrundsdata!$G$134+Baggrundsdata!$G$136+Baggrundsdata!$G$137+Baggrundsdata!$G$138)*Baggrundsdata!$G$139*Faktorbibliotek!G$11","v":0}]
[null,null,"Transport af affald til bortskaffelsesanlæg",{"$f":"(Baggrundsdata!$G$134+Baggrundsdata!$G$136+Baggrundsdata!$G$137+Baggrundsdata!$G$138)*Baggrundsdata!$G$146*Faktorbibliotek!E$11","v":0},{"$f":"(Baggrundsdata!$G$134+Baggrundsdata!$G$136+Baggrundsdata!$G$137+Baggrundsdata!$G$138)*Baggrundsdata!$G$146*Faktorbibliotek!F$11","v":0},{"$f":"(Baggrundsdata!$G$134+Baggrundsdata!$G$136+Baggrundsdata!$G$137+Baggrundsdata!$G$138)*Baggrundsdata!$G$146*Faktorbibliotek!G$11","v":0}]
[null,null,"Konstruktiont",0,0,0]
[null,null,"Drift",{"$f":"D76","v":{"$error":"#DIV/0!"}},{"$f":"E76","v":{"$error":"#DIV/0!"}},{"$f":"F76","v":{"$error":"#DIV/0!"}}]
[null,null,"Bortskaffelse/Nedrivning",{"$f":"(D68+D69+D70+D72+D73)","v":0},{"$f":"(E68+E69+E70+E72+E73)","v":0},0]
[null,null,"Genbrug beton",{"$f":"Faktorbibliotek!E$32*Baggrundsdata!$G$138","v":0},{"$f":"Faktorbibliotek!F$32*Baggrundsdata!$G$138","v":0},{"$f":"Faktorbibliotek!G$32*Baggrundsdata!$G$138","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Genanvendelse af PE",{"$f":"IF('Input system 1'!$M$8=\"Genanvendelse\", (Baggrundsdata!$G$136+Baggrundsdata!$G$137)*(Faktorbibliotek!$E$20-Baggrundsdata!$G$9*Faktorbibliotek!$E$13*Baggrundsdata!$G$10+Faktorbibliotek!$E$21*(1-Baggrundsdata!$G$9*Baggrundsdata!$G$10)),0)","v":0},{"$f":"IF('Input system 1'!$M$8=\"Genanvendelse\",(Baggrundsdata!$G$136+Baggrundsdata!$G$137)*(Faktorbibliotek!F$20-Baggrundsdata!$G$9*Faktorbibliotek!F$13*Baggrundsdata!$G$10+Faktorbibliotek!F$21*(1-Baggrundsdata!$G$9*Baggrundsdata!$G$10)),0)","v":0},{"$f":"(Baggrundsdata!$G$136+Baggrundsdata!$G$137)*(Faktorbibliotek!G$20-Baggrundsdata!$G$9*Faktorbibliotek!G$13*Baggrundsdata!$G$10+Faktorbibliotek!G$21*(1-Baggrundsdata!$G$9*Baggrundsdata!$G$10))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(1-Baggrundsdata!$G$10*Baggrundsdata!$G$9)*(Baggrundsdata!$G$136+Baggrundsdata!$G$137)","v":0}]
[null,null,"Genanvendelse af rustfrit stål",{"$f":"Baggrundsdata!$G$134*(Faktorbibliotek!$E$14-Baggrundsdata!$G$9*Faktorbibliotek!$E$7*Baggrundsdata!$G$10+Faktorbibliotek!$E$17*(1-Baggrundsdata!$G$9*Baggrundsdata!$G$10))","v":0},{"$f":"Baggrundsdata!$G$134*(Faktorbibliotek!F$14-Baggrundsdata!$G$9*Faktorbibliotek!F$7*Baggrundsdata!$G$10+Faktorbibliotek!F$17*(1-Baggrundsdata!$G$9*Baggrundsdata!$G$10))","v":0},{"$f":"Baggrundsdata!$G$134*(Faktorbibliotek!G$14-Baggrundsdata!$G$9*Faktorbibliotek!G$7*Baggrundsdata!$G$10+Faktorbibliotek!G$17*(1-Baggrundsdata!$G$9*Baggrundsdata!$G$10))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(1-Baggrundsdata!$G$9*Baggrundsdata!$G$10)*Baggrundsdata!$G$134","v":0}]
[]
[null,null,"Deponering, filtre ",{"$f":"IF('Input system 1'!$M$8=\"Deponering\",(Baggrundsdata!$G$136+Baggrundsdata!$G$137)*Faktorbibliotek!E29,0)","v":0},{"$f":"IF('Input system 1'!$M$8=\"Deponering\",(Baggrundsdata!$G$136+Baggrundsdata!$G$137)*Faktorbibliotek!F29,0)","v":0},{"$f":"IF('Input system 1'!$M$8=\"Deponering\",(Baggrundsdata!$G$136+Baggrundsdata!$G$137)*Faktorbibliotek!G29,0)","v":0}]
[null,null,"Forbrænding af  filtre",{"$f":"IF('Input system 1'!$M$8=\"Forbrænding\",(Baggrundsdata!$G$136+Baggrundsdata!$G$137)*Faktorbibliotek!$E$21,0)","v":0},{"$f":"IF('Input system 1'!$M$8=\"Forbrænding\",(Baggrundsdata!$G$136+Baggrundsdata!$G$137)*Faktorbibliotek!$F$21,0)","v":0},{"$f":"IF('Input system 1'!$M$8=\"Forbrænding\",(Baggrundsdata!$G$136+Baggrundsdata!$G$137)*Faktorbibliotek!$G$21,0)","v":0}]
[]
[]
[null,null,"Forfiltrering: Drift",{"$f":"D77+D83","v":{"$error":"#DIV/0!"}},{"$f":"E77+E83","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,"Positiv påvirkning fra udrådning (AD)",{"$f":"SUM(D78:D82)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E78:E82)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F78:F82)","v":{"$error":"#DIV/0!"}}]
[null,null,"Elektricitetsforbrug",{"$f":"Baggrundsdata!$G$140*'Input system 1'!$J$11*Faktorbibliotek!E$23","v":0},{"$f":"Baggrundsdata!$G$140*'Input system 1'!$J$11*Faktorbibliotek!F$23","v":0},{"$f":"Baggrundsdata!$G$140*'Input system 1'!$J$11*Faktorbibliotek!G$23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Baggrundsdata!$G$140*'Input system 1'!$J$11*Baggrundsdata!$G$37","v":0}]
[null,null,"Polymer",{"$f":"(Baggrundsdata!$G$141/1000)*'Input system 1'!$J$11*Faktorbibliotek!E$25","v":0},{"$f":"(Baggrundsdata!$G$141/1000)*'Input system 1'!$J$11*Faktorbibliotek!F$25","v":0},{"$f":"(Baggrundsdata!$G$141/1000)*'Input system 1'!$J$11*Faktorbibliotek!G$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Baggrundsdata!$G$141/1000000)*'Input system 1'!$J$11*Baggrundsdata!$G$43","v":0}]
[null,null,"Jernklorid",{"$f":"(Baggrundsdata!$G$142/1000)*'Input system 1'!$J$11*Faktorbibliotek!E$24","v":0},{"$f":"(Baggrundsdata!$G$142/1000)*'Input system 1'!$J$11*Faktorbibliotek!F$24","v":0},{"$f":"(Baggrundsdata!$G$142/1000)*'Input system 1'!$J$11*Faktorbibliotek!G$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Baggrundsdata!$G$142/1000000)*'Input system 1'!$J$11*Baggrundsdata!$G$42","v":0}]
[null,null,"Drikkevand",{"$f":"(Baggrundsdata!$G$143*1000*Baggrundsdata!$G$131*365)*Faktorbibliotek!E$26","v":{"$error":"#DIV/0!"}},{"$f":"(Baggrundsdata!$G$143*1000*Baggrundsdata!$G$131*365)*Faktorbibliotek!F$26","v":{"$error":"#DIV/0!"}},{"$f":"(Baggrundsdata!$G$143*1000*Baggrundsdata!$G$131*365)*Faktorbibliotek!G$26","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Baggrundsdata!$G$144-Baggrundsdata!$G$143*Baggrundsdata!$G$131*365","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,{"$f":"(Baggrundsdata!$G$143*'Input system 1'!$J$8*365)*Baggrundsdata!$G$35","v":0}]
[null,null,"Yderligere CH4 emissioner",{"$f":"IF('Input system 1'!$M$11=\"Ja\",Baggrundsdata!$G$162*'Input system 1'!$J$11*Baggrundsdata!$G$25*0.6*Faktorbibliotek!E$34,0)","v":0},{"$f":"IF('Input system 1'!$M$11=\"Ja\",Baggrundsdata!$G$162*'Input system 1'!$J$11*Baggrundsdata!$G$25*0.6*Faktorbibliotek!F$34,0)","v":0},{"$f":"IF('Input system 1'!$M$11=\"Ja\",Baggrundsdata!$G$162*'Input system 1'!$J$11*Baggrundsdata!$G$25*0.6*Faktorbibliotek!G$34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D82*Baggrundsdata!G31/1000","v":0}]
[null,null,"Negative påvirkninger",{"$f":"D84+D85","v":0},{"$f":"E84+E85","v":0},0]
[null,null,"Elektricitetbesparelses",{"$f":"Baggrundsdata!$G$163*'Input system 1'!$J$11*Faktorbibliotek!E$23","v":0},{"$f":"Baggrundsdata!$G$163*'Input system 1'!$J$11*Faktorbibliotek!F$23","v":0},{"$f":"Baggrundsdata!$G$163*'Input system 1'!$J$11*Faktorbibliotek!G$23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Baggrundsdata!$G$163*'Input system 1'!$J$11*Baggrundsdata!$G$37","v":0}]
[null,null,"Eksporteret biomethan - naturgas substitution",{"$f":"IF('Input system 1'!$M$11=\"Ja\",-Baggrundsdata!$G$162*Baggrundsdata!$G$24*'Input system 1'!$J$11*Faktorbibliotek!E$35,0)","v":0},{"$f":"IF('Input system 1'!$M$11=\"Ja\",-Baggrundsdata!$G$162*Baggrundsdata!$G$24*'Input system 1'!$J$11*Faktorbibliotek!F$35,0)","v":0},{"$f":"IF('Input system 1'!$M$11=\"Ja\",-Baggrundsdata!$G$162*Baggrundsdata!$G$24*'Input system 1'!$J$11*Faktorbibliotek!G$35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input system 1'!$M$11=\"Ja\",-Baggrundsdata!$G$162*Baggrundsdata!$G$24*'Input system 1'!$J$11*Baggrundsdata!$G$45,0)","v":0}]
[]
[null,null,"Netto påvirkning",{"$f":"D67+D65+D66+D62+D58","v":{"$error":"#DIV/0!"}},{"$f":"E67+E65+E66+E62+E58","v":{"$error":"#DIV/0!"}},{"$f":"F67+F65+F66+F62+F58","v":{"$error":"#DIV/0!"}},{"$f":"1-Baggrundsdata!$G$52*('Input system 1'!$J$11*Baggrundsdata!$G$55)/('Input system 1'!$J$11*Baggrundsdata!$G$47)","v":{"$error":"#DIV/0!"}},{"$f":"1-Baggrundsdata!$G$53*('Input system 1'!$J$11*Baggrundsdata!$G$55)/('Input system 1'!$J$11*Baggrundsdata!$G$48)","v":{"$error":"#DIV/0!"}},{"$f":"1-Baggrundsdata!$G$54*('Input system 1'!$J$11*Baggrundsdata!$G$55)/('Input system 1'!$J$11*Baggrundsdata!$G$49)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"Baggrundsdata!$G$56","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$57","v":{"$error":"#DIV/0!"}},{"$f":"(Baggrundsdata!$G$166*1000000+Baggrundsdata!$G$49*Baggrundsdata!$G$50)/Baggrundsdata!$G$49","v":0.42136423203972873},{"$f":"Q70+Q69+Q68","v":0},{"$f":"R81","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!G168","v":"Noget sandsynligt"},{"$f":"Baggrundsdata!G169","v":1},{"$f":"Baggrundsdata!G170","v":63},{"$f":"Baggrundsdata!$G$154*Baggrundsdata!$G$131","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(AA87+AB87+AD87+AE87+AF87+AG87)-AC87","v":{"$error":"#NUM!"}},{"$f":"IF(AC87>AA87,(Baggrundsdata!G158*'Input system 1'!$J$8+(Baggrundsdata!G159*'Input system 1'!$J$8*('Basis info'!$B$4/Baggrundsdata!$G$150)))/(AC87+AA87),0)","v":0},{"$f":"AA78+AA79+AA80+AA81+AA82","v":0},{"$f":"-PMT(Baggrundsdata!$G$21,'Basis info'!$B$4,Baggrundsdata!$G$158*'Input system 1'!$J$8)-PMT(Baggrundsdata!$G$21,'Basis info'!$B$4,(Baggrundsdata!$G$159*'Input system 1'!$J$8)*'Basis info'!$B$4/Baggrundsdata!$G$150)","v":{"$error":"#NUM!"}},{"$f":"-(AC84+AC85)","v":0},null,null,null,{"$f":"SUM(AG78:AG86)","v":0},{"$f":"Baggrundsdata!$G$172","v":1},{"$f":"Baggrundsdata!$G$174","v":1},null,null,{"$f":"Baggrundsdata!$G$177","v":1},{"$f":"Baggrundsdata!$G$178","v":2},{"$f":"Baggrundsdata!$G$179","v":3},{"$f":"Baggrundsdata!$G$180","v":"Ingen"},{"$f":"Baggrundsdata!$G$181","v":"Ingen"},null,null,{"$f":"1-Baggrundsdata!$G$184","v":0.8},{"$f":"Baggrundsdata!G185","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dette afhænger af Inventory data input, og ikke Input system 1"]
[null,null,"Forklaringstank","Klimaforandringer","Marin Eutrofiering","Ferskvand Eutrofiering"]
[null,null,"Materialegenerering",{"$f":"D91","v":0},{"$f":"E91","v":0},0]
[null,null,"Beton",{"$f":"Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Faktorbibliotek!$E$10)*('Basis info'!$B$4/Baggrundsdata!$G$191)","v":0},{"$f":"Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Faktorbibliotek!$F$10)*('Basis info'!$B$4/Baggrundsdata!$G$191)","v":0},{"$f":"Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Faktorbibliotek!$G$10)*('Basis info'!$B$4/Baggrundsdata!$G$191)","v":0}]
[]
[]
[null,null,"Transport",{"$f":"D95+D96","v":0},{"$f":"E95+E96","v":0},0]
[null,null,"Transport fra produktion til anlægslokationen",{"$f":"Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Baggrundsdata!$G$190*Faktorbibliotek!E11)*('Basis info'!$B$4/Baggrundsdata!$G$191)","v":0},{"$f":"Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Baggrundsdata!$G$190*Faktorbibliotek!F11)*('Basis info'!$B$4/Baggrundsdata!$G$191)","v":0},{"$f":"Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Baggrundsdata!$G$190*Faktorbibliotek!G11)*('Basis info'!$B$4/Baggrundsdata!$G$191)","v":0}]
[null,null,"Transport af affald til bortskaffelsesanlæg",{"$f":"Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Baggrundsdata!$G$8*Faktorbibliotek!E11)*('Basis info'!$B$4/Baggrundsdata!$G$191)","v":0},{"$f":"Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Baggrundsdata!$G$8*Faktorbibliotek!F11)*('Basis info'!$B$4/Baggrundsdata!$G$191)","v":0},{"$f":"Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Baggrundsdata!$G$8*Faktorbibliotek!G11)*('Basis info'!$B$4/Baggrundsdata!$G$191)","v":0}]
[null,null,"Konstruktion",{"$f":"D98","v":0},{"$f":"E98","v":0},0]
[null,null,"Udgravning",{"$f":"'Input system 1'!$J$9*Baggrundsdata!$G$189*Faktorbibliotek!E36*('Basis info'!$B$4/Baggrundsdata!$G$191)","v":0},{"$f":"'Input system 1'!$J$9*Baggrundsdata!$G$189*Faktorbibliotek!F36*('Basis info'!$B$4/Baggrundsdata!$G$191)","v":0},{"$f":"'Input system 1'!$J$9*Baggrundsdata!$G$189*Faktorbibliotek!G36*('Basis info'!$B$4/Baggrundsdata!$G$191)","v":0}]
[null,null,"Drift"]
[null,null,"Bortskaffelse/Nedrivning",{"$f":"D101+D105","v":0},{"$f":"E101+E105","v":0},0]
[null,null,"Genbrug af beton",{"$f":"IF('Input system 1'!$M$9=\"Genanvendelse\",Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Faktorbibliotek!$E$32)*('Basis info'!$B$4/Baggrundsdata!$G$191),0)","v":0},{"$f":"IF('Input system 1'!$M$9=\"Genanvendelse\",Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Faktorbibliotek!F32)*('Basis info'!$B$4/Baggrundsdata!$G$191),0)","v":0},{"$f":"IF('Input system 1'!$M$9=\"Genanvendelse\",Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Faktorbibliotek!G32)*('Basis info'!$B$4/Baggrundsdata!$G$191),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(('Input system 1'!$J$9*Baggrundsdata!$G$188-'Input system 1'!$J$9*Baggrundsdata!$G$188*Baggrundsdata!$G$11)*Baggrundsdata!$G$19*('Basis info'!$B$4/Baggrundsdata!$G$191))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Deponering "]
[]
[null,null,"Deponering af beton",{"$f":"IF('Input system 1'!$M$9=\"Deponering\",Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Faktorbibliotek!$E$28)*('Basis info'!$B$4/Baggrundsdata!$G$191),0)","v":0},{"$f":"IF('Input system 1'!$M$9=\"Deponering\",Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Faktorbibliotek!$F$28)*('Basis info'!$B$4/Baggrundsdata!$G$191),0)","v":0},{"$f":"IF('Input system 1'!$M$9=\"Deponering\",Baggrundsdata!$G$188*('Input system 1'!$J$9)*(Baggrundsdata!$G$19*Faktorbibliotek!$G$28)*('Basis info'!$B$4/Baggrundsdata!$G$191),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(('Input system 1'!$J$9*Baggrundsdata!$G$188*Baggrundsdata!$G$19)*('Basis info'!$B$4/Baggrundsdata!$G$191))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"Netto påvirkning",{"$f":"+D94+D90+D97+D100","v":0},{"$f":"+E94+E90+E97+E100","v":0},{"$f":"+F94+F90+F97+F100","v":0},{"$f":"1-Baggrundsdata!$G$52*('Input system 1'!$J$11*Baggrundsdata!$G$55)/('Input system 1'!$J$11*Baggrundsdata!$G$47)","v":{"$error":"#DIV/0!"}},{"$f":"1-Baggrundsdata!$G$53*('Input system 1'!$J$11*Baggrundsdata!$G$55)/('Input system 1'!$J$11*Baggrundsdata!$G$48)","v":{"$error":"#DIV/0!"}},{"$f":"1-Baggrundsdata!$G$54*('Input system 1'!$J$11*Baggrundsdata!$G$55)/('Input system 1'!$J$11*Baggrundsdata!$G$49)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"Baggrundsdata!$G$56","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$G$57","v":{"$error":"#DIV/0!"}},{"$f":"(+Baggrundsdata!$G$49*Baggrundsdata!$G$50)/Baggrundsdata!$G$49","v":0.34},{"$f":"IF('Input system 1'!$M$9=\"Deponering\",'Mellemregning 1'!$Q$105,'Mellemregning 1'!$Q$101)","v":{"$error":"#DIV/0!"}},{"$f":"(Baggrundsdata!G195-Baggrundsdata!G194)*365*'Basis info'!B5","v":0},{"$f":"Baggrundsdata!$G$197","v":"Ikke sandsynligt"},{"$f":"Baggrundsdata!$G$198","v":1},{"$f":"Baggrundsdata!$G$199","v":63},{"$f":"Baggrundsdata!$G$202*'Input system 1'!$J$12","v":0},null,null,{"$f":"(AA108+AB108+AD108+AE108+AG108+AF108)-AC108","v":{"$error":"#NUM!"}},{"$f":"IF(AC108=0,0,IF((AC108-(AA108+AD108+AE108+AF108+AG108))<0,0,(Baggrundsdata!$G$205*'Input system 1'!$J$12)/(AC108-(AA108+AD108+AE108+AF108+AG108))))","v":0},0,{"$f":"-PMT(Baggrundsdata!$G$21,'Basis info'!$B$4,Baggrundsdata!$G$205*'Input system 1'!$J$12)","v":{"$error":"#NUM!"}},0,0,0,0,0,0,0,null,null,0,0,0,{"$f":"Baggrundsdata!$G$208","v":"Moderat"},{"$f":"Baggrundsdata!$G$209","v":"Lav"},null,null,{"$f":"1-Baggrundsdata!$G$212","v":0.9},{"$f":"Baggrundsdata!$G$213","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Baggrundsdata!$G$21,'Basis info'!$B$4,Baggrundsdata!$G$204*'Basis info'!$B$5*Baggrundsdata!$G$16)","v":{"$error":"#NUM!"}}]

{"sheet":"Output-Beregnede værdier 1","index":7,"n_rows":66,"n_cols":19,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Miljøpåvirkninger","Karbon fodaftryk","1) Behandlingseffektivitet - Total Nitrogen","2) Behandlingseffektivitet - Total Phosphor","3) Behandlingseffektivitet- COD","4) Marin Eutrofieringspotentiale","5) Ferskvands Eutrofieringspotentiale",null,"Karbon fodaftryk","1) P gendinvinding","2) N genindvinding","3) C geninvinding (som COD)","4) Restaffald","Netto Vandgenindvinding ","Andre emissioner til luft, eksklusiv drivhusgasser","Lugtgener","Støj potentiale","Areal behov"]
[null,null,"[kg CO2-ækv. år-1]","[% TN reduktion]","[% TP reduktion]","[% COD reduktion]","[kg N-ækv.]","[kg P-ækv.]",null,"[kg CO2-ækv. år-1]",{"$f":"'Mellemregning 1'!N4","v":"[% genindvundet P]"},{"$f":"'Mellemregning 1'!O4","v":"[% genindvundet N]"},{"$f":"'Mellemregning 1'!P4","v":"[% genindvundet COD]"},{"$f":"'Mellemregning 1'!Q4","v":"[kg år-1]"},{"$f":"'Mellemregning 1'!R4","v":"[m3 år-1]"},{"$f":"'Mellemregning 1'!S4","v":"-"},{"$f":"'Mellemregning 1'!T4","v":"-"},{"$f":"'Mellemregning 1'!U4","v":"[dB]"},{"$f":"'Mellemregning 1'!V4","v":"[m2]"}]
