{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["Admin","Sammenligning","Samlet hovedstaden -alle værker","Brændsler og emissioner","Netomkostning","AMV1træ","AMV1træBP","AMV3kul","AVV1træ","AVV1kul","AMV4træ","AMV4træBP","AVV2træ","AVV2halm","AVV2gasGT","KKV","HCVgas","SPolie","SPgas","GeoEL","GeoVa","VP","Sol","VPHgrunddata","Brændsels- og elpriser","Elafregningspris","Tekniske data","Tilskud og afgifter","CO2-pris","ENS fremskrivningsdata"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":2,"defined_names":15,"comments":1,"pivot_tables":1},"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":"Admin","index":0,"n_rows":49,"n_cols":23,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Tabel 3c: Inflationsantagelser, Danmark",null,null,null,null,null,"Lister - Som anvendes til at vælge beregningsforudsætninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liste - Ark"]
[null,"Generel inflation\n(BVT-deflatoren)","Prisindeks 2014=1 opdateret fra 2021","Stigning i %","Prisindeks 2015=1","Stigning i % 2019 opdatering",null,"Type","Placering","Scenarier",null,null,"Valg",null,"Enhed",null,"CO2-pris",null,"Elpris",null,"AVV1 på træpiller eller kul",null,"Ark der skjules"]
[null,2005,0.79170853198718671,2.6862586986780457E-2,null,null,null,"Udtag","Central","ENS's priser fra 2017",null,null,"Ja",null,"GJ",null,"Kvotepris",null,"ENS's elpris",null,"Slået til",null,"Samlet hovedstaden -alle værker"]
[null,2006,0.80927095397000814,2.2182938888810178E-2,null,null,null,"Keddel","Decentral","Lave priser",null,null,"Nej",null,"MWh",null,"Fortrængningspris",null,"Lav elpris",null,"Nej, som VPH",null,"AMV1træ"]
[null,2007,0.83216913946980431,2.8294831771071838E-2,null,null,null,"Modtryk",null,"Egne priser",null,null,null,null,null,null,null,null,null,null,null,null,"AMV1træBP"]
[null,2008,0.87146612279872104,4.7222351160431053E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AMV3kul"]
[null,2009,0.87570769441596197,4.8671675309868156E-3,null,null,null,null,"Priser fra 2019 udgivelse",null,null,null,null,null,null,null,null,null,null,null,null,null,"AVV1træ"]
[null,2010,0.877,{"$f":"C9/C8-1","v":1.4757271088041701E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVV1kul"]
[null,2011,0.88100000000000001,4.3E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AMV4træ"]
[null,2012,0.90300000000000002,2.4299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AMV4træBP"]
[null,2013,0.91300000000000003,1.11E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVV2træ"]
[null,2014,0.92500000000000004,1.4E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVV2halm"]
[null,2015,0.93100000000000005,6.1000000000000004E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVV2gasGT"]
[null,2016,0.93400000000000005,3.2000000000000002E-3,{"$f":"C15/$C$14","v":1.0032223415682062},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KKV"]
[null,2017,0.94599999999999995,1.24E-2,{"$f":"C16/$C$14","v":1.0161117078410311},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCVgas"]
[null,2018,0.95299999999999996,7.7000000000000002E-3,1.0236305048335121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPolie"]
[null,2019,0.96299999999999997,1.04E-2,{"$f":"C18/$C$14","v":1.0343716433941996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPgas"]
[null,2020,0.99,2.8299999999999999E-2,1.0633727175080558,2.2531365759800526E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GeoEL"]
[null,2021,1,0.01,1.0741138560687433,1.3828134428645278E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GeoVa"]
[null,2022,1.012,1.15E-2,1.0870032223415682,1.7355337812255289E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VP"]
[null,2023,1.028,1.61E-2,1.1041890440386681,1.6025946037740324E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sol"]
[null,2024,1.0429999999999999,1.52E-2,1.120300751879699,1.4195232169905037E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VPHgrunddata"]
[null,2025,1.0640000000000001,1.9400000000000001E-2,1.1428571428571428,1.4663491050061372E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elafregningspris"]
[null,2026,1.083,1.7899999999999999E-2,1.1632653061224489,1.8465951246463552E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekniske data"]
[null,2027,1.101,1.67E-2,1.1825993555316863,1.8373845181585136E-2]
[null,2028,1.119,1.66E-2,1.2019334049409236,1.8675422028928468E-2]
[null,2029,1.1379999999999999,1.67E-2,1.2223415682062297,1.8424718770102322E-2]
[null,2030,1.157,1.67E-2,1.2427497314715359,1.8982480491093634E-2]
[null,2031,1.1779999999999999,1.7899999999999999E-2,1.2653061224489794,2.0037940431253176E-2]
[null,2032,1.198,1.7600000000000001E-2,1.2867883995703544,2.0181084771300872E-2]
[null,2033,1.22,1.7999999999999999E-2,1.3104189044038668,1.9891674918974589E-2]
[null,2034,1.2410000000000001,1.77E-2,1.3329752953813105,2.0048100235245725E-2]
[null,2035,1.264,1.7899999999999999E-2,{"$f":"C34/$C$14","v":1.3576799140708915},1.9677254245747289E-2]
[null,2036,1.2889999