[null,"Slamlagertank: rustfri stål",{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$D$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$G$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$H$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$I$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\", 'Input system 1'!$C$7=TRUE),'Mellemregning 1'!E$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\", 'Input system 1'!$C$7=TRUE),'Mellemregning 1'!F$30,\"-\")","v":"-"},null,{"$f":"C4","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\", 'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$N$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\", 'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$O$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\", 'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$P$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\", 'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$Q$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\", 'Input system 1'!$C$7=TRUE), 'Mellemregning 1'!$R$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\", 'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$S$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\", 'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$T$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\", 'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$U$30,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$7=TRUE,'Input system 1'!$E$7=\"Rustfri stål\"),'Mellemregning 1'!$V$30,\"-\")","v":"-"}]
[null,"Slamlagertank: beton",{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$D$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$G$54,\"NA\")","v":"NA"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$H$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$I$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$E$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$F$54,\"-\")","v":"-"},null,{"$f":"C5","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$N$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$O$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$P$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$Q$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$R$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$S$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$T$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$U$54,0)","v":0},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$V$54,\"-\")","v":"-"}]
[null,"Forfiltrering",{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$D$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$G$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$H$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$I$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$E$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$F$87,\"-\")","v":"-"},null,"-",{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$N$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$O$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$P$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$Q$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$R$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$S$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$T$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$U$87,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$V$87,\"-\")","v":"-"}]
[null,"Forklaringstank",{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!$D$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!$G$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!$H$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!$I$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!$E$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!$F$108,\"-\")","v":"-"},null,"-",{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!$N$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!$O$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!$P$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!$Q$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!$R$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!$S$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!$T$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!$U$108,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!$V$108,\"-\")","v":"-"}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,{"$f":"CONCATENATE(\"Netto miljøpåvirkning: \",'Input system 1'!$B$3)","v":"Netto miljøpåvirkning: "},{"$f":"SUM(C4:C7)","v":0},{"$f":"AVERAGE(D4:D7)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E4:E7)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F4:F7)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G4:G7)","v":0},{"$f":"SUM(H4:H7)","v":0},{"$f":"SUM(I4:I7)","v":0},0,{"$f":"AVERAGE(K4:K7)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(L4:L7)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(M4:M7)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N4:N7)","v":0},0,{"$f":"CONCATENATE(\"  Stål tank: \"&P4,CHAR(10),\"  Beton tank: \"&P5, CHAR(10),\"  Forfiltrering: \"&P6,CHAR(10),\"  Forklaringstank: \"& P7)","v":"  Stål tank: -\n  Beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"},{"$f":"CONCATENATE(\"  Stål tank: \"&Q4,CHAR(10),\"  Beton tank: \"&Q5, CHAR(10),\"  Forfiltrering: \"&Q6,CHAR(10),\"  Forklaringstank: \"& Q7)","v":"  Stål tank: -\n  Beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"},{"$f":"IF(AND(R4>0,R5=0),10*LOG(10*(SUM(10^($R$4/10),10^($R$6/10), 10^($R$7/10)))),10*LOG(10*(SUM(10^($R$4/10),10^($R$5/10),10^($R$6/10), 10^($R$7/10)))))","v":16.020599913279622},0]
[null,null,"[kg CO2-ækv.]","[% TN reduktion]","[% TP reduktion]","[% COD reduktion]","[kg N-ækv.]","[kg P-ækv.]",null,null,null,null,null,null,"Middelværdier: ",{"$f":"IF(AND(P4=\"-\",P5=\"-\",P6=\"-\",P7=\"-\"),\"-\",AVERAGE(P4:P7))","v":"-"},{"$f":"IF(AND(Q4=\"-\",Q5=\"-\",Q6=\"-\",Q7=\"-\"),\"-\",AVERAGE(Q4:Q7))","v":"-"},"Metode til beregning af det totale Støj potentiale fra Van schaik et al. 2021"]
[]
[]
[null,"Økonomisk påvirkning","1) Totale udgifter","2) Tilbagebetalingsperiode","OPEX (eksklusiv andre udgifter)","CAPEX ","Omsætning","1) Afgifter: Udledningsafgifter","2) Afgifter: Deponeringsafgifter","3) Afgifter: Forbrændings afgifter",{"$f":"'Mellemregning 1'!AG3","v":"4) Karbon skat/afgift"},"1) Potentiale for ekstern finansiering og tilskud","2) Servicediversificeringspotentiale"]
[null,null,"[DKK år-1]","år","DKK år-1","DKK år-1","DKK år-1","DKK år-1","DKK år-1","DKK år-1","DKK år-1","-","-"]
[null,{"$f":"B4","v":"Slamlagertank: rustfri stål"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$Y$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$Z$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AA$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AB$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AC$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AD$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AE$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!AF30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AG$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AH$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AI$30,\"-\")","v":"-"}]
[null,"Slamlagertank: beton",{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$Y$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$Z$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AA$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AB$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AC$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AD$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AE$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AF$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AG$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AH$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AI$54,\"-\")","v":"-"}]
[null,"Forfiltrering",{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$Y$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$Z$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$AA$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$AB$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$AC$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$AD$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$AE$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$AF$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!$AG$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$AH$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$AI$87,\"-\")","v":"-"}]
[null,"Forklaringstank",{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!Y108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!Z108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AA108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AB108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AC108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AD108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AE108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AF108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AG108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AH108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AI108,\"-\")","v":"-"}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,{"$f":"CONCATENATE(\"Netto økonomisk påvirkning: \",'Input system 1'!$B$3)","v":"Netto økonomisk påvirkning: "},{"$f":"SUM(C22:C33)","v":0},{"$f":"AVERAGE(D22:D33)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E22:E33)","v":0},{"$f":"SUM(F22:F33)","v":0},{"$f":"SUM(G22:G33)","v":0},0,0,0,{"$f":"SUM(K22:K33)","v":0},{"$f":"SUM(L22:L33)","v":0},0]
[]
[null,"Sociale påvirkninger","Antal nye fuldtidsjobs ","Antal undervisninger i skoler og universiteter ","Samarbejdspotentiale","Forventet risici for uheld og infektioner","Markedspotentiale",null,"Forventet risici for uheld og infektioner","Markedspotentiale"]
[null,null,null,null,null,null,null,null,"-","-"]
[null,{"$f":"B22","v":"Slamlagertank: rustfri stål"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AL$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AM$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AN$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AO$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AP$30,\"-\")","v":"-"},null,{"$f":"IF($F$38=\"Ingen\",1,IF($F$38=\"Høj\",0,IF($F$38=\"Moderat\",0.3,0.7)))","v":0.7},{"$f":"IF($G$38=\"Ingen\",0,IF($G$38=\"Høj\",1,IF($G$38=\"Moderat\",0.7,0.3)))","v":0.3}]
[null,"Slamlagertank: beton",{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AL$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AM$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AN$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AO$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AP$54,\"-\")","v":"-"},null,{"$f":"IF($F$39=\"Ingen\",1,IF($F$39=\"Høj\",0,IF($F$39=\"Moderat\",0.3,0.7)))","v":0.7},{"$f":"IF($G$39=\"Ingen\",0,IF($G$39=\"Høj\",1,IF($G$39=\"Moderat\",0.7,0.3)))","v":0.3}]
[null,"Forfiltrering",{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),  'Mellemregning 1'!$AL$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$AM$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$AN$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$AO$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE), 'Mellemregning 1'!$AP$87,\"-\")","v":"-"},null,{"$f":"IF(Baggrundsdata!$G$180=\"Ingen\",1,IF(Baggrundsdata!$G$180=\"Høj\",0,IF(Baggrundsdata!$G$180=\"Moderat\",0.3,0.7)))","v":1},{"$f":"IF(Baggrundsdata!$G$181=\"Ingen\",0,IF(Baggrundsdata!$G$181=\"Høj\",1,IF(Baggrundsdata!$G$181=\"Moderat\",0.7,0.3)))","v":0}]
[null,"Forklaringstank",{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AL108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AM108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AN108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AO108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AP108,\"-\")","v":"-"},null,{"$f":"IF($F$41=\"Ingen\",1,IF($F$41=\"Høj\",0,IF($F$41=\"Moderat\",0.3,0.7)))","v":0.7},{"$f":"IF($G$41=\"Ingen\",0,IF($G$41=\"Høj\",1,IF($G$41=\"Moderat\",0.7,0.3)))","v":0.3}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,{"$f":"CONCATENATE(\"Netto sociale påvirkninger: \",'Input system 1'!$B$3)","v":"Netto sociale påvirkninger: "},{"$f":"SUM(C38:C49)","v":0},{"$f":"SUM(D38:D49)","v":0},0,{"$f":"CONCATENATE(\"  Stål tank: \"&F38,CHAR(10),\"  beton tank: \"&F39, CHAR(10),\"  Forfiltrering: \"&F40,CHAR(10),\"  Forklaringstank: \"& F41)","v":"  Stål tank: -\n  beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"},{"$f":"CONCATENATE(\"  Stål tank: \"&G38,CHAR(10),\"  beton tank: \"&G39, CHAR(10),\"  Forfiltrering: \"&G40,CHAR(10),\"  Forklaringstank: \"& G41)","v":"  Stål tank: -\n  beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"},null,{"$f":"AVERAGE(I38:I41)","v":0.77499999999999991},{"$f":"AVERAGE(J38:J41)","v":0.22499999999999998}]
[]
[]
[null,"Teknisk påvirkning","Overordnet pålidelighed","Evne til at justerer systemet"]
[null,{"$f":"B38","v":"Slamlagertank: rustfri stål"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AS$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Rustfri stål\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AT$30,\"-\")","v":"-"}]
[null,"Slamlagertank: beton",{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!$AS$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$E$7=\"Beton\",'Input system 1'!C7=TRUE),'Mellemregning 1'!$AT$54,\"-\")","v":"-"}]
[null,"Forfiltrering",{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),  'Mellemregning 1'!$AS$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),  'Mellemregning 1'!$AT$87,\"-\")","v":"-"}]
[null,"Forklaringstank",{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AS108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE), 'Mellemregning 1'!AT108,\"-\")","v":"-"}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,{"$f":"CONCATENATE(\"Netto teknisk påvirkning: \",'Input system 1'!$B$3)","v":"Netto teknisk påvirkning: "},{"$f":"AVERAGE(C54:C65)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(D54:D65)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Mellemregning 2","index":8,"n_rows":109,"n_cols":53,"rows_kept":109,"cut":false,"hidden":true,"merged":[]}
[]
[null,"LCA Miljøpåvirkninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Andre LCA kategorier "]
[null,null,null,"Klimaforandringer","Marin eutrofiering","Ferskvand eutrofiering","1) Behandlingseffektivitet - Total Nitrogen","2) Behandlingseffektivitet - Total Phosphor","3) Behandlingseffektivitet- COD","4) Marin eutrophication potential ","5) Freshwater eutrophication potential ","6) ENEI (?) maybe it could be included","Karbon fodaftryk","1) P genindvinding","2) N genindvinding","3) C genindvinding (som COD)","4) Restaffald","Netto vand Geninvundet","Andre direkte emissioner til luft, eksklusiv drivhusgasser","Lugtgener","Støj potentiale","Areal behov",null,"Indikatorer","1) Totale omkostninger","2) Tilbagebetalingsperiode","OPEX (uden andre udgifter)","CAPEX ","Indtægter","1) Afgifter: Udledningsafgifter/beskatning","2) Afgifter: Lossepladsafgifter","3) Afgifter: forbrændingsafgift","4) Karbon skat/afgift","1) Pontentiale for ekstern finansering og tilskud ","2) Servicediversificeringspotentiale",null,"Indikatorer","Antal nye fuldtidsjobs ","Antal undervisninger i skoler og universiteter ","Samarbejdspotentiale","Forventet risici for uheld og infektioner","Markedspotentiale",null,"Indikatorer","Overordnet pålidelighed","Evne til at justerer systemet"]
[null,null,null,"[kg CO2-ækv.]","[kg N-ækv.]","[kg P-ækv.]","[% TN reduktion]","[% TP reduktion]","[% COD reduktion]",null,null,null,null,"[% genindvundet P]","[% genindvundet N]","[% genindvundet COD]","[kg år-1]","[m3 år-1]","-","-","[dB]","[m2]",null,null,"[DKK år-1]","[år]","[DKK år-1]","[DKK år-1]","[DKK år-1]","[DKK år-1]","[DKK år-1]","[DKK år-1]","[DKK år-1]","[#/år]"]
[null,null,"Slamlagertank: rustfri stål"]
[null,null,"Materialegenerering",{"$f":"(D7+D8+D9)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(E7+E8+E9)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(F7+F8+F9)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Rustfri stål ",{"$f":"Baggrundsdata!$J$64*Faktorbibliotek!E$7*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$64*Faktorbibliotek!F$7*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$64*Faktorbibliotek!G$7*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}}]
[null,null,"Karbon stål",{"$f":"Baggrundsdata!$J$65*Faktorbibliotek!E$6*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$65*Faktorbibliotek!F$6*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$65*Faktorbibliotek!G$6*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}}]
[null,null,"Zink belægning",{"$f":"Baggrundsdata!$J$66*Faktorbibliotek!E$9*'Input system 2'!$J$7*('Basis info'!$B$4/Baggrundsdata!$J$67)","v":0},{"$f":"Baggrundsdata!$J$66*Faktorbibliotek!F$9*'Input system 2'!$J$7*('Basis info'!$B$4/Baggrundsdata!$J$67)","v":0},{"$f":"Baggrundsdata!$J$66*Faktorbibliotek!G$9*'Input system 2'!$J$7*('Basis info'!$B$4/Baggrundsdata!$J$67)","v":0}]
[null,null,"Transport",{"$f":"(D11+D12)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(E11+E12)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(F11+F12)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Transport fra produktion til anlægslokationen",{"$f":"Baggrundsdata!$J$68*(Baggrundsdata!$J$64+Baggrundsdata!$J$65)*'Input system 2'!$J$7*Faktorbibliotek!E$11*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$68*(Baggrundsdata!$J$64+Baggrundsdata!$J$65)*'Input system 2'!$J$7*Faktorbibliotek!F$11*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$68*(Baggrundsdata!$J$64+Baggrundsdata!$J$65)*'Input system 2'!$J$7*Faktorbibliotek!G$11*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}}]
[null,null,"Transport af affald til bortskaffelsesanlæg",{"$f":"'Input system 2'!$J$7*(Baggrundsdata!$J$64+Baggrundsdata!$J$65)*Baggrundsdata!$J$8*Faktorbibliotek!E$12*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"'Input system 2'!$J$7*(Baggrundsdata!$J$64+Baggrundsdata!$J$65)*Baggrundsdata!$J$8*Faktorbibliotek!F$12*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}},{"$f":"'Input system 2'!$J$7*(Baggrundsdata!$J$64+Baggrundsdata!$J$65)*Baggrundsdata!$J$8*Faktorbibliotek!G$12*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}}]
[null,null,"Konstruktion",0,0,0]
[null,null,"Drift",0,0,0]
[null,null,"Bortskaffelse/Nedrivning",{"$f":"(D16+D19+D22)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(E16+E19+E22)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(F16+F19+F22)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Genanvendelse",{"$f":"(D17+D18)","v":0},{"$f":"(E17+E18)","v":0},{"$f":"(F17+F18)","v":0}]
[null,null,"Genanvendelse rustfri stål",{"$f":"IF('Input system 2'!$M$7=\"Genanvendelse\",Baggrundsdata!$J$64*(Faktorbibliotek!E$14-Baggrundsdata!$J$9*Faktorbibliotek!E$7*1+Faktorbibliotek!E$17*(1-Baggrundsdata!$J$9))*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7), 0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Genanvendelse\",Baggrundsdata!$J$64*(Faktorbibliotek!F$14-Baggrundsdata!$J$9*Faktorbibliotek!F$7*1+Faktorbibliotek!F$17*(1-Baggrundsdata!$J$9))*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Genanvendelse\",Baggrundsdata!$J$64*(Faktorbibliotek!G$14-Baggrundsdata!$J$9*Faktorbibliotek!G$7*1+Faktorbibliotek!G$17*(1-Baggrundsdata!$J$9))*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"((1-Baggrundsdata!$J$9*Baggrundsdata!$J$10)*(Baggrundsdata!$J$64)*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Genanvendelse karbon stål ",{"$f":"IF('Input system 2'!$M$7=\"Genanvendelse\",Baggrundsdata!$J$65*(Faktorbibliotek!E$14-Baggrundsdata!$J$9*Faktorbibliotek!E$6*1+Faktorbibliotek!E$17*(1-Baggrundsdata!$J$9))*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Genanvendelse\",Baggrundsdata!$J$65*(Faktorbibliotek!F$14-Baggrundsdata!$J$9*Faktorbibliotek!F$6*1+Faktorbibliotek!F$17*(1-Baggrundsdata!$J$9))*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Genanvendelse\",Baggrundsdata!$J$65*(Faktorbibliotek!G$14-Baggrundsdata!$J$9*Faktorbibliotek!G$6*1+Faktorbibliotek!G$17*(1-Baggrundsdata!$J$9))*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"((1-Baggrundsdata!$J$9*Baggrundsdata!$J$10)*(Baggrundsdata!$J$65)*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Deponering",{"$f":"D20+D21","v":0},{"$f":"E20+E21","v":0},0]
[null,null,"Deponering rustfri stål",{"$f":"IF('Input system 2'!$M$7=\"Deponering\",Baggrundsdata!$J$64*Faktorbibliotek!$E$17*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Deponering\",Baggrundsdata!$J$64*Faktorbibliotek!$F$17*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Deponering\",Baggrundsdata!$J$64*Faktorbibliotek!$G$17*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"((Baggrundsdata!$J$64)*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Deponering karbon stål",{"$f":"IF('Input system 2'!$M$7=\"Deponering\", Baggrundsdata!$J$65*Faktorbibliotek!$E$17*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Deponering\", Baggrundsdata!$J$65*Faktorbibliotek!$F$17*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Deponering\", Baggrundsdata!$J$65*Faktorbibliotek!$G$17*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"((Baggrundsdata!$J$65)*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Forbrænding",{"$f":"D23+D24","v":0},{"$f":"E23+E24","v":0},0]
[null,null,"Forbrænding rustfrit stål",{"$f":"IF('Input system 2'!$M$7=\"Forbrænding\",Baggrundsdata!$J$64*Faktorbibliotek!E$30*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Forbrænding\",Baggrundsdata!$J$64*Faktorbibliotek!F$30*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Forbrænding\",Baggrundsdata!$J$64*Faktorbibliotek!G$30*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"((Baggrundsdata!$J$64)*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Forbrænding karbon stål",{"$f":"IF('Input system 2'!$M$7=\"Forbrænding\", Baggrundsdata!$J$65*Faktorbibliotek!E$30*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Forbrænding\", Baggrundsdata!$J$65*Faktorbibliotek!F$30*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Forbrænding\", Baggrundsdata!$J$65*Faktorbibliotek!G$30*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"((+Baggrundsdata!$J$65)*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"OPEX",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Baggrundsdata!$J$49*Baggrundsdata!$J$50+Baggrundsdata!$J$73*1000)/Baggrundsdata!$J$49","v":0.39823189319878066}]
[null,null,"Naturgas substitution/Omsætning, salg af biomethan",{"$f":"-Baggrundsdata!$J$23*'Input system 2'!$J$11*Baggrundsdata!$J$70*Faktorbibliotek!$E$35*(1-Baggrundsdata!$J$25)","v":0},{"$f":"-Baggrundsdata!$J$23*'Input system 2'!$J$11*Baggrundsdata!$J$70*Faktorbibliotek!$F$35*(1-Baggrundsdata!$J$25)","v":0},{"$f":"-Baggrundsdata!$J$23*'Input system 2'!$J$11*Baggrundsdata!$J$70*Faktorbibliotek!$G$35*(1-Baggrundsdata!$J$25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Baggrundsdata!$J$23*'Input system 2'!$J$11*Baggrundsdata!$J$70*Baggrundsdata!$J$45*(1-Baggrundsdata!$J$25)","v":0}]
[]
[]
[null,null,"Netto påvirkning - Rustfri stål tank",{"$f":"D15+D14+D13+D10+D6","v":{"$error":"#DIV/0!"}},{"$f":"E15+E14+E13+E10+E6","v":{"$error":"#DIV/0!"}},{"$f":"F15+F14+F13+F10+F6","v":{"$error":"#DIV/0!"}},"Ikke Relevant","Ikke Relevant","Ikke Relevant",null,null,null,null,"Ikke Relevant","Ikke Relevant","Ikke relevant",{"$f":"IF('Input system 2'!$M$7=\"Genanvendelse\", Q17+Q18, IF('Input system 2'!$M$7=\"Deponering\",Q20+Q21,IF('Input system 2'!$M$7=\"Forbrænding\",Q23+Q24,\"NA\")))","v":"NA"},{"$f":"Baggrundsdata!$J$76-Baggrundsdata!$J$77","v":0},{"$f":"Baggrundsdata!$J$79","v":"Ikke sandsynligt"},{"$f":"Baggrundsdata!$J$80","v":1},{"$f":"Baggrundsdata!$J$81","v":10},{"$f":"Baggrundsdata!$J$63*'Input system 2'!$J$7","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(AA30+AB30+AD30+AE30+AF30+AG30)-AC30","v":{"$error":"#DIV/0!"}},{"$f":"IF($AC$30=0,0,IF(($AC$30-($AA$30+$AD$30+$AE$30+$AF$30+$AG$30))<0,0,(Baggrundsdata!$J$69*'Input system 2'!$J$7)/($AC$30-($AA$30+$AD$30+$AE$30+$AF$30+$AG$30))))","v":0},null,{"$f":"-PMT(Baggrundsdata!$J$21,'Basis info'!$B$4,Baggrundsdata!$J$69*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7))","v":{"$error":"#DIV/0!"}},0,null,null,null,null,{"$f":"Baggrundsdata!$J$83","v":1},{"$f":"Baggrundsdata!$J$85","v":0},null,null,{"$f":"Baggrundsdata!$J$88","v":0},{"$f":"Baggrundsdata!$J$89","v":1},{"$f":"Baggrundsdata!$J$90","v":3},{"$f":"Baggrundsdata!$J$91","v":"Ingen"},{"$f":"Baggrundsdata!$J$92","v":"Ingen"},null,null,"Ikke Relevant","Ikke Relevant"]
[]
[]
[null,null,"Slamlagertank: beton"]
[null,null,"Materialegenerering",{"$f":"(D35+D36)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(E35+E36)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(F35+F36)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Beton",{"$f":"Baggrundsdata!$J$99*Faktorbibliotek!E$10*('Basis info'!$B$4/'Input system 2'!$G$7)*'Input system 2'!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$99*Faktorbibliotek!F$10*('Basis info'!$B$4/'Input system 2'!$G$7)*'Input system 2'!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$99*Faktorbibliotek!G$10*('Basis info'!$B$4/'Input system 2'!$G$7)*'Input system 2'!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,"PE",{"$f":"Baggrundsdata!$J$100*Faktorbibliotek!E$13*('Basis info'!$B$4/'Input system 2'!$G$7)*'Input system 2'!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$100*Faktorbibliotek!F$13*('Basis info'!$B$4/'Input system 2'!$G$7)*'Input system 2'!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$100*Faktorbibliotek!G$13*('Basis info'!$B$4/'Input system 2'!$G$7)*'Input system 2'!$J$7","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Transport",{"$f":"(D39+D40)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(E39+E40)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(F39+F40)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Transport fra produktion til anlægslokationen",{"$f":"'Input system 2'!$J$7*(Baggrundsdata!$J$101*(Baggrundsdata!$J$99+Baggrundsdata!$J$100)*Faktorbibliotek!E$11*('Basis info'!$B$4/'Input system 2'!$G$7))","v":{"$error":"#DIV/0!"}},{"$f":"'Input system 2'!$J$7*(Baggrundsdata!$J$101*(Baggrundsdata!$J$99+Baggrundsdata!$J$100)*Faktorbibliotek!F$11*('Basis info'!$B$4/'Input system 2'!$G$7))","v":{"$error":"#DIV/0!"}},{"$f":"'Input system 2'!$J$7*(Baggrundsdata!$J$101*(Baggrundsdata!$J$99+Baggrundsdata!$J$100)*Faktorbibliotek!G$11*('Basis info'!$B$4/'Input system 2'!$G$7))","v":{"$error":"#DIV/0!"}}]
[null,null,"Transport af affald til bortskaffelsesanlæg",{"$f":"'Input system 2'!$J$7*(Baggrundsdata!$J$102*(Baggrundsdata!$J$99+Baggrundsdata!$J$100)*Faktorbibliotek!E$12*('Basis info'!$B$4/'Input system 2'!$G$7))","v":{"$error":"#DIV/0!"}},{"$f":"'Input system 2'!$J$7*(Baggrundsdata!$J$102*(Baggrundsdata!$J$99+Baggrundsdata!$J$100)*Faktorbibliotek!F$12*('Basis info'!$B$4/'Input system 2'!$G$7))","v":{"$error":"#DIV/0!"}},{"$f":"'Input system 2'!$J$7*(Baggrundsdata!$J$102*(Baggrundsdata!$J$99+Baggrundsdata!$J$100)*Faktorbibliotek!G$12*('Basis info'!$B$4/'Input system 2'!$G$7))","v":{"$error":"#DIV/0!"}}]
[null,null,"Konstruktion",0,0,0]
[null,null,"Drift",0,0,0]
[null,null,"Bortskaffelse/Nedrivning",{"$f":"(D45+D48)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(E45+E48)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"(F45+F48)/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[null,null,"Genanvendelse"]
[null,null,"Genbrug beton",{"$f":"IF('Input system 2'!$M$7=\"Genanvendelse\",'Input system 2'!$J$7*(Baggrundsdata!$J$99*Baggrundsdata!$J$11*Faktorbibliotek!$E$19*('Basis info'!$B$4/'Input system 2'!$G$7)),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Genanvendelse\",'Input system 2'!$J$7*(Baggrundsdata!$J$99*Baggrundsdata!$J$11*Faktorbibliotek!$F$19*('Basis info'!$B$4/'Input system 2'!$G$7)),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Genanvendelse\",'Input system 2'!$J$7*(Baggrundsdata!$J$99*Baggrundsdata!$J$11*Faktorbibliotek!$G$19*('Basis info'!$B$4/'Input system 2'!$G$7)),0)","v":0}]
[null,null,"Genanvendelse PE"]
[null,null,"Deponering"]
[null,null,"Deponering beton",{"$f":"IF('Input system 2'!$M$7=\"Deponering\",'Input system 2'!$J$7*(Baggrundsdata!$J$99*Faktorbibliotek!E28*('Basis info'!$B$4/'Input system 2'!$G$7)),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Deponering\",'Input system 2'!$J$7*(Baggrundsdata!$J$99*Faktorbibliotek!F28*('Basis info'!$B$4/'Input system 2'!$G$7)),0)","v":0},{"$f":"IF('Input system 2'!$M$7=\"Deponering\",'Input system 2'!$J$7*(Baggrundsdata!$J$99*Faktorbibliotek!G28*('Basis info'!$B$4/'Input system 2'!$G$7)),0)","v":0}]
[null,null,"Deponering PE"]
[]
[null,null,"OPEX",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Baggrundsdata!$J$49*Baggrundsdata!$J$50+Baggrundsdata!$J$111*1000)/Baggrundsdata!$J$49","v":0.39823189319878066}]
[null,null,"Naturgas substitution/Omsætning, salg af biomethan",{"$f":"-Baggrundsdata!$J$23*'Input system 2'!$J$11*Baggrundsdata!$J$104*Faktorbibliotek!$E$35*(1-Baggrundsdata!$J$25)","v":0},{"$f":"-Baggrundsdata!$J$23*'Input system 2'!$J$11*Baggrundsdata!$J$104*Faktorbibliotek!$F$35*(1-Baggrundsdata!$J$25)","v":0},{"$f":"-Baggrundsdata!$J$23*'Input system 2'!$J$11*Baggrundsdata!$J$104*Faktorbibliotek!$G$35*(1-Baggrundsdata!$J$25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Baggrundsdata!$J$23*'Input system 2'!$J$11*Baggrundsdata!$J$70*Baggrundsdata!$J$45*(1-Baggrundsdata!$J$25)","v":0}]
[]
[null,null,"Netto påvirkning",{"$f":"D43+D41+D42+D38+D34","v":{"$error":"#DIV/0!"}},{"$f":"E43+E41+E42+E38+E34","v":{"$error":"#DIV/0!"}},{"$f":"F43+F41+F42+F38+F34","v":{"$error":"#DIV/0!"}},"Ikke Relevant","Ikke Relevant","Ikke Relevant",null,null,null,null,"Ikke Relevant","Ikke Relevant","Ikke relevant",{"$f":"(IF('Input system 2'!$M$7=\"Genanvendelse\",((Baggrundsdata!$J$99)-Baggrundsdata!$J$11*(Baggrundsdata!$J$99))*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7),IF('Input system 2'!M7=\"Ingen\",\"NA\",(Baggrundsdata!$J$99)*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7))))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$114-Baggrundsdata!$J$115","v":0},{"$f":"Baggrundsdata!$J$106","v":"Ikke sandsynligt"},{"$f":"Baggrundsdata!$J$107","v":1},{"$f":"Baggrundsdata!$J$108","v":0},{"$f":"Baggrundsdata!$J$98*'Input system 2'!$J$7*('Basis info'!$B$4/'Input system 2'!$G$7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(AA54+AB54+AD54+AE54+AF54+AG54)-AC54","v":{"$error":"#NUM!"}},{"$f":"IF(AC54=0,0,IF((AC54-(AA54+AD54+AE54+AF54+AG54))<0,0,(Baggrundsdata!$J$103*'Input system 2'!$J$7)/(AC54-(AA54+AD54+AE54+AF54+AG54))))","v":0},null,{"$f":"-PMT(Baggrundsdata!$J$21,'Basis info'!$B$4,Baggrundsdata!$J$103*'Input system 2'!$J$7)","v":{"$error":"#NUM!"}},0,null,null,null,null,{"$f":"Baggrundsdata!$J$117","v":1},{"$f":"Baggrundsdata!$J$119","v":0},null,null,{"$f":"Baggrundsdata!$J$122","v":0},{"$f":"Baggrundsdata!$J$123","v":1},{"$f":"Baggrundsdata!$J$124","v":3},{"$f":"Baggrundsdata!$J$125","v":"Ingen"},{"$f":"Baggrundsdata!$J$126","v":"Ingen"},null,null,"Ikke Relevant","Ikke Relevant"]
[]
[null,null,null,"Klimaforandringer","Marin Eutrofiering","Ferskvand Eutrofiering"]
[null,null,"Forfiltrering: infrastruktur","[kg CO2-ækv./år]","[kg N-ækv./år]","[kg P-ækv./år]"]
[null,null,"Materialegenerering",{"$f":"D59+D60+D61","v":0},{"$f":"E59+E60+E61","v":0},0]
[null,"remove 1/2 in the final version","Beton",{"$f":"1/2*(Baggrundsdata!$J$138*Faktorbibliotek!E$10)","v":0},{"$f":"1/2*(Baggrundsdata!$J$138*Faktorbibliotek!F$10)","v":0},{"$f":"1/2*(Baggrundsdata!$J$138*Faktorbibliotek!G$10)","v":0}]
[null,null,"PE",{"$f":"(Baggrundsdata!$J$136+Baggrundsdata!$J$137)*Faktorbibliotek!E$13","v":0},{"$f":"(Baggrundsdata!$J$136+Baggrundsdata!$J$137)*Faktorbibliotek!F$13","v":0},{"$f":"(Baggrundsdata!$J$136+Baggrundsdata!$J$137)*Faktorbibliotek!G$13","v":0}]
[null,null,"Rustfrit stål",{"$f":"Baggrundsdata!$J$134*Faktorbibliotek!E$7","v":0},{"$f":"Baggrundsdata!$J$134*Faktorbibliotek!F$7","v":0},{"$f":"Baggrundsdata!$J$134*Faktorbibliotek!G$7","v":0}]
[null,null,"Transport",{"$f":"D63+D64","v":0},{"$f":"E63+E64","v":0},0]
[null,null,"Transport fra produktion til anlægslokationen",{"$f":"(Baggrundsdata!$J$134+Baggrundsdata!$J$136+Baggrundsdata!$J$137+Baggrundsdata!$J$138)*Baggrundsdata!$J$139*Faktorbibliotek!E$11","v":0},{"$f":"(Baggrundsdata!$J$134+Baggrundsdata!$J$136+Baggrundsdata!$J$137+Baggrundsdata!$J$138)*Baggrundsdata!$J$139*Faktorbibliotek!F$11","v":0},{"$f":"(Baggrundsdata!$J$134+Baggrundsdata!$J$136+Baggrundsdata!$J$137+Baggrundsdata!$J$138)*Baggrundsdata!$J$139*Faktorbibliotek!G$11","v":0}]
[null,null,"Transport af affald til bortskaffelsesanlæg",{"$f":"(Baggrundsdata!$J$134+Baggrundsdata!$J$136+Baggrundsdata!$J$137+Baggrundsdata!$J$138)*Baggrundsdata!$J$146*Faktorbibliotek!E$11","v":0},{"$f":"(Baggrundsdata!$J$134+Baggrundsdata!$J$136+Baggrundsdata!$J$137+Baggrundsdata!$J$138)*Baggrundsdata!$J$146*Faktorbibliotek!F$11","v":0},{"$f":"(Baggrundsdata!$J$134+Baggrundsdata!$J$136+Baggrundsdata!$J$137+Baggrundsdata!$J$138)*Baggrundsdata!$J$146*Faktorbibliotek!G$11","v":0}]
[null,null,"Konstruktion",0,0,0]
[null,null,"Drift",{"$f":"D76","v":{"$error":"#DIV/0!"}},{"$f":"E76","v":{"$error":"#DIV/0!"}},{"$f":"F76","v":{"$error":"#DIV/0!"}}]
[null,null,"Bortskaffelse/Nedrivning",{"$f":"(D68+D69+D70+D72+D73)","v":0},{"$f":"(E68+E69+E70+E72+E73)","v":0},0]
[null,null,"Genbrug beton",{"$f":"Faktorbibliotek!E$32*Baggrundsdata!$J$138","v":0},{"$f":"Faktorbibliotek!F$32*Baggrundsdata!$J$138","v":0},{"$f":"Faktorbibliotek!G$32*Baggrundsdata!$J$138","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Genanvendelse af PE",{"$f":"IF('Input system 2'!$M$8=\"Genanvendelse\", (Baggrundsdata!$J$136+Baggrundsdata!$J$137)*(Faktorbibliotek!$E$20-Baggrundsdata!$J$9*Faktorbibliotek!$E$13*Baggrundsdata!$J$10+Faktorbibliotek!$E$21*(1-Baggrundsdata!$J$9*Baggrundsdata!$J$10)),0)","v":0},{"$f":"IF('Input system 2'!$M$8=\"Genanvendelse\",(Baggrundsdata!$J$136+Baggrundsdata!$J$137)*(Faktorbibliotek!F$20-Baggrundsdata!$J$9*Faktorbibliotek!F$13*Baggrundsdata!$J$10+Faktorbibliotek!F$21*(1-Baggrundsdata!$J$9*Baggrundsdata!$J$10)),0)","v":0},{"$f":"(Baggrundsdata!$J$136+Baggrundsdata!$J$137)*(Faktorbibliotek!G$20-Baggrundsdata!$J$9*Faktorbibliotek!G$13*Baggrundsdata!$J$10+Faktorbibliotek!G$21*(1-Baggrundsdata!$J$9*Baggrundsdata!$J$10))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(1-Baggrundsdata!$J$10*Baggrundsdata!$J$9)*(Baggrundsdata!$J$136+Baggrundsdata!$J$137)","v":0}]
[null,null,"Genanvendelse af rustfrit stål",{"$f":"Baggrundsdata!$J$134*(Faktorbibliotek!$E$14-Baggrundsdata!$J$9*Faktorbibliotek!$E$7*Baggrundsdata!$J$10+Faktorbibliotek!$E$17*(1-Baggrundsdata!$J$9*Baggrundsdata!$J$10))","v":0},{"$f":"Baggrundsdata!$J$134*(Faktorbibliotek!F$14-Baggrundsdata!$J$9*Faktorbibliotek!F$7*Baggrundsdata!$J$10+Faktorbibliotek!F$17*(1-Baggrundsdata!$J$9*Baggrundsdata!$J$10))","v":0},{"$f":"Baggrundsdata!$J$134*(Faktorbibliotek!G$14-Baggrundsdata!$J$9*Faktorbibliotek!G$7*Baggrundsdata!$J$10+Faktorbibliotek!G$17*(1-Baggrundsdata!$J$9*Baggrundsdata!$J$10))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(1-Baggrundsdata!$J$9*Baggrundsdata!$J$10)*Baggrundsdata!$J$134","v":0}]
[]
[null,null,"Deponering, filtre ",{"$f":"IF('Input system 2'!$M$8=\"Deponering\",(Baggrundsdata!$J$136+Baggrundsdata!$J$137)*Faktorbibliotek!E29,0)","v":0},{"$f":"IF('Input system 2'!$M$8=\"Deponering\",(Baggrundsdata!$J$136+Baggrundsdata!$J$137)*Faktorbibliotek!F29,0)","v":0},{"$f":"IF('Input system 2'!$M$8=\"Deponering\",(Baggrundsdata!$J$136+Baggrundsdata!$J$137)*Faktorbibliotek!G29,0)","v":0}]
[null,null,"Forbrænding af  filtre",{"$f":"IF('Input system 2'!$M$8=\"Forbrænding\",(Baggrundsdata!$J$136+Baggrundsdata!$J$137)*Faktorbibliotek!$E$21,0)","v":0},{"$f":"IF('Input system 2'!$M$8=\"Forbrænding\",(Baggrundsdata!$J$136+Baggrundsdata!$J$137)*Faktorbibliotek!$F$21,0)","v":0},{"$f":"IF('Input system 2'!$M$8=\"Forbrænding\",(Baggrundsdata!$J$136+Baggrundsdata!$J$137)*Faktorbibliotek!$G$21,0)","v":0}]
[]
[]
[null,null,"Forfiltrering: Drift",{"$f":"D77+D83","v":{"$error":"#DIV/0!"}},{"$f":"E77+E83","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,"Positiv påvirkning fra udrådning (AD)",{"$f":"SUM(D78:D82)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E78:E82)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F78:F82)","v":{"$error":"#DIV/0!"}}]
[null,null,"Elektricitetsforbrug",{"$f":"Baggrundsdata!$J$140*'Input system 2'!$J$11*Faktorbibliotek!E$23","v":0},{"$f":"Baggrundsdata!$J$140*'Input system 2'!$J$11*Faktorbibliotek!F$23","v":0},{"$f":"Baggrundsdata!$J$140*'Input system 2'!$J$11*Faktorbibliotek!G$23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Baggrundsdata!$J$140*'Input system 2'!$J$11*Baggrundsdata!$J$37","v":0}]
[null,null,"Polymer",{"$f":"(Baggrundsdata!$J$141/1000)*'Input system 2'!$J$11*Faktorbibliotek!E$25","v":0},{"$f":"(Baggrundsdata!$J$141/1000)*'Input system 2'!$J$11*Faktorbibliotek!F$25","v":0},{"$f":"(Baggrundsdata!$J$141/1000)*'Input system 2'!$J$11*Faktorbibliotek!G$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Baggrundsdata!$J$141/1000000)*'Input system 2'!$J$11*Baggrundsdata!$J$43","v":0}]
[null,null,"Jernklorid",{"$f":"(Baggrundsdata!$J$142/1000)*'Input system 2'!$J$11*Faktorbibliotek!E$24","v":0},{"$f":"(Baggrundsdata!$J$142/1000)*'Input system 2'!$J$11*Faktorbibliotek!F$24","v":0},{"$f":"(Baggrundsdata!$J$142/1000)*'Input system 2'!$J$11*Faktorbibliotek!G$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Baggrundsdata!$J$142/1000000)*'Input system 2'!$J$11*Baggrundsdata!$J$42","v":0}]
[null,null,"Drikkevand",{"$f":"(Baggrundsdata!$J$143*1000*Baggrundsdata!$J$131*365)*Faktorbibliotek!E$26","v":{"$error":"#DIV/0!"}},{"$f":"(Baggrundsdata!$J$143*1000*Baggrundsdata!$J$131*365)*Faktorbibliotek!F$26","v":{"$error":"#DIV/0!"}},{"$f":"(Baggrundsdata!$J$143*1000*Baggrundsdata!$J$131*365)*Faktorbibliotek!G$26","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Baggrundsdata!$J$144-Baggrundsdata!$J$143*Baggrundsdata!$J$131*365","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,{"$f":"(Baggrundsdata!$J$143*'Input system 2'!$J$8*365)*Baggrundsdata!$J$35","v":0}]
[null,null,"Yderligere CH4 emissioner",{"$f":"IF('Input system 2'!$M$11=\"Ja\",Baggrundsdata!$J$162*'Input system 2'!$J$11*Baggrundsdata!$J$25*0.6*Faktorbibliotek!E$34,0)","v":0},{"$f":"IF('Input system 2'!$M$11=\"Ja\",Baggrundsdata!$J$162*'Input system 2'!$J$11*Baggrundsdata!$J$25*0.6*Faktorbibliotek!F$34,0)","v":0},{"$f":"IF('Input system 2'!$M$11=\"Ja\",Baggrundsdata!$J$162*'Input system 2'!$J$11*Baggrundsdata!$J$25*0.6*Faktorbibliotek!G$34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D82*Baggrundsdata!J31/1000","v":0}]
[null,null,"Negative påvirkninger",{"$f":"D84+D85","v":0},{"$f":"E84+E85","v":0},0]
[null,null,"Elektricitetbesparelses",{"$f":"Baggrundsdata!$J$163*'Input system 2'!$J$11*Faktorbibliotek!E$23","v":0},{"$f":"Baggrundsdata!$J$163*'Input system 2'!$J$11*Faktorbibliotek!F$23","v":0},{"$f":"Baggrundsdata!$J$163*'Input system 2'!$J$11*Faktorbibliotek!G$23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Baggrundsdata!$J$163*'Input system 2'!$J$11*Baggrundsdata!$J$37","v":0}]
[null,null,"Eksporteret biomethan - naturgas substitution",{"$f":"IF('Input system 2'!$M$11=\"Ja\",-Baggrundsdata!$J$162*Baggrundsdata!$J$24*'Input system 2'!$J$11*Faktorbibliotek!E$35,0)","v":0},{"$f":"IF('Input system 2'!$M$11=\"Ja\",-Baggrundsdata!$J$162*Baggrundsdata!$J$24*'Input system 2'!$J$11*Faktorbibliotek!F$35,0)","v":0},{"$f":"IF('Input system 2'!$M$11=\"Ja\",-Baggrundsdata!$J$162*Baggrundsdata!$J$24*'Input system 2'!$J$11*Faktorbibliotek!G$35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input system 2'!$M$11=\"Ja\",-Baggrundsdata!$J$162*Baggrundsdata!$J$24*'Input system 2'!$J$11*Baggrundsdata!$J$45,0)","v":0}]
[]
[null,null,"Netto påvirkning",{"$f":"D67+D65+D66+D62+D58","v":{"$error":"#DIV/0!"}},{"$f":"E67+E65+E66+E62+E58","v":{"$error":"#DIV/0!"}},{"$f":"F67+F65+F66+F62+F58","v":{"$error":"#DIV/0!"}},{"$f":"1-Baggrundsdata!$J$52*('Input system 2'!$J$11*Baggrundsdata!$J$55)/('Input system 2'!$J$11*Baggrundsdata!$J$47)","v":{"$error":"#DIV/0!"}},{"$f":"1-Baggrundsdata!$J$53*('Input system 2'!$J$11*Baggrundsdata!$J$55)/('Input system 2'!$J$11*Baggrundsdata!$J$48)","v":{"$error":"#DIV/0!"}},{"$f":"1-Baggrundsdata!$J$54*('Input system 2'!$J$11*Baggrundsdata!$J$55)/('Input system 2'!$J$11*Baggrundsdata!$J$49)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"Baggrundsdata!$J$56","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$57","v":{"$error":"#DIV/0!"}},{"$f":"(Baggrundsdata!$J$166*1000000+Baggrundsdata!$J$49*Baggrundsdata!$J$50)/Baggrundsdata!$J$49","v":0.42136423203972873},{"$f":"Q70+Q69+Q68","v":0},{"$f":"R81","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!J168","v":"Noget sandsynligt"},{"$f":"Baggrundsdata!J169","v":1},{"$f":"Baggrundsdata!J170","v":63},{"$f":"Baggrundsdata!$J$154*Baggrundsdata!$J$131","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(AA87+AB87+AD87+AE87+AF87+AG87)-AC87","v":{"$error":"#NUM!"}},{"$f":"IF(AC87>AA87,(Baggrundsdata!J158*'Input system 2'!$J$8+(Baggrundsdata!J159*'Input system 2'!$J$8*('Basis info'!$B$4/Baggrundsdata!$J$150)))/(AC87+AA87),0)","v":0},{"$f":"AA78+AA79+AA80+AA81+AA82","v":0},{"$f":"-PMT(Baggrundsdata!$J$21,'Basis info'!$B$4,Baggrundsdata!$J$158*'Input system 2'!$J$8)-PMT(Baggrundsdata!$J$21,'Basis info'!$B$4,(Baggrundsdata!$J$159*'Input system 2'!$J$8)*'Basis info'!$B$4/Baggrundsdata!$J$150)","v":{"$error":"#NUM!"}},{"$f":"-(AC84+AC85)","v":0},null,null,null,{"$f":"SUM(AG78:AG86)","v":0},{"$f":"Baggrundsdata!$J$172","v":1},{"$f":"Baggrundsdata!$J$174","v":1},null,null,{"$f":"Baggrundsdata!$J$177","v":1},{"$f":"Baggrundsdata!$J$178","v":2},{"$f":"Baggrundsdata!$J$179","v":3},{"$f":"Baggrundsdata!$J$180","v":"Ingen"},{"$f":"Baggrundsdata!$J$181","v":"Ingen"},null,null,{"$f":"1-Baggrundsdata!$J$184","v":0.8},{"$f":"Baggrundsdata!J185","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dette afhænger af Inventory data input, og ikke Input system 2"]
[null,null,"Forklaringstank","Klimaforandringer","Marin Eutrofiering","Ferskvand Eutrofiering"]
[null,null,"Materialegenerering",{"$f":"D91","v":0},{"$f":"E91","v":0},0]
[null,null,"Beton",{"$f":"Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Faktorbibliotek!$E$10)*('Basis info'!$B$4/Baggrundsdata!$J$191)","v":0},{"$f":"Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Faktorbibliotek!$F$10)*('Basis info'!$B$4/Baggrundsdata!$J$191)","v":0},{"$f":"Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Faktorbibliotek!$G$10)*('Basis info'!$B$4/Baggrundsdata!$J$191)","v":0}]
[]
[]
[null,null,"Transport",{"$f":"D95+D96","v":0},{"$f":"E95+E96","v":0},0]
[null,null,"Transport fra produktion til anlægslokationen",{"$f":"Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Baggrundsdata!$J$190*Faktorbibliotek!E11)*('Basis info'!$B$4/Baggrundsdata!$J$191)","v":0},{"$f":"Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Baggrundsdata!$J$190*Faktorbibliotek!F11)*('Basis info'!$B$4/Baggrundsdata!$J$191)","v":0},{"$f":"Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Baggrundsdata!$J$190*Faktorbibliotek!G11)*('Basis info'!$B$4/Baggrundsdata!$J$191)","v":0}]
[null,null,"Transport af affald til bortskaffelsesanlæg",{"$f":"Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Baggrundsdata!$J$8*Faktorbibliotek!E11)*('Basis info'!$B$4/Baggrundsdata!$J$191)","v":0},{"$f":"Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Baggrundsdata!$J$8*Faktorbibliotek!F11)*('Basis info'!$B$4/Baggrundsdata!$J$191)","v":0},{"$f":"Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Baggrundsdata!$J$8*Faktorbibliotek!G11)*('Basis info'!$B$4/Baggrundsdata!$J$191)","v":0}]
[null,null,"Konstruktion",{"$f":"D98","v":0},{"$f":"E98","v":0},0]
[null,null,"Udgravning",{"$f":"'Input system 2'!$J$9*Baggrundsdata!$J$189*Faktorbibliotek!E36*('Basis info'!$B$4/Baggrundsdata!$J$191)","v":0},{"$f":"'Input system 2'!$J$9*Baggrundsdata!$J$189*Faktorbibliotek!F36*('Basis info'!$B$4/Baggrundsdata!$J$191)","v":0},{"$f":"'Input system 2'!$J$9*Baggrundsdata!$J$189*Faktorbibliotek!G36*('Basis info'!$B$4/Baggrundsdata!$J$191)","v":0}]
[null,null,"Drift"]
[null,null,"Bortskaffelse/Nedrivning",{"$f":"D101+D105","v":0},{"$f":"E101+E105","v":0},0]
[null,null,"Genbrug af beton",{"$f":"IF('Input system 2'!$M$9=\"Genanvendelse\",Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Faktorbibliotek!$E$32)*('Basis info'!$B$4/Baggrundsdata!$J$191),0)","v":0},{"$f":"IF('Input system 2'!$M$9=\"Genanvendelse\",Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Faktorbibliotek!F32)*('Basis info'!$B$4/Baggrundsdata!$J$191),0)","v":0},{"$f":"IF('Input system 2'!$M$9=\"Genanvendelse\",Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Faktorbibliotek!G32)*('Basis info'!$B$4/Baggrundsdata!$J$191),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(('Input system 2'!$J$9*Baggrundsdata!$J$188-'Input system 2'!$J$9*Baggrundsdata!$J$188*Baggrundsdata!$J$11)*Baggrundsdata!$J$19*('Basis info'!$B$4/Baggrundsdata!$J$191))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Deponering "]
[]
[null,null,"Deponering af beton",{"$f":"IF('Input system 2'!$M$9=\"Deponering\",Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Faktorbibliotek!$E$28)*('Basis info'!$B$4/Baggrundsdata!$J$191),0)","v":0},{"$f":"IF('Input system 2'!$M$9=\"Deponering\",Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Faktorbibliotek!$F$28)*('Basis info'!$B$4/Baggrundsdata!$J$191),0)","v":0},{"$f":"IF('Input system 2'!$M$9=\"Deponering\",Baggrundsdata!$J$188*('Input system 2'!$J$9)*(Baggrundsdata!$J$19*Faktorbibliotek!$G$28)*('Basis info'!$B$4/Baggrundsdata!$J$191),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(('Input system 2'!$J$9*Baggrundsdata!$J$188*Baggrundsdata!$J$19)*('Basis info'!$B$4/Baggrundsdata!$J$191))/'Basis info'!$B$4","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"Netto påvirkning",{"$f":"+D94+D90+D97+D100","v":0},{"$f":"+E94+E90+E97+E100","v":0},{"$f":"+F94+F90+F97+F100","v":0},{"$f":"1-Baggrundsdata!$J$52*('Input system 2'!$J$11*Baggrundsdata!$J$55)/('Input system 2'!$J$11*Baggrundsdata!$J$47)","v":{"$error":"#DIV/0!"}},{"$f":"1-Baggrundsdata!$J$53*('Input system 2'!$J$11*Baggrundsdata!$J$55)/('Input system 2'!$J$11*Baggrundsdata!$J$48)","v":{"$error":"#DIV/0!"}},{"$f":"1-Baggrundsdata!$J$54*('Input system 2'!$J$11*Baggrundsdata!$J$55)/('Input system 2'!$J$11*Baggrundsdata!$J$49)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"Baggrundsdata!$J$56","v":{"$error":"#DIV/0!"}},{"$f":"Baggrundsdata!$J$57","v":{"$error":"#DIV/0!"}},{"$f":"(+Baggrundsdata!$J$49*Baggrundsdata!$J$50)/Baggrundsdata!$J$49","v":0.34},{"$f":"IF('Input system 2'!$M$9=\"Deponering\",'Mellemregning 2'!$Q$105,'Mellemregning 2'!$Q$101)","v":{"$error":"#DIV/0!"}},{"$f":"(Baggrundsdata!J195-Baggrundsdata!J194)*365*'Basis info'!B5","v":0},{"$f":"Baggrundsdata!$J$197","v":"Ikke sandsynligt"},{"$f":"Baggrundsdata!$J$198","v":1},{"$f":"Baggrundsdata!$J$199","v":63},{"$f":"Baggrundsdata!$J$202*'Input system 2'!$J$12","v":0},null,null,{"$f":"(AA108+AB108+AD108+AE108+AG108+AF108)-AC108","v":{"$error":"#NUM!"}},{"$f":"IF(AC108=0,0,IF((AC108-(AA108+AD108+AE108+AF108+AG108))<0,0,(Baggrundsdata!$J$205*'Input system 2'!$J$12)/(AC108-(AA108+AD108+AE108+AF108+AG108))))","v":0},0,{"$f":"-PMT(Baggrundsdata!$J$21,'Basis info'!$B$4,Baggrundsdata!$J$205*'Input system 2'!$J$12)","v":{"$error":"#NUM!"}},0,0,0,0,0,0,0,null,null,0,0,0,{"$f":"Baggrundsdata!$J$208","v":"Moderat"},{"$f":"Baggrundsdata!$J$209","v":"Lav"},null,null,{"$f":"1-Baggrundsdata!$J$212","v":0.7},{"$f":"Baggrundsdata!$J$213","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Baggrundsdata!$J$21,'Basis info'!$B$4,Baggrundsdata!$J$204*'Basis info'!$B$5*Baggrundsdata!$J$16)","v":{"$error":"#NUM!"}}]

{"sheet":"Output-Beregnede værdier 2","index":9,"n_rows":66,"n_cols":19,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Miljøpåvirkninger","Karbon fodaftryk","1) Behandlingseffektivitet - Total Nitrogen","2) Behandlingseffektivitet - Total Phosphor","3) Behandlingseffektivitet- COD","4) Marin Eutrofieringspotentiale","5) Ferskvands Eutrofieringspotentiale",null,"Karbon fodaftryk","1) P gendinvinding","2) N genindvinding","3) C geninvinding (som COD)","4) Restaffald","Netto Vandgenindvinding ","Andre emissioner til luft, eksklusiv drivhusgasser","Lugtgener","Støj potentiale","Areal behov"]
[null,null,"[kg CO2-eq yr-1]","[% TN reduction]","[% TP reduction]","[% COD reduction]","[kg N-eq]","[kg P-eq]",null,"[kg CO2-ækv. år-1]",{"$f":"'Mellemregning 2'!N4","v":"[% genindvundet P]"},{"$f":"'Mellemregning 2'!O4","v":"[% genindvundet N]"},{"$f":"'Mellemregning 2'!P4","v":"[% genindvundet COD]"},{"$f":"'Mellemregning 2'!Q4","v":"[kg år-1]"},{"$f":"'Mellemregning 2'!R4","v":"[m3 år-1]"},{"$f":"'Mellemregning 2'!S4","v":"-"},{"$f":"'Mellemregning 2'!T4","v":"-"},{"$f":"'Mellemregning 2'!U4","v":"[dB]"},{"$f":"'Mellemregning 2'!V4","v":"[m2]"}]
[null,"Slamlagertank: rustfri stål",{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$D$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$G$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$H$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$I$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\", 'Input system 2'!$C$7=TRUE),'Mellemregning 2'!E$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\", 'Input system 2'!$C$7=TRUE),'Mellemregning 2'!F$30,\"-\")","v":"-"},null,{"$f":"C4","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\", 'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$N$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\", 'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$O$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\", 'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$P$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\", 'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$Q$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\", 'Input system 2'!$C$7=TRUE), 'Mellemregning 2'!$R$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\", 'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$S$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\", 'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$T$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\", 'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$U$30,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$7=TRUE,'Input system 2'!$E$7=\"Rustfri stål\"),'Mellemregning 2'!$V$30,\"-\")","v":"-"}]
[null,"Slamlagertank: beton",{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$D$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$G$54,\"NA\")","v":"NA"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$H$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$I$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$E$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$F$54,\"-\")","v":"-"},null,{"$f":"C5","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$N$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$O$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$P$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$Q$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$R$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$S$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$T$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$U$54,0)","v":0},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$V$54,\"-\")","v":"-"}]
[null,"Forfiltrering",{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$D$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$G$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$H$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$I$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$E$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$F$87,\"-\")","v":"-"},null,"-",{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$N$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$O$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$P$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$Q$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$R$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$S$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$T$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$U$87,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$V$87,\"-\")","v":"-"}]
[null,"Forklaringstank",{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!$D$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!$G$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!$H$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!$I$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!$E$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!$F$108,\"-\")","v":"-"},null,"-",{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!$N$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!$O$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!$P$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!$Q$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!$R$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!$S$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!$T$108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!$U$108,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!$V$108,\"-\")","v":"-"}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,{"$f":"CONCATENATE(\"Netto miljøpåvirkning: \",'Input system 2'!$B$3)","v":"Netto miljøpåvirkning: "},{"$f":"SUM(C4:C7)","v":0},{"$f":"AVERAGE(D4:D7)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E4:E7)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F4:F7)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G4:G7)","v":0},{"$f":"SUM(H4:H7)","v":0},{"$f":"SUM(I4:I7)","v":0},0,{"$f":"AVERAGE(K4:K7)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(L4:L7)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(M4:M7)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N4:N7)","v":0},0,{"$f":"CONCATENATE(\"  Stål tank: \"&P4,CHAR(10),\"  Beton tank: \"&P5, CHAR(10),\"  Forfiltrering: \"&P6,CHAR(10),\"  Forklaringstank: \"& P7)","v":"  Stål tank: -\n  Beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"},{"$f":"CONCATENATE(\"  Stål tank: \"&Q4,CHAR(10),\"  Beton tank: \"&Q5, CHAR(10),\"  Forfiltrering: \"&Q6,CHAR(10),\"  Forklaringstank: \"& Q7)","v":"  Stål tank: -\n  Beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"},{"$f":"IF(AND(R4>0,R5=0),10*LOG(10*(SUM(10^($R$4/10),10^($R$6/10), 10^($R$7/10)))),10*LOG(10*(SUM(10^($R$4/10),10^($R$5/10),10^($R$6/10), 10^($R$7/10)))))","v":16.020599913279622},0]
[null,null,"[kg CO2-ækv.]","[% TN reduktion]","[% TP reduktion]","[% COD reduktion]","[kg N-ækv.]","[kg P-ækv.]",null,null,null,null,null,null,"Middelværdier: ",{"$f":"IF(AND(P4=\"-\",P5=\"-\",P6=\"-\",P7=\"-\"),\"-\",AVERAGE(P4:P7))","v":"-"},{"$f":"IF(AND(Q4=\"-\",Q5=\"-\",Q6=\"-\",Q7=\"-\"),\"-\",AVERAGE(Q4:Q7))","v":"-"},"Metode til beregning af det totale Støj potentiale fra Van schaik et al. 2021"]
[]
[]
[null,"Økonomisk påvirkning","1) Totale udgifter","2) Tilbagebetalingsperiode","OPEX (eksklusiv andre udgifter)","CAPEX ","Omsætning","1) Afgifter: Udledningsafgifter","2) Afgifter: Deponeringsafgifter","3) Afgifter: Forbrændings afgifter",{"$f":"'Mellemregning 2'!AG3","v":"4) Karbon skat/afgift"},"1) Potentiale for ekstern finansiering og tilskud","2) Servicediversificeringspotentiale"]
[null,null,"kr. yr-1","yr","kr. yr-1","kr. yr-1","kr. yr-1","kr. yr-1","kr. yr-1","kr. yr-1","kr. yr-1","-","-"]
[null,{"$f":"B4","v":"Slamlagertank: rustfri stål"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$Y$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$Z$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AA$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AB$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AC$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AD$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AE$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!AF30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AG$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AH$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AI$30,\"-\")","v":"-"}]
[null,"Slamlagertank: beton",{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$Y$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$Z$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AA$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AB$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AC$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AD$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AE$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AF$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AG$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AH$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AI$54,\"-\")","v":"-"}]
[null,"Forfiltrering",{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$Y$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$Z$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$AA$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$AB$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$AC$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$AD$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$AE$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$AF$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!$AG$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$AH$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$AI$87,\"-\")","v":"-"}]
[null,"Forklaringstank",{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!Y108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!Z108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AA108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AB108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AC108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AD108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AE108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AF108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AG108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AH108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AI108,\"-\")","v":"-"}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,{"$f":"CONCATENATE(\"Netto økonomisk påvirkning: \",'Input system 2'!$B$3)","v":"Netto økonomisk påvirkning: "},{"$f":"SUM(C22:C33)","v":0},{"$f":"AVERAGE(D22:D33)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E22:E33)","v":0},{"$f":"SUM(F22:F33)","v":0},{"$f":"SUM(G22:G33)","v":0},0,0,0,{"$f":"SUM(K22:K33)","v":0},{"$f":"SUM(L22:L33)","v":0},0]
[]
[null,"Sociale påvirkninger","Antal nye fuldtidsjobs ","Antal undervisninger i skoler og universiteter ","Samarbejdspotentiale","Forventet risici for uheld og infektioner","Markedspotentiale",null,"Forventet risici for uheld og infektioner","Markedspotentiale"]
[null,null,null,null,null,null,null,null,"-","-"]
[null,{"$f":"B22","v":"Slamlagertank: rustfri stål"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AL$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AM$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AN$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AO$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AP$30,\"-\")","v":"-"},null,{"$f":"IF($F$38=\"Ingen\",1,IF($F$38=\"Høj\",0,IF($F$38=\"Moderat\",0.3,0.7)))","v":0.7},{"$f":"IF($G$38=\"Ingen\",0,IF($G$38=\"Høj\",1,IF($G$38=\"Moderat\",0.7,0.3)))","v":0.3}]
[null,"Slamlagertank: beton",{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AL$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AM$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AN$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AO$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AP$54,\"-\")","v":"-"},null,{"$f":"IF($F$39=\"Ingen\",1,IF($F$39=\"Høj\",0,IF($F$39=\"Moderat\",0.3,0.7)))","v":0.7},{"$f":"IF($G$39=\"Ingen\",0,IF($G$39=\"Høj\",1,IF($G$39=\"Moderat\",0.7,0.3)))","v":0.3}]
[null,"Forfiltrering",{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),  'Mellemregning 2'!$AL$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$AM$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$AN$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$AO$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE), 'Mellemregning 2'!$AP$87,\"-\")","v":"-"},null,{"$f":"IF(Baggrundsdata!$J$180=\"Ingen\",1,IF(Baggrundsdata!$J$180=\"Høj\",0,IF(Baggrundsdata!$J$180=\"Moderat\",0.3,0.7)))","v":1},{"$f":"IF(Baggrundsdata!$J$181=\"Ingen\",0,IF(Baggrundsdata!$J$181=\"Høj\",1,IF(Baggrundsdata!$J$181=\"Moderat\",0.7,0.3)))","v":0}]
[null,"Forklaringstank",{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AL108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AM108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AN108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AO108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AP108,\"-\")","v":"-"},null,{"$f":"IF($F$41=\"Ingen\",1,IF($F$41=\"Høj\",0,IF($F$41=\"Moderat\",0.3,0.7)))","v":0.7},{"$f":"IF($G$41=\"Ingen\",0,IF($G$41=\"Høj\",1,IF($G$41=\"Moderat\",0.7,0.3)))","v":0.3}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,{"$f":"CONCATENATE(\"Netto sociale påvirkninger: \",'Input system 2'!$B$3)","v":"Netto sociale påvirkninger: "},{"$f":"SUM(C38:C49)","v":0},{"$f":"SUM(D38:D49)","v":0},0,{"$f":"CONCATENATE(\"  Stål tank: \"&F38,CHAR(10),\"  Beton tank: \"&F39, CHAR(10),\"  Forfiltrering: \"&F40,CHAR(10),\"  Forklaringstank: \"& F41)","v":"  Stål tank: -\n  Beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"},{"$f":"CONCATENATE(\"  Stål tank: \"&G38,CHAR(10),\"  Beton tank: \"&G39, CHAR(10),\"  Forfiltrering: \"&G40,CHAR(10),\"  Forklaringstank: \"& G41)","v":"  Stål tank: -\n  Beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"},null,{"$f":"AVERAGE(I38:I41)","v":0.77499999999999991},{"$f":"AVERAGE(J38:J41)","v":0.22499999999999998}]
[]
[]
[null,"Teknisk påvirkning","Overordnet pålidelighed","Evne til at justerer systemet"]
[null,{"$f":"B38","v":"Slamlagertank: rustfri stål"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AS$30,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Rustfri stål\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AT$30,\"-\")","v":"-"}]
[null,"Slamlagertank: beton",{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!$AS$54,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$E$7=\"Beton\",'Input system 2'!C7=TRUE),'Mellemregning 2'!$AT$54,\"-\")","v":"-"}]
[null,"Forfiltrering",{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),  'Mellemregning 2'!$AS$87,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),  'Mellemregning 2'!$AT$87,\"-\")","v":"-"}]
[null,"Forklaringstank",{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AS108,\"-\")","v":"-"},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE), 'Mellemregning 2'!AT108,\"-\")","v":"-"}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,{"$f":"CONCATENATE(\"Netto teknisk påvirkning: \",'Input system 2'!$B$3)","v":"Netto teknisk påvirkning: "},{"$f":"AVERAGE(C54:C65)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(D54:D65)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Output system 1 og 2 - tabel","index":10,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[3,2,3,6],[23,2,23,6],[38,2,38,6],[46,2,46,6],[18,2,19,2]]}
[null,"Resultater - Tabeloversigt"]
[]
[null,null,null,null,null,null,null,{"$f":"'Input system 1'!B3","v":0},{"$f":"'Input system 2'!$B$3","v":0}]
[null,null,"Miljøpåvirkninger"]
[null,null,"Kriterie","Short name","Indikatorer","Semi-quantitative","Enhed"]
[null,null,"Eutrofieringspotentiale","EUP","Behandlingseffektivitet - Total Nitrogen",null,"% N reduktion",{"$f":"IFERROR('Output-Beregnede værdier 1'!$D$16,\"NA\")","v":"NA"},{"$f":"IFERROR('Output-Beregnede værdier 2'!$D$16,\"NA\")","v":"NA"}]
[null,null,null,null,"Behandlingseffektivitet - Total Fosfor",null,"% P reduktion",{"$f":"IFERROR('Output-Beregnede værdier 1'!$E$16,\"NA\")","v":"NA"},{"$f":"IFERROR('Output-Beregnede værdier 2'!$E$16,\"NA\")","v":"NA"}]
[null,null,null,null,"Behandlingseffektivitet - COD",null,"% COD reduktion",{"$f":"IFERROR('Output-Beregnede værdier 1'!$F$16,\"NA\")","v":"NA"},{"$f":"IFERROR('Output-Beregnede værdier 2'!$F$16,\"NA\")","v":"NA"}]
[null,null,null,null,"Marin eutrofieringspotentiale",null,"kg N-ækv. år-1",{"$f":"'Output-Beregnede værdier 1'!$G$16","v":0},{"$f":"'Output-Beregnede værdier 2'!$G$16","v":0}]
[null,null,null,null,"Ferskvands eutrofieringspotentiale ",null,"kg P-ækv. år-1",{"$f":"'Output-Beregnede værdier 1'!$H$16","v":0},{"$f":"'Output-Beregnede værdier 2'!$H$16","v":0}]
[null,null,null,null,"6) ENEI (?) maybe it could be included"]
[null,null,"Klimaforandringspotentiale","CCP","Karbon fodaftryk",null,"ton CO2-ækv. år-1",{"$f":"'Output-Beregnede værdier 1'!$J$16*Faktorbibliotek!C38","v":0},{"$f":"'Output-Beregnede værdier 2'!$J$16*Faktorbibliotek!C38","v":0}]
[null,null,"Cirkularitet & ressource udvinding","CIREMI","P genindvinding",null,"% P genindvinding",{"$f":"IFERROR('Output-Beregnede værdier 1'!$K$16,\"NA\")","v":"NA"},{"$f":"IFERROR('Output-Beregnede værdier 2'!$K$16,\"NA\")","v":"NA"}]
[null,null,null,null,"N genindvinding",null,"% N genindvinding",{"$f":"IFERROR('Output-Beregnede værdier 1'!$L$16,\"NA\")","v":"NA"},{"$f":"IFERROR('Output-Beregnede værdier 2'!$L$16,\"NA\")","v":"NA"}]
[null,null,null,null,"C genindvinding",null,"% COD genindvinding",{"$f":"IFERROR('Output-Beregnede værdier 1'!$M$16,\"NA\")","v":"NA"},{"$f":"IFERROR('Output-Beregnede værdier 2'!$M$16,\"NA\")","v":"NA"}]
[null,null,null,null,"Restaffald",null,"kg restaffald år-1",{"$f":"'Output-Beregnede værdier 1'!$N$16","v":0},{"$f":"'Output-Beregnede værdier 2'!$N$16","v":0}]
[null,null,"Vand som ressource","WARE","Netto vand genindvinding ",null,"m3",{"$f":"IF('Output-Beregnede værdier 1'!$O$16=0,\"0\",'Output-Beregnede værdier 1'!$O$16)","v":"0"},{"$f":"IF('Output-Beregnede værdier 2'!$O$16=0,\"0\",'Output-Beregnede værdier 2'!$O$16)","v":"0"}]
[null,null,"Luftforurening","AIP","Øvrige direkte luftemissioner eksklusiv drivhusgasser ","x","[-]",{"$f":"'Output-Beregnede værdier 1'!$P$16","v":"  Stål tank: -\n  Beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"},{"$f":"'Output-Beregnede værdier 2'!$P$16","v":"  Stål tank: -\n  Beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"}]
[null,null,"Lugtforurening","ODP","Potentielle lugtgener","x","[-]",{"$f":"'Output-Beregnede værdier 1'!$Q$16","v":"  Stål tank: -\n  Beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"},{"$f":"'Output-Beregnede værdier 2'!$Q$16","v":"  Stål tank: -\n  Beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"}]
[null,null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"Middel værdi: \" &'Output-Beregnede værdier 1'!Q17)","v":"Middel værdi: -"},{"$f":"_xlfn.CONCAT(\"Middel værdi: \" &'Output-Beregnede værdier 2'!Q17)","v":"Middel værdi: -"}]
[null,null,"Støjforurening","NUP","Støj potentiale",null,"dB",{"$f":"'Output-Beregnede værdier 1'!$R$16","v":16.020599913279622},{"$f":"'Output-Beregnede værdier 2'!$R$16","v":16.020599913279622}]
[null,null,"Grundareal ","AREF","Areal ",null,"m2",{"$f":"'Output-Beregnede værdier 1'!$S$16","v":0},{"$f":"'Output-Beregnede værdier 2'!$S$16","v":0}]
[]
[null,null,"Økonomisk påvirkning"]
[null,null,"Kriterie",null,"Indikatorer",null,"Enhed"]
[null,null,"1) Rentabilitet","PROF","1) Samlede omkostninger",null,{"$f":"CONCATENATE(Baggrundsdata!G14,\" / år\")","v":"DKK / år"},{"$f":"ROUND('Output-Beregnede værdier 1'!$C$34*Baggrundsdata!$G$15*Baggrundsdata!G13,-3)","v":0},{"$f":"ROUND('Output-Beregnede værdier 2'!$C$34*Baggrundsdata!$J$15*Baggrundsdata!$J$13,-3)","v":0}]
[null,null,null,null,"2) Tilbagebetalingsperiode",null,"år",{"$f":"IFERROR('Output-Beregnede værdier 1'!$D$34,\"NA\")","v":"NA"},{"$f":"IFERROR('Output-Beregnede værdier 2'!$D$34,\"NA\")","v":"NA"}]
[null,null,"2) Drifts- og vedligeholdelsesomkostninger ","OX","OPEX (uden øvrige omkostninger)",null,{"$f":"CONCATENATE(Baggrundsdata!G14,\" / år\")","v":"DKK / år"},{"$f":"ROUND('Output-Beregnede værdier 1'!$E$34*Baggrundsdata!$G$15*Baggrundsdata!$G$13,-3)","v":0},{"$f":"ROUND('Output-Beregnede værdier 2'!$E$34*Baggrundsdata!$J$15*Baggrundsdata!$J$13,-3)","v":0}]
[null,null,"3) Kapitalomkostninger","CX","CAPEX ",null,{"$f":"CONCATENATE(Baggrundsdata!G14,\" / år\")","v":"DKK / år"},{"$f":"ROUND('Output-Beregnede værdier 1'!$F$34*Baggrundsdata!$G$15*Baggrundsdata!$G$13,-3)","v":0},{"$f":"ROUND('Output-Beregnede værdier 2'!$F$34*Baggrundsdata!$J$15*Baggrundsdata!$J$13,-3)","v":0}]
[null,null,"4) Omsætning","INC","Indtægter",null,{"$f":"CONCATENATE(Baggrundsdata!G14,\" / år\")","v":"DKK / år"},{"$f":"ROUND('Output-Beregnede værdier 1'!$G$34*Baggrundsdata!$G$15*Baggrundsdata!$G$13,-2)","v":0},{"$f":"ROUND('Output-Beregnede værdier 2'!$G$34*Baggrundsdata!$J$15*Baggrundsdata!$J$13,-3)","v":0}]
[null,null,"5) Øvrige omkostninger","OTC","1) Afgifter: Udledning",null,{"$f":"CONCATENATE(Baggrundsdata!G14,\" / år\")","v":"DKK / år"},{"$f":"ROUND('Output-Beregnede værdier 1'!$H$34*Baggrundsdata!$G$15*Baggrundsdata!$G$13,-2)","v":0},{"$f":"ROUND('Output-Beregnede værdier 2'!$H$34*Baggrundsdata!$J$15*Baggrundsdata!$J$13,-2)","v":0}]
[null,null,null,null,"2) Afgifter: Deponering",null,{"$f":"CONCATENATE(Baggrundsdata!G14,\" / år\")","v":"DKK / år"},{"$f":"ROUND('Output-Beregnede værdier 1'!$I$34*Baggrundsdata!$G$15*Baggrundsdata!$G$13,-2)","v":0},{"$f":"ROUND('Output-Beregnede værdier 2'!$I$34*Baggrundsdata!$J$15*Baggrundsdata!$J$13,-2)","v":0}]
[null,null,null,null,"3) Afgifter: Forbrænding",null,{"$f":"CONCATENATE(Baggrundsdata!G14,\" / år\")","v":"DKK / år"},{"$f":"ROUND('Output-Beregnede værdier 1'!$J$34*Baggrundsdata!$G$15*Baggrundsdata!$G$13,-2)","v":0},{"$f":"ROUND('Output-Beregnede værdier 2'!$J$34*Baggrundsdata!$J$15*Baggrundsdata!$J$13,-2)","v":0}]
[null,null,null,null,"4) Afgiter: Kulstofafgift",null,{"$f":"CONCATENATE(Baggrundsdata!G14,\" / år\")","v":"DKK / år"},{"$f":"ROUND('Output-Beregnede værdier 1'!$K$34*Baggrundsdata!$G$15*Baggrundsdata!$G$13,-2)","v":0},{"$f":"ROUND('Output-Beregnede værdier 2'!$K$34*Baggrundsdata!$J$15*Baggrundsdata!$J$13,-2)","v":0}]
[null,null,"6) Øvrige potentielle økonomikse merværdier","OTV","1) Potentiale for extern finansiering og tilskud",null,"# af ansøgninger",{"$f":"'Output-Beregnede værdier 1'!$L$34","v":0},{"$f":"'Output-Beregnede værdier 2'!$L$34","v":0}]
[null,null,null,null,"2) Servicediversificeringspotentiale",null,"# af yderligere tjenester",{"$f":"'Output-Beregnede værdier 1'!$M$34","v":0},{"$f":"'Output-Beregnede værdier 2'!$M$34","v":0}]
[]
[]
[null,null,"Samfundsrelateret påvirkning"]
[null,null,"Kriterie",null,"Indikatorer",null,"Enhed"]
[null,null,"1) Potentiale for jobskabelse","JCP","Antal af nye fuldtidsjob",null,"# nye job",{"$f":"'Output-Beregnede værdier 1'!$C$50","v":0},{"$f":"'Output-Beregnede værdier 2'!$C$50","v":0}]
[null,null,"2) Potentiale for offentlig udbredelse","PPO","Antal præsentationer/lektioner på skoler og universiteter",null,"# af præsentationer",{"$f":"'Output-Beregnede værdier 1'!$D$50","v":0},{"$f":"'Output-Beregnede værdier 2'!$D$50","v":0}]
[null,null,"3) Potential for partnerskaber","PFP","Samarbejdspotentiale",null,"# nye partnere",{"$f":"'Output-Beregnede værdier 1'!$E$50","v":0},{"$f":"'Output-Beregnede værdier 2'!$E$50","v":0}]
[null,null,"4) Sikkerhed på arbejdspladsen","SWOP","Risiko for ulykker eller infektioner","x","[-]",{"$f":"'Output-Beregnede værdier 1'!$F$50","v":"  Stål tank: -\n  beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"},{"$f":"'Output-Beregnede værdier 2'!$F$50","v":"  Stål tank: -\n  Beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"}]
[null,null,"5) Eksport af 'know-how'","EKN","Markedspotentiale","x","[-]",{"$f":"'Output-Beregnede værdier 1'!$G$50","v":"  Stål tank: -\n  beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"},{"$f":"'Output-Beregnede værdier 2'!$G$50","v":"  Stål tank: -\n  Beton tank: -\n  Forfiltrering: -\n  Forklaringstank: -"}]
[]
[null,null,"Teknisk aspekt"]
[null,null,"Kriterie",null,"Indikatorer",null,"Enhed"]
[null,null,"1) Robusthed","ROB","Overordnet pålidelighed","x","%",{"$f":"IFERROR('Output-Beregnede værdier 1'!$C$66*Faktorbibliotek!C39,\"NA\")","v":"NA"},{"$f":"IFERROR('Output-Beregnede værdier 2'!$C$66*Faktorbibliotek!C39,\"NA\")","v":"NA"}]
[null,null,"2) Fleksibilitet","FLEX","Justerbarhed af systemet","x","%",{"$f":"IFERROR('Output-Beregnede værdier 1'!$D$66*Faktorbibliotek!C39,\"NA\")","v":"NA"},{"$f":"IFERROR('Output-Beregnede værdier 2'!$D$66*Faktorbibliotek!C39,\"NA\")","v":"NA"}]

{"sheet":"Output mulige figurer","index":11,"n_rows":58,"n_cols":45,"rows_kept":58,"cut":false,"hidden":false,"merged":[[5,43,5,44]]}
[]
[null,"Miljøpåvirkninger",null,null,null,null,null,null,null,null,null,null,null,null,"Klimapåvirkning",null,null,null,null,null,null,null,null,null,null,null,null,null,"Økonomisk påvirkning"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Klimaforandringer",{"$f":"'Input system 1'!B3","v":0},null,null,null,null,null,"Klimaforandringer",null,{"$f":"'Input system 2'!B3","v":0},null,null,null,null,"Økonomisk påvirkning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input til økonomi-figurer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slamlagertank: Rustfri stål","Slamlagertank: Beton","Forfiltrering:  Salsnes filter","Forklaringstank","Total netto Klimapåvirkning: System  1",null,null,"Slamlagertank: Rustfri stål","Slamlagertank: Beton","Forfiltrering:  Salsnes filter","Forklaringstank","Total netto Klimapåvirkning: System 2",".",null,{"$f":"'Output system 1 og 2 - tabel'!C25","v":"Kriterie"},null,{"$f":"'Output system 1 og 2 - tabel'!E25","v":"Indikatorer"},null,{"$f":"'Output system 1 og 2 - tabel'!G25","v":"Enhed"},"System 1","System 2",null,{"$f":"'Output system 1 og 2 - tabel'!C25","v":"Kriterie"},{"$f":"'Output system 1 og 2 - tabel'!D25","v":0},{"$f":"'Output system 1 og 2 - tabel'!E25","v":"Indikatorer"},{"$f":"'Output system 1 og 2 - tabel'!F25","v":0},{"$f":"'Output system 1 og 2 - tabel'!G25","v":"Enhed"},{"$f":"'Input system 1'!B3","v":0},{"$f":"'Input system 2'!B3","v":0},{"$f":"_xlfn.CONCAT(AP7 & \" [\"& Baggrundsdata!G14 & \" / år]\")","v":"0 [DKK / år]"},{"$f":"_xlfn.CONCAT(AQ7 & \" [\"& Baggrundsdata!G14 & \" / år]\")","v":"0 [DKK / år]"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Materialegenerering ",{"$f":"IF(AND('Input system 1'!$E$7=\"Stainless steel\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!D6,0)","v":0},{"$f":"IF(AND('Input system 1'!$E$7=\"Concrete\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!D34,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!D58,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!D90,0)","v":0},{"$f":"SUM(O8:R8)","v":0},null,"Materialegenerering ",{"$f":"IF(AND('Input system 2'!$E$7=\"Stainless steel\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!D6,0)","v":0},{"$f":"IF(AND('Input system 2'!$E$7=\"Concrete\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!D34,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!D58,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!D90,0)","v":0},{"$f":"SUM(V8:Y8)","v":0},null,null,{"$f":"'Output system 1 og 2 - tabel'!C26","v":"1) Rentabilitet"},{"$f":"'Output system 1 og 2 - tabel'!D26","v":"PROF"},{"$f":"'Output system 1 og 2 - tabel'!E26","v":"1) Samlede omkostninger"},{"$f":"'Output system 1 og 2 - tabel'!F26","v":0},{"$f":"'Output system 1 og 2 - tabel'!G26","v":"DKK / år"},{"$f":"'Output system 1 og 2 - tabel'!H26","v":0},{"$f":"'Output system 1 og 2 - tabel'!I26","v":0},null,"Profit",{"$f":"'Output system 1 og 2 - tabel'!D26","v":"PROF"},{"$f":"'Output system 1 og 2 - tabel'!E26","v":"1) Samlede omkostninger"},{"$f":"'Output system 1 og 2 - tabel'!F26","v":0},{"$f":"'Output system 1 og 2 - tabel'!G26","v":"DKK / år"},{"$f":"'Output system 1 og 2 - tabel'!H26","v":0},{"$f":"'Output system 1 og 2 - tabel'!I26","v":0},{"$f":"IF(AP8=0,1,AP8)","v":1},{"$f":"IF(AQ8=0,1,AQ8)","v":1}]
[null,null,{"$f":"'Input system 1'!B3","v":0},"Resten",{"$f":"'Input system 2'!B3","v":0},null,null,null,null,null,null,null,null,"Transport",{"$f":"IF(AND('Input system 1'!$E$7=\"Stainless steel\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!D10,0)","v":0},{"$f":"IF(AND('Input system 1'!$E$7=\"Concrete\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!D38,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!D62,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!D94)","v":false},0,null,"Transport",{"$f":"IF(AND('Input system 2'!$E$7=\"Stainless steel\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!D10,0)","v":0},{"$f":"IF(AND('Input system 2'!$E$7=\"Concrete\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!D38,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!D62,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!D94)","v":false},0,null,null,null,null,{"$f":"'Output system 1 og 2 - tabel'!E27","v":"2) Tilbagebetalingsperiode"},{"$f":"'Output system 1 og 2 - tabel'!F27","v":0},{"$f":"'Output system 1 og 2 - tabel'!G27","v":"år"},{"$f":"'Output system 1 og 2 - tabel'!H27","v":"NA"},{"$f":"'Output system 1 og 2 - tabel'!I27","v":"NA"},null,"Drift- og vedligeholdelsesomkostninger",{"$f":"'Output system 1 og 2 - tabel'!D28","v":"OX"},{"$f":"'Output system 1 og 2 - tabel'!E28","v":"OPEX (uden øvrige omkostninger)"},{"$f":"'Output system 1 og 2 - tabel'!F28","v":0},{"$f":"'Output system 1 og 2 - tabel'!G28","v":"DKK / år"},{"$f":"'Output system 1 og 2 - tabel'!H28","v":0},{"$f":"'Output system 1 og 2 - tabel'!I28","v":0},{"$f":"IF(AP9=0,1,AP9)","v":1},{"$f":"IF(AQ9=0,1,AQ9)","v":1}]
[null,"Behandlings-effektivitet total N",{"$f":"'Output-Beregnede værdier 1'!D16","v":{"$error":"#DIV/0!"}},{"$f":"1-C10","v":{"$error":"#DIV/0!"}},{"$f":"'Output-Beregnede værdier 2'!D16","v":{"$error":"#DIV/0!"}},{"$f":"1-E10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Input system 1'!B3","v":0},{"$f":"'Input system 2'!B3","v":0},null,null,null,"Konstruktion",{"$f":"IF(AND('Input system 1'!$E$7=\"Stainless steel\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!D13,0)","v":0},{"$f":"IF(AND('Input system 1'!$E$7=\"Concrete\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!D41,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!D65,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!D97,0)","v":0},0,null,"Konstruktion",{"$f":"IF(AND('Input system 2'!$E$7=\"Stainless steel\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!D13,0)","v":0},{"$f":"IF(AND('Input system 2'!$E$7=\"Concrete\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!D41,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!D65,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!D97,0)","v":0},0,null,null,{"$f":"'Output system 1 og 2 - tabel'!C28","v":"2) Drifts- og vedligeholdelsesomkostninger "},{"$f":"'Output system 1 og 2 - tabel'!D28","v":"OX"},{"$f":"'Output system 1 og 2 - tabel'!E28","v":"OPEX (uden øvrige omkostninger)"},{"$f":"'Output system 1 og 2 - tabel'!F28","v":0},{"$f":"'Output system 1 og 2 - tabel'!G28","v":"DKK / år"},{"$f":"'Output system 1 og 2 - tabel'!H28","v":0},{"$f":"'Output system 1 og 2 - tabel'!I28","v":0},null,"kapitalomkostning (Skatter og afgifter - Total)",{"$f":"'Output system 1 og 2 - tabel'!D29","v":"CX"},{"$f":"'Output system 1 og 2 - tabel'!E29","v":"CAPEX "},{"$f":"'Output system 1 og 2 - tabel'!F29","v":0},{"$f":"'Output system 1 og 2 - tabel'!G29","v":"DKK / år"},{"$f":"'Output system 1 og 2 - tabel'!H29","v":0},{"$f":"'Output system 1 og 2 - tabel'!I29","v":0},1,1]
[null,"Behandlings-effektivitet total P",{"$f":"'Output-Beregnede værdier 1'!E16","v":{"$error":"#DIV/0!"}},{"$f":"1-C11","v":{"$error":"#DIV/0!"}},{"$f":"'Output-Beregnede værdier 2'!E16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"[ton CO2-ækv./år]",{"$f":"'Output-Beregnede værdier 1'!C16/1000","v":0},{"$f":"'Output-Beregnede værdier 2'!C16/1000","v":0},null,null,null,"Drift",{"$f":"IF(AND('Input system 1'!$E$7=\"Stainless steel\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!D14,\"0\")","v":"0"},{"$f":"IF(AND('Input system 1'!$E$7=\"Concrete\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!D42,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!D66,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!D99,0)","v":0},0,null,"Drift",{"$f":"IF(AND('Input system 2'!$E$7=\"Stainless steel\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!D14,\"0\")","v":"0"},{"$f":"IF(AND('Input system 2'!$E$7=\"Concrete\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!D42,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!D66,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!D99,0)","v":0},0,null,null,{"$f":"'Output system 1 og 2 - tabel'!C29","v":"3) Kapitalomkostninger"},{"$f":"'Output system 1 og 2 - tabel'!D29","v":"CX"},{"$f":"'Output system 1 og 2 - tabel'!E29","v":"CAPEX "},{"$f":"'Output system 1 og 2 - tabel'!F29","v":0},{"$f":"'Output system 1 og 2 - tabel'!G29","v":"DKK / år"},{"$f":"'Output system 1 og 2 - tabel'!H29","v":0},{"$f":"'Output system 1 og 2 - tabel'!I29","v":0},null,"Indtjening",{"$f":"'Output system 1 og 2 - tabel'!D30","v":"INC"},{"$f":"'Output system 1 og 2 - tabel'!E30","v":"Indtægter"},{"$f":"'Output system 1 og 2 - tabel'!F30","v":0},{"$f":"'Output system 1 og 2 - tabel'!G30","v":"DKK / år"},{"$f":"'Output system 1 og 2 - tabel'!H30","v":0},{"$f":"'Output system 1 og 2 - tabel'!I30","v":0},1,1]
[null,"Behandlings-effektivitet COD",{"$f":"'Output-Beregnede værdier 1'!F16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"'Output-Beregnede værdier 2'!F16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"[kg N-ækv./år]",{"$f":"'Output-Beregnede værdier 1'!G16","v":0},{"$f":"'Output-Beregnede værdier 2'!G16","v":0},null,null,null,"Bortskaffelse/Nedrivning ",{"$f":"IF(AND('Input system 1'!$E$7=\"Stainless steel\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!D15,0)","v":0},{"$f":"IF(AND('Input system 1'!$E$7=\"Concrete\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!D43,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!D67,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!D100,0)","v":0},0,null,"Bortskaffelse/Nedrivning",{"$f":"IF(AND('Input system 2'!$E$7=\"Stainless steel\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!D15,0)","v":0},{"$f":"IF(AND('Input system 2'!$E$7=\"Concrete\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!D43,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!D67,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!D100,0)","v":0},0,null,null,{"$f":"'Output system 1 og 2 - tabel'!C30","v":"4) Omsætning"},{"$f":"'Output system 1 og 2 - tabel'!D30","v":"INC"},{"$f":"'Output system 1 og 2 - tabel'!E30","v":"Indtægter"},{"$f":"'Output system 1 og 2 - tabel'!F30","v":0},{"$f":"'Output system 1 og 2 - tabel'!G30","v":"DKK / år"},{"$f":"'Output system 1 og 2 - tabel'!H30","v":0},{"$f":"'Output system 1 og 2 - tabel'!I30","v":0},null,"Andre omkostninger",{"$f":"'Output system 1 og 2 - tabel'!D31","v":"OTC"},"Taxes Total ",{"$f":"'Output system 1 og 2 - tabel'!F31","v":0},{"$f":"'Output system 1 og 2 - tabel'!G31","v":"DKK / år"},{"$f":"SUM(AH13:AH16)","v":0},{"$f":"SUM(AI13:AI16)","v":0},1,1]
[null,"P gen-indvundet",{"$f":"'Output-Beregnede værdier 1'!K16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"'Output-Beregnede værdier 2'!K16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"[kg P-ækv./år]",{"$f":"'Output-Beregnede værdier 1'!H16","v":0},{"$f":"'Output-Beregnede værdier 2'!H16","v":0},null,null,null,"Netto påvirkning",{"$f":"IF(AND('Input system 1'!$E$7=\"Stainless steel\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!D30,0)","v":0},{"$f":"IF(AND('Input system 1'!$E$7=\"Concrete\",'Input system 1'!$C$7=TRUE),'Mellemregning 1'!D54,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$8=TRUE,'Input system 1'!$C$11=TRUE),'Mellemregning 1'!D87,0)","v":0},{"$f":"IF(AND('Input system 1'!$C$9=TRUE,'Input system 1'!$C$12=TRUE),'Mellemregning 1'!D108,0)","v":0},0,null,"Netto påvirkning",{"$f":"IF(AND('Input system 2'!$E$7=\"Stainless steel\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!D30,0)","v":0},{"$f":"IF(AND('Input system 2'!$E$7=\"Concrete\",'Input system 2'!$C$7=TRUE),'Mellemregning 2'!D54,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$8=TRUE,'Input system 2'!$C$11=TRUE),'Mellemregning 2'!D87,0)","v":0},{"$f":"IF(AND('Input system 2'!$C$9=TRUE,'Input system 2'!$C$12=TRUE),'Mellemregning 2'!D108,0)","v":0},0,null,null,{"$f":"'Output system 1 og 2 - tabel'!C31","v":"5) Øvrige omkostninger"},{"$f":"'Output system 1 og 2 - tabel'!D31","v":"OTC"},{"$f":"'Output system 1 og 2 - tabel'!E31","v":"1) Afgifter: Udledning"},{"$f":"'Output system 1 og 2 - tabel'!F31","v":0},{"$f":"'Output system 1 og 2 - tabel'!G31","v":"DKK / år"},{"$f":"'Output system 1 og 2 - tabel'!H31","v":0},{"$f":"'Output system 1 og 2 - tabel'!I31","v":0},null,"Andre potentielle ekstra økonomiske værdier",{"$f":"'Output system 1 og 2 - tabel'!D35","v":"OTV"},{"$f":"'Output system 1 og 2 - tabel'!E35","v":"1) Potentiale for extern finansiering og tilskud"},{"$f":"'Output system 1 og 2 - tabel'!F35","v":0},{"$f":"'Output system 1 og 2 - tabel'!G35","v":"# af ansøgninger"},{"$f":"'Output system 1 og 2 - tabel'!H35","v":0},{"$f":"'Output system 1 og 2 - tabel'!I35","v":0}]
[null,"N gen-indvundet",{"$f":"'Output-Beregnede værdier 1'!L16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"'Output-Beregnede værdier 2'!L16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Areal Fodaftryk [m2]",{"$f":"'Output-Beregnede værdier 1'!S16","v":0},{"$f":"'Output-Beregnede værdier 2'!S16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output system 1 og 2 - tabel'!E32","v":"2) Afgifter: Deponering"},{"$f":"'Output system 1 og 2 - tabel'!F32","v":0},{"$f":"'Output system 1 og 2 - tabel'!G32","v":"DKK / år"},{"$f":"'Output system 1 og 2 - tabel'!H32","v":0},{"$f":"'Output system 1 og 2 - tabel'!I32","v":0},null,{"$f":"'Output system 1 og 2 - tabel'!C36","v":0},{"$f":"'Output system 1 og 2 - tabel'!D36","v":0},{"$f":"'Output system 1 og 2 - tabel'!E36","v":"2) Servicediversificeringspotentiale"},{"$f":"'Output system 1 og 2 - tabel'!F36","v":0},{"$f":"'Output system 1 og 2 - tabel'!G36","v":"# af yderligere tjenester"},{"$f":"'Output system 1 og 2 - tabel'!H36","v":0},{"$f":"'Output system 1 og 2 - tabel'!I36","v":0}]
[null,"C gen-indvundet",{"$f":"'Output-Beregnede værdier 1'!M16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"'Output-Beregnede værdier 2'!M16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Støjforurening [dB]",{"$f":"'Output-Beregnede værdier 1'!R16","v":16.020599913279622},{"$f":"'Output-Beregnede værdier 2'!R16","v":16.020599913279622},null,null,null,null,"Slamlagertank: Rustfri stål","Slamlagertank: Beton","Forfiltrering:  Salsnes filter","Forklaringstank","Total netto Klimapåvirkning: System  1",null,null,"Slamlagertank: Rustfri stål","Slamlagertank: Beton","Forfiltrering:  Salsnes filter","Forklaringstank","Total netto Klimapåvirkning: System  2",".",null,null,null,{"$f":"'Output system 1 og 2 - tabel'!E33","v":"3) Afgifter: Forbrænding"},{"$f":"'Output system 1 og 2 - tabel'!F33","v":0},{"$f":"'Output system 1 og 2 - tabel'!G33","v":"DKK / år"},{"$f":"'Output system 1 og 2 - tabel'!H33","v":0},{"$f":"'Output system 1 og 2 - tabel'!I33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Materialegenerering ",{"$f":"O8*$P$26","v":0},{"$f":"P8*$P$26","v":0},0,0,0,null,"Materialegenerering ",{"$f":"V8*$P$26","v":0},0,0,0,{"$f":"Z8*$P$26","v":0},null,null,null,null,{"$f":"'Output system 1 og 2 - tabel'!E34","v":"4) Afgiter: Kulstofafgift"},{"$f":"'Output system 1 og 2 - tabel'!F34","v":0},{"$f":"'Output system 1 og 2 - tabel'!G34","v":"DKK / år"},{"$f":"'Output system 1 og 2 - tabel'!H34","v":0},{"$f":"'Output system 1 og 2 - tabel'!I34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport",{"$f":"O9*$P$26","v":0},0,0,0,0,null,"Transport",0,0,0,0,{"$f":"Z9*$P$26","v":0},null,null,{"$f":"'Output system 1 og 2 - tabel'!C35","v":"6) Øvrige potentielle økonomikse merværdier"},{"$f":"'Output system 1 og 2 - tabel'!D35","v":"OTV"},{"$f":"'Output system 1 og 2 - tabel'!E35","v":"1) Potentiale for extern finansiering og tilskud"},{"$f":"'Output system 1 og 2 - tabel'!F35","v":0},{"$f":"'Output system 1 og 2 - tabel'!G35","v":"# af ansøgninger"},{"$f":"'Output system 1 og 2 - tabel'!H35","v":0},{"$f":"'Output system 1 og 2 - tabel'!I35","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Konstruktion",0,0,0,0,0,null,"Konstruktion",0,0,0,0,0,null,null,null,null,{"$f":"'Output system 1 og 2 - tabel'!E36","v":"2) Servicediversificeringspotentiale"},{"$f":"'Output system 1 og 2 - tabel'!F36","v":0},{"$f":"'Output system 1 og 2 - tabel'!G36","v":"# af yderligere tjenester"},{"$f":"'Output system 1 og 2 - tabel'!H36","v":0},{"$f":"'Output system 1 og 2 - tabel'!I36","v":0}]
[null,{"$f":"C9","v":0},null,{"$f":"E9","v":0},null,null,null,null,null,null,null,null,null,"Drift",0,0,0,0,0,null,"Drift",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Bortskaffelse/Nedrivning ",0,0,0,0,0,null,"Bortskaffelse/Nedrivning",0,0,0,0,0,null,null,null,"Navn til drop-down for valg af output i Output Figurer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Netto påvirkning",0,0,0,0,0,null,"Netto påvirkning",0,0,0,0,0,null,null,null,{"$f":"'Input system 1'!B3","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input system 2'!B3","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navn til drop-down for valg af output i Output Figurer",null,null,null,null,null,null,null,null,null,"Begge Systemer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input system 1'!B3","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regnefaktor",null,null,null,null,{"$f":"'Input system 2'!B3","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra kg til ton",{"$f":"1/1000","v":1E-3},"ton/kg",null,null,"Begge Systemer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra decimal til %",100]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," "]

{"sheet":"Output Figurer","index":12,"n_rows":43,"n_cols":22,"rows_kept":43,"cut":false,"hidden":false,"merged":[[6,4,6,7],[7,17,7,20],[24,1,24,3],[24,4,24,6],[24,8,24,10],[24,11,24,13]]}
[null,"Resultater - Figurer "]
[]
[null,"Klimapåvirkning ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Økonomisk påvirkning"]
[]
[]
[]
[null,null,null,null,"Function showing the right figure",null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Function showing the right figure",null,null,null,2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Miljøpåvirkninger"]
[]
[]
[]
[null,{"$f":"'Input system 1'!B3","v":0},null,null,{"$f":"'Input system 2'!B3","v":0},null,null,null,{"$f":"'Input system 1'!B3","v":0},null,null,{"$f":"'Input system 2'!B3","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null," "]

{"sheet":"Drop-down lister","index":13,"n_rows":77,"n_cols":13,"rows_kept":77,"cut":false,"hidden":true,"merged":[]}
[null,"https://support.microsoft.com/en-us/office/create-a-drop-down-list-7693307a-59ef-400a-b769-c5402dce407b"]
["Lås celler","https://www.youtube.com/watch?v=VMaoPtVcPhk"]
[]
[null,"Drop-down lister"]
[null,null,null,null,null,null,null,null,null,null,null,"PVF*: Service diversificering "]
[null,"Materiale valg",null,"Scores",null,null,null,null,null,null,"y-akse - scores",null,"# af potentiel øget services sammenlignet med baseline (konventionel behandling)"]
[null,"Beton",null,0,"Ubetydelig",null,null,null,null,null,{"$f":"(L7/4)","v":0},0,0]
[null,"Rustfri stål",null,0.5,"Lidt væsentlig",null,null,null,null,null,{"$f":"(L8/4)","v":0.5},2,1]
[null,null,null,1,"Meget væsentlig",null,null,null,null,null,0.75,3,3]
[null,"Bortskaffelsesmuligheder",null,null,"LikertScaleExamplesforSurveys.pdf (iastate.edu)",null,null,null,null,null,1,4,9]
[null,"Genanvendelse","Genanvendelse","Scores","Andre emissioner til luft end drivhusgasser"]
[null,"Forbrænding","Deponering",1,"Ikke sandsynligt"]
[null,"Deponering","Ingen",0.5,"Noget sandsynligt"]
[null,"Ingen",null,0,"Meget sandsynligt",null,null,null,null,null,null,"PVF*: Service diversificering "]
[null,null,null,null,null,null,null,null,null,null,null,"Scores","# af potentiel øget services sammenlignet med baseline (konventionel behandling)"]
[null,"Type modtager ",null,null,null,null,null,null,null,null,null,0,0]
[null,"Marin",null,null,null,null,null,null,null,null,null,2,1]
[null,"Ferskvand",null,null,null,null,null,null,null,null,null,3,3]
[null,null,null,null,null,null,null,null,null,null,null,4,9]
[null,"Ja"]
[null,"Nej",null,null,null,null,null,null,null,null,null,"*Partial Value Function"]
[]
[]
[null,"Scores","Markedspotentiale indikator"]
[null,1,"Høj",1]
[null,0.7,"Moderat",2]
[null,0.3,"Lav",3]
[null,0,"Ingen",4]
[]
[]
[null,"Scores","Risiko for ulykker"]
[null,1,"Ingen",1]
[null,0.7,"Lav",2]
[null,0.3,"Moderat",3]
[null,0,"Høj",4]
[]
[]
[null,"Skala","Lugtgene potentialer","Scores","Mathematically formulated key performance indicators for design and evaluation of treatment trains for resource recovery from urban wastewater - ScienceDirect"]
[null,1,"1.Fysisk proces",1,{"$f":"(B39-MIN($B$39:$B$42))/(MAX($B$39:$B$42)-MIN($B$39:$B$42))","v":0},0,1]
[null,2,"2.Kemisk proces",0.3,{"$f":"(B40-MIN($B$39:$B$42))/(MAX($B$39:$B$42)-MIN($B$39:$B$42))","v":0.33333333333333331},0.33333333333333331,0.3]
[null,3,"3.Biologisk proces",0.7,0.66666666666666663,0.66666666666666663,0.7]
[null,4,"4.Thermisk proces",0,1,1,0]
[null,null,"Baseret på Maria O.van Schaik 2021, men uden at linke det til COD"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Støj Niveau"]
[null,null,"Noise Levels from Different Sources | The Geography of Transport Systems (transportgeography.org)"]
[null,"Svagt",0,{"$f":"1-$C$54/$C$66","v":1}]
[null,"Svagt",10,{"$f":"1-C55/$C$66","v":0.91666666666666663}]
[null,"Svagt",20,{"$f":"1-C56/$C$66","v":0.83333333333333337}]
[null,"Svagt",30,0.75]
[null,"Svagt",40,0.66666666666666674]
[null,"Moderate",50,{"$f":"1-C59/$C$66","v":0.58333333333333326}]
[null,null,60,0.5]
[null,"Højt",70,0.41666666666666663]
[null,"Meget højt ",80,0.33333333333333337]
[null,null,90,0.25]
[null,null,100,0.16666666666666663]
[null,"Ekstremt højt",110,8.333333333333337E-2]
[null,null,120,0]
[]
[null,"LN",10,0,63,{"$f":"E68+D68+C68","v":73},{"$f":"F68/3","v":24.333333333333332}]
[null,null,{"$f":"10^(C68/10)","v":10},{"$f":"10^(D68/10)","v":1},{"$f":"10^(E68/10)","v":1995262.31496888}]
[null,"Sum",{"$f":"SUM(C69:E69)","v":1995273.31496888}]
[null,null,{"$f":"10*LOG(10*C70)","v":73.000023942847491}]
[]
[null,null,"Mathematically formulated key performance indicators for design and evaluation of treatment trains for resource recovery from urban wastewater | Elsevier Enhanced Reader"]
[]
[null,null,10]
[null,null,0]
[null,null,63]

{"sheet":"Prioriteringsliste -indikatorer","index":14,"n_rows":7,"n_cols":7,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Prioritetsliste","Default","Scorer","Bruger input"]
[]
[null,"Miljø",1,{"$f":"1/C4/4","v":0.25},null,null,"Kan vi prioritere indikatorer baseret på stakeholdergruppernes præference?"]
[null,"Økonomi",3,{"$f":"1/C5/4","v":8.3333333333333329E-2}]
[null,"Samfund",2,0.125]
[null,"Teknsike aspekter",4,6.25E-2]

{"sheet":"Værdier - Påvirkningskategorier","index":15,"n_rows":57,"n_cols":23,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[null,"Denne side er som udgangspunkt ikke oversat til dansk, da navnene er engelske, og kan være vigtige at have i original form for at efterse dataens oprindelse."]
[]
[null,"Steel recycling- EASETECH","ILCD2011, Climate change w/o LT; midpoint; GWP100; IPPC2007","IPCC 2013, climate change, GWP 100a with LT_no ccfb","ILCD2011, Ozone depletion w/o LT, ODP w/o LT","ILCD2011, Human toxicity, cancer effects, w/o LT, USEtox","ILCD2011, Human toxicity, non-cancer effects w/o LT, USEtox","ILCD2011, Particulate matter w/o LT, from Humbert 2009, PM ","ILCD2011, Ionising radiation human health w/o LT, IRP100 w/o LT, ReCiPe 1.05 midpoint (H)","ILCD2011, Photochemical ozone formation, human health w/o LT, POCP","ILCD2011, Terrestrial acidification, Accumulated Exceedance","ILCD2011, Eutrophication Terrestrial, Accumulated Exceedance","ILCD2011, Eutrophication Freshwater, FEP ReCiPe 1.05 midpoint (H)","ILCD2011, Eutrophication Marine w/o LT, ReCiPe2008 1.05","ILCD2011, Ecotoxicity freshwater w/o LT, USEtox","CML 2001, Depletion of abiotic resources, fossil - updated 2016","CML 2001, Depletion of abiotic resources, elements (reserve base) - updated 2016","CML 2001, Depletion of abiotic resources, elements (ultimate reserve) - updated 2016","CML 2001, Depletion of abiotic resources, elements (economic reserve) - updated 2016","RD, reserve base, P-only","Net Economic Value Added","ReCiPe2016 - Marine eutrophication - midpoint_without LT_H_Data from Anders","ReCiPe2016 - Freshwater eutrophication - midpoint_with LT_data from Anders"]
[null,"Enhed","kg CO2-ækv.","kg CO2-ækv.","kg CFC-11 ækv.","CTUh","CTUh","kgPM2.5-ækv.","kBq U235 ækv.","kg NMVOC","mol H+ ækv.","mol N ækv.","kg P ækv.","kg N ækv.","CTUe","MJ","kg antimony-ækv.","kg antimony-ækv.","kg antimony-ækv.","kg Antimony","EUR","kg N ækv.","kg P ækv."]
[null,"Sum",0.107669555488847,0.12124428960130899,4.15794116298449E-9,2.8536677465115898E-8,3.8856890053972302E-6,1.8514954940089499E-4,4.5376317797508102E-3,5.73874647844083E-4,5.1979575891568396E-4,1.88720792573398E-3,1.8442279989591401E-6,1.6300035541714001E-4,0.60607478134328097,1.2939613736219699,1.3985056280179401E-6,1.29043813313177E-7,3.46350196947955E-6,1.9493229564506099E-11,0,1.62190542971069E-4,1.8384333922910601E-6]
[null,"Marginal Electricity Process",0.107669555488847,0.111900769601309,4.15794116298449E-9,8.7254006511593799E-10,3.8488221142389297E-9,1.41947394008956E-5,4.5376317797508102E-3,2.8188054784408301E-4,2.8572575891568401E-4,1.1204079257339801E-3,1.8442279989591401E-6,9.2980355417139995E-5,1.5621252243281101E-2,1.2939613736219699,1.3985056280179401E-6,1.29043813313177E-7,3.46350196947955E-6,1.9493229564506099E-11,0,9.21705429710699E-5,1.8384333922910601E-6]
[null,"Process-specifikke emissioner",0,9.3435199999999993E-3,0,2.76641374E-8,3.8818401832830001E-6,1.70954809999999E-4,0,2.9199409999999999E-4,2.3406999999999999E-4,7.6679999999999999E-4,0,7.0019999999999997E-5,0.59045352909999904,0,0,0,0,0,0,7.0019999999999997E-5,0]
[null,"Input-specifikke emissioner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Landfill of ferro metals, incl. leachate treatment, 2006, EU-27, ELCD"]
[null,"Navn","ILCD2011, Climate change w/o LT; midpoint; GWP100; IPPC2007","IPCC 2013, climate change, GWP 100a with LT_no ccfb","ILCD2011, Ozone depletion w/o LT, ODP w/o LT","ILCD2011, Human toxicity, cancer effects, w/o LT, USEtox","ILCD2011, Human toxicity, non-cancer effects w/o LT, USEtox","ILCD2011, Particulate matter w/o LT, from Humbert 2009, PM ","ILCD2011, Ionising radiation human health w/o LT, IRP100 w/o LT, ReCiPe 1.05 midpoint (H)","ILCD2011, Photochemical ozone formation, human health w/o LT, POCP","ILCD2011, Terrestrial acidification, Accumulated Exceedance","ILCD2011, Eutrophication Terrestrial, Accumulated Exceedance","ILCD2011, Eutrophication Freshwater, FEP ReCiPe 1.05 midpoint (H)","ILCD2011, Eutrophication Marine w/o LT, ReCiPe2008 1.05","ILCD2011, Ecotoxicity freshwater w/o LT, USEtox","CML 2001, Depletion of abiotic resources, fossil - updated 2016","CML 2001, Depletion of abiotic resources, elements (reserve base) - updated 2016","CML 2001, Depletion of abiotic resources, elements (ultimate reserve) - updated 2016","CML 2001, Depletion of abiotic resources, elements (economic reserve) - updated 2016","RD, reserve base, P-only","Net Economic Value Added","ReCiPe2016 - Marine eutrophication - midpoint_without LT_H_Data from Anders","ReCiPe2016 - Freshwater eutrophication - midpoint_with LT_data from Anders"]
[null,"Enhed","kg CO2-ækv.","kg CO2-ækv.","kg CFC-11 ækv.","CTUh","CTUh","kgPM2.5-ækv.","kBq U235 ækv.","kg NMVOC","mol H+ ækv.","mol N ækv.","kg P ækv.","kg N ækv.","CTUe","MJ","kg antimony-ækv.","kg antimony-ækv.","kg antimony-ækv.","kg Antimony","EUR","kg N ækv.","kg P ækv."]
[null,"Sum",1.4482831100177901E-2,1.52746554451873E-2,3.0992050499999998E-10,3.53018199717697E-9,2.68859218289468E-9,1.0949118313598E-5,3.7492138028230002E-4,7.0396014740199697E-5,6.4638243788000001E-5,2.55470671518E-4,4.3392914400000003E-8,4.3674796754898598E-5,0.14567936630337699,0.15891635050547401,3.1494162858562299E-9,7.0429980302536602E-10,4.22638480541389E-9,8.2998423399999999E-17,0,2.9332498555960699E-5,2.7900443999999898E-9]
[null,"Landfill of ferro metals, incl. leachate treatment, 2006, EU-27, ELCD",1.4482831100177901E-2,1.52746554451873E-2,3.0992050499999998E-10,3.53018199717697E-9,2.68859218289468E-9,1.0949118313598E-5,3.7492138028230002E-4,7.0396014740199697E-5,6.4638243788000001E-5,2.55470671518E-4,4.3392914400000003E-8,4.3674796754898598E-5,0.14567936630337699,0.15891635050547401,3.1494162858562299E-9,7.0429980302536602E-10,4.22638480541389E-9,8.2998423399999999E-17,0,2.9332498555960699E-5,2.7900443999999898E-9]
[null,"Process-specifikke emissioner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Input-specifikke emissioner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Substitution steel recycling","ILCD2011, Climate change w/o LT; midpoint; GWP100; IPPC2007","IPCC 2013, climate change, GWP 100a with LT_no ccfb","ILCD2011, Ozone depletion w/o LT, ODP w/o LT","ILCD2011, Human toxicity, cancer effects, w/o LT, USEtox","ILCD2011, Human toxicity, non-cancer effects w/o LT, USEtox","ILCD2011, Particulate matter w/o LT, from Humbert 2009, PM ","ILCD2011, Ionising radiation human health w/o LT, IRP100 w/o LT, ReCiPe 1.05 midpoint (H)","ILCD2011, Photochemical ozone formation, human health w/o LT, POCP","ILCD2011, Terrestrial acidification, Accumulated Exceedance","ILCD2011, Eutrophication Terrestrial, Accumulated Exceedance","ILCD2011, Eutrophication Freshwater, FEP ReCiPe 1.05 midpoint (H)","ILCD2011, Eutrophication Marine w/o LT, ReCiPe2008 1.05","ILCD2011, Ecotoxicity freshwater w/o LT, USEtox","CML 2001, Depletion of abiotic resources, fossil - updated 2016","CML 2001, Depletion of abiotic resources, elements (reserve base) - updated 2016","CML 2001, Depletion of abiotic resources, elements (ultimate reserve) - updated 2016","CML 2001, Depletion of abiotic resources, elements (economic reserve) - updated 2016","RD, reserve base, P-only","Net Economic Value Added","ReCiPe2016 - Marine eutrophication - midpoint_without LT_H_Data from Anders","ReCiPe2016 - Freshwater eutrophication - midpoint_with LT_data from Anders"]
[null,"Unit","kg CO2-ækv.","kg CO2-ækv.","kg CFC-11 ækv.","CTUh","CTUh","kgPM2.5-ækv.","kBq U235 ækv.","kg NMVOC","mol H+ ækv.","mol N ækv.","kg P ækv.","kg N ækv.","CTUe","MJ","kg antimony-ækv.","kg antimony-ækv.","kg antimony-ækv.","kg Antimony","EUR","kg N ækv.","kg P ækv."]
[null,"Sum",-2.1610271284362002,-2.2993136333837501,-1.06381182805472E-7,-3.16303032993308E-7,-7.6327966670031201E-7,-2.2213273185731201E-3,-4.6504650228307499E-2,-8.8202607925678498E-3,-9.0917216407218303E-3,-2.0481825977241699E-2,-9.2462567411389897E-5,-1.9809847687994701E-3,-4.1908101704174401,-24.984515675266,-2.1263844457524199E-7,-5.0866363883871702E-9,-1.5499092223564501E-7,-3.3861560730799999E-9,0,-1.8118558597391701E-3,-9.1683073145389996E-5]
[null,"Steel Sheets (97.75% primary), Sweden, 2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"steel production, chromium steel 18/8, hot rolled",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"steel production, chromium steel 18/8, hot rolled; RER-THESIS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"steel, chromium steel 18/8, hot rolled,steel production, chromium steel 18/8, hot rolled,RER - Imported copy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"reinforcing steel,reinforcing steel production,RER",-2.1610271284362002,-2.2993136333837501,-1.06381182805472E-7,-3.16303032993308E-7,-7.6327966670031201E-7,-2.2213273185731201E-3,-4.6504650228307499E-2,-8.8202607925678498E-3,-9.0917216407218303E-3,-2.0481825977241699E-2,-9.2462567411389897E-5,-1.9809847687994701E-3,-4.1908101704174401,-24.984515675266,-2.1263844457524199E-7,-5.0866363883871702E-9,-1.5499092223564501E-7,-3.3861560730799999E-9,0,-1.8118558597391701E-3,-9.1683073145389996E-5]
[null,"Process-specifikke emissioner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Input-specifikke emissioner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Navn","ILCD2011, Climate change w/o LT; midpoint; GWP100; IPPC2007","IPCC 2013, climate change, GWP 100a with LT_no ccfb","ILCD2011, Ozone depletion w/o LT, ODP w/o LT","ILCD2011, Human toxicity, cancer effects, w/o LT, USEtox","ILCD2011, Human toxicity, non-cancer effects w/o LT, USEtox","ILCD2011, Particulate matter w/o LT, from Humbert 2009, PM ","ILCD2011, Ionising radiation human health w/o LT, IRP100 w/o LT, ReCiPe 1.05 midpoint (H)","ILCD2011, Photochemical ozone formation, human health w/o LT, POCP","ILCD2011, Terrestrial acidification, Accumulated Exceedance","ILCD2011, Eutrophication Terrestrial, Accumulated Exceedance","ILCD2011, Eutrophication Freshwater, FEP ReCiPe 1.05 midpoint (H)","ILCD2011, Eutrophication Marine w/o LT, ReCiPe2008 1.05","ILCD2011, Ecotoxicity freshwater w/o LT, USEtox","CML 2001, Depletion of abiotic resources, fossil - updated 2016","CML 2001, Depletion of abiotic resources, elements (reserve base) - updated 2016","CML 2001, Depletion of abiotic resources, elements (ultimate reserve) - updated 2016","CML 2001, Depletion of abiotic resources, elements (economic reserve) - updated 2016","RD, reserve base, P-only","Net Economic Value Added","ReCiPe2016 - Marine eutrophication - midpoint_without LT_H_Data from Anders","ReCiPe2016 - Freshwater eutrophication - midpoint_with LT_data from Anders"]
[null,"Enhed","kg CO2-ækv.","kg CO2-ækv.","kg CFC-11 ækv.","CTUh","CTUh","kgPM2.5-ækv.","kBq U235 ækv.","kg NMVOC","mol H+ ækv.","mol N ækv.","kg P ækv.","kg N ækv.","CTUe","MJ","kg antimony-ækv.","kg antimony-ækv.","kg antimony-ækv.","kg Antimony","EUR","kg N ækv.","kg P ækv."]
[null,"Sum",-1.7270310790168999,-1.8308811004581,-8.6219576145916802E-8,-2.3979137327961898E-7,3.2373045775294001E-6,-1.70133630363922E-3,-3.4935082707268202E-2,-6.9127876236275499E-3,-7.1984718991296697E-3,-1.54840235541938E-2,-7.6742445363562305E-5,-1.5142854785491701E-3,-2.9342619585660299,-19.9190394977783,1.2182353625718601E-6,1.2482581735350201E-7,3.3323936433000699E-6,-2.85873942010373E-9,0,-1.3734870630238299E-3,-7.6091760274630402E-5]
[null,"Steel recycling, Europe based on Rigamonti",0.107669555488847,0.12124428960130899,4.15794116298449E-9,2.8536677465115898E-8,3.8856890053972302E-6,1.8514954940089499E-4,4.5376317797508102E-3,5.73874647844083E-4,5.1979575891568396E-4,1.88720792573398E-3,1.8442279989591401E-6,1.6300035541714001E-4,0.60607478134327797,1.2939613736219699,1.3985056280179401E-6,1.29043813313177E-7,3.46350196947955E-6,1.9493229564506099E-11,0,1.62190542971069E-4,1.8384333922910601E-6]
[null,"Waste treatment_landfill of metals",2.17242466502669E-3,2.2911983167780898E-3,4.6488075750000002E-11,5.2952729957654701E-10,4.0328882743420198E-10,1.6423677470396999E-6,5.6238207042344999E-5,1.05594022110299E-5,9.6957365682000004E-6,3.8320600727699998E-5,6.5089371600000002E-9,6.5512195132347899E-6,2.1851904945506501E-2,2.3837452575821101E-2,4.7241244287843503E-10,1.05644970453804E-10,6.3395772081208304E-10,1.244976351E-17,0,4.3998747833941097E-6,4.1850665999999901E-10]
[null,"Substitution steel, market ratio 100%",-1.83687305917077,-1.9544165883761899,-9.0424005384651301E-8,-2.6885757804431199E-7,-6.4878771669526503E-7,-1.88812822078715E-3,-3.9528952694061398E-2,-7.4972216736826601E-3,-7.7279633946135502E-3,-1.7409552080655401E-2,-7.8593182299681506E-5,-1.6838370534795501E-3,-3.5621886448548099,-21.236838323975999,-1.80742677888955E-7,-4.3236409301291001E-9,-1.3174228390029799E-7,-2.8782326621179998E-9,0,-1.5400774807782899E-3,-7.7930612173581501E-5]
[]
[null,"stainless steel","ILCD2011, Climate change w/o LT; midpoint; GWP100; IPPC2007","IPCC 2013, climate change, GWP 100a with LT_no ccfb","ILCD2011, Ozone depletion w/o LT, ODP w/o LT","ILCD2011, Human toxicity, cancer effects, w/o LT, USEtox","ILCD2011, Human toxicity, non-cancer effects w/o LT, USEtox","ILCD2011, Particulate matter w/o LT, from Humbert 2009, PM ","ILCD2011, Ionising radiation human health w/o LT, IRP100 w/o LT, ReCiPe 1.05 midpoint (H)","ILCD2011, Photochemical ozone formation, human health w/o LT, POCP","ILCD2011, Terrestrial acidification, Accumulated Exceedance","ILCD2011, Eutrophication Terrestrial, Accumulated Exceedance","ILCD2011, Eutrophication Freshwater, FEP ReCiPe 1.05 midpoint (H)","ILCD2011, Eutrophication Marine w/o LT, ReCiPe2008 1.05","ILCD2011, Ecotoxicity freshwater w/o LT, USEtox","CML 2001, Depletion of abiotic resources, fossil - updated 2016","CML 2001, Depletion of abiotic resources, elements (reserve base) - updated 2016","CML 2001, Depletion of abiotic resources, elements (ultimate reserve) - updated 2016","CML 2001, Depletion of abiotic resources, elements (economic reserve) - updated 2016","RD, reserve base, P-only","Net Economic Value Added","ReCiPe2016 - Marine eutrophication - midpoint_without LT_H_Data from Anders","ReCiPe2016 - Freshwater eutrophication - midpoint_with LT_data from Anders"]
[null,"Unit","kg CO2-ækv.","kg CO2-ækv.","kg CFC-11 ækv.","CTUh","CTUh","kgPM2.5-ækv.","kBq U235 ækv.","kg NMVOC","mol H+ ækv.","mol N ækv.","kg P ækv.","kg N ækv.","CTUe","MJ","kg antimony-ækv.","kg antimony-ækv.","kg antimony-ækv.","kg Antimony","EUR","kg N ækv.","kg P ækv."]
[null,"Sum",4.8341133889180501,4.97785149067969,2.5506118876412698E-7,2.2730279566872599E-6,2.6947944687560301E-6,8.5964057221982904E-3,0.138364238173869,1.8454809441240599E-2,3.0618718445101899E-2,5.9046974645630898E-2,2.5911044584158002E-4,5.1227949439379399E-3,26.6448436973836,67.540965555520003,6.90382077536931E-4,1.24136516040482E-4,2.5611872689373402E-3,4.1468879874999904E-9,0,5.09347335669491E-3,2.5484733042158099E-4]
[null,"steel, chromium steel 18/8, hot rolled,steel production, chromium steel 18/8, hot rolled,RER",4.8341133889180501,4.97785149067969,2.5506118876412698E-7,2.2730279566872599E-6,2.6947944687560301E-6,8.5964057221982904E-3,0.138364238173869,1.8454809441240599E-2,3.0618718445101899E-2,5.9046974645630898E-2,2.5911044584158002E-4,5.1227949439379399E-3,26.6448436973836,67.540965555520003,6.90382077536931E-4,1.24136516040482E-4,2.5611872689373402E-3,4.1468879874999904E-9,0,5.09347335669491E-3,2.5484733042158099E-4]
[null,"Process-specifikke emissioner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Input-specifikke emissioner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Navn","ILCD2011, Climate change w/o LT; midpoint; GWP100; IPPC2007","IPCC 2013, climate change, GWP 100a with LT_no ccfb","ILCD2011, Ozone depletion w/o LT, ODP w/o LT","ILCD2011, Human toxicity, cancer effects, w/o LT, USEtox","ILCD2011, Human toxicity, non-cancer effects w/o LT, USEtox","ILCD2011, Particulate matter w/o LT, from Humbert 2009, PM ","ILCD2011, Ionising radiation human health w/o LT, IRP100 w/o LT, ReCiPe 1.05 midpoint (H)","ILCD2011, Photochemical ozone formation, human health w/o LT, POCP","ILCD2011, Terrestrial acidification, Accumulated Exceedance","ILCD2011, Eutrophication Terrestrial, Accumulated Exceedance","ILCD2011, Eutrophication Freshwater, FEP ReCiPe 1.05 midpoint (H)","ILCD2011, Eutrophication Marine w/o LT, ReCiPe2008 1.05","ILCD2011, Ecotoxicity freshwater w/o LT, USEtox","CML 2001, Depletion of abiotic resources, fossil - updated 2016","CML 2001, Depletion of abiotic resources, elements (reserve base) - updated 2016","CML 2001, Depletion of abiotic resources, elements (ultimate reserve) - updated 2016","CML 2001, Depletion of abiotic resources, elements (economic reserve) - updated 2016","RD, reserve base, P-only","Net Economic Value Added","ReCiPe2016 - Marine eutrophication - midpoint_without LT_H_Data from Anders","ReCiPe2016 - Freshwater eutrophication - midpoint_with LT_data from Anders"]
[null,"Enhed","kg CO2-ækv.","kg CO2-ækv.","kg CFC-11 ækv.","CTUh","CTUh","kgPM2.5-ækv.","kBq U235 ækv.","kg NMVOC","mol H+ ækv.","mol N ækv.","kg P ækv.","kg N ækv.","CTUe","MJ","kg antimony-ækv.","kg antimony-ækv.","kg antimony-ækv.","kg Antimony","EUR","kg N ækv.","kg P ækv."]
[null,"Sum",4.2004465419782499E-4,4.0142393438569201E-4,2.8173390941724398E-10,6.2356813782825398E-10,-1.3313249474368701E-9,1.38464072717299E-6,-1.9524438049655899E-3,2.2160330884579499E-5,1.3603702398162E-5,6.03472164495373E-5,-2.5503224399999901E-7,7.5724782170510896E-6,7.3331960129465997E-3,1.665019E-3,-1.56918700018628E-7,-1.8660169476120598E-8,-3.9440685770371299E-7,-5.8491549999999901E-13,0,7.59064620096249E-6,-2.5488735400000001E-7]
[null,"Truck, 28t-32t, Euro6, urban traffic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Concrete reuse",4.2004465419782499E-4,4.0142393438569201E-4,2.8173390941724398E-10,6.2356813782825398E-10,-1.3313249474368701E-9,1.38464072717299E-6,-1.9524438049655899E-3,2.2160330884579499E-5,1.3603702398162E-5,6.03472164495373E-5,-2.5503224399999901E-7,7.5724782170510896E-6,7.3331960129465997E-3,1.665019E-3,-1.56918700018628E-7,-1.8660169476120598E-8,-3.9440685770371299E-7,-5.8491549999999901E-13,0,7.59064620096249E-6,-2.5488735400000001E-7]
[null,"Process-specifikke emissioner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Input-specifikke emissioner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Navn","ILCD2011, Climate change w/o LT; midpoint; GWP100; IPPC2007","IPCC 2013, climate change, GWP 100a with LT_no ccfb","ILCD2011, Ozone depletion w/o LT, ODP w/o LT","ILCD2011, Human toxicity, cancer effects, w/o LT, USEtox","ILCD2011, Human toxicity, non-cancer effects w/o LT, USEtox","ILCD2011, Particulate matter w/o LT, from Humbert 2009, PM ","ILCD2011, Ionising radiation human health w/o LT, IRP100 w/o LT, ReCiPe 1.05 midpoint (H)","ILCD2011, Photochemical ozone formation, human health w/o LT, POCP","ILCD2011, Terrestrial acidification, Accumulated Exceedance","ILCD2011, Eutrophication Terrestrial, Accumulated Exceedance","ILCD2011, Eutrophication Freshwater, FEP ReCiPe 1.05 midpoint (H)","ILCD2011, Eutrophication Marine w/o LT, ReCiPe2008 1.05","ILCD2011, Ecotoxicity freshwater w/o LT, USEtox","CML 2001, Depletion of abiotic resources, fossil - updated 2016","CML 2001, Depletion of abiotic resources, elements (reserve base) - updated 2016","CML 2001, Depletion of abiotic resources, elements (ultimate reserve) - updated 2016","CML 2001, Depletion of abiotic resources, elements (economic reserve) - updated 2016","RD, reserve base, P-only","Net Economic Value Added","ReCiPe2016 - Marine eutrophication - midpoint_without LT_H_Data from Anders","ReCiPe2016 - Freshwater eutrophication - midpoint_with LT_data from Anders"]
[null,"Enhed","kg CO2-ækv.","kg CO2-ækv.","kg CFC-11 ækv.","CTUh","CTUh","kgPM2.5-ækv.","kBq U235 ækv.","kg NMVOC","mol H+ ækv.","mol N ækv.","kg P ækv.","kg N ækv.","CTUe","MJ","kg antimony-ækv.","kg antimony-ækv.","kg antimony-ækv.","kg Antimony","EUR","kg N ækv.","kg P ækv."]
[null,"Sum",4.69458482506188,4.8355448019407801,2.3297407550975601E-7,2.27622180084447E-6,2.77949589612872E-6,8.5600230003281194E-3,0.12899892863022999,1.8134847881793901E-2,2.98502837228726E-2,5.7839555156193802E-2,1.86572443953109E-4,5.1527539280615499E-3,26.872624493523599,64.331237640240005,8.4011219496949601E-7,1.2891877596861101E-8,5.9410445156350996E-7,6.2378864280000004E-9,0,5.0371894918809501E-3,1.82097935593109E-4]
[null,"steel, chromium steel 18/8, hot rolled,steel production, chromium steel 18/8, hot rolled,RER - Imported copy",4.69458482506188,4.8355448019407801,2.3297407550975601E-7,2.27622180084447E-6,2.77949589612872E-6,8.5600230003281194E-3,0.12899892863022999,1.8134847881793901E-2,2.98502837228726E-2,5.7839555156193802E-2,1.86572443953109E-4,5.1527539280615499E-3,26.872624493523599,64.331237640240005,8.4011219496949601E-7,1.2891877596861101E-8,5.9410445156350996E-7,6.2378864280000004E-9,0,5.0371894918809501E-3,1.82097935593109E-4]
[null,"Process-specifikke emissioner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Input-specifikke emissioner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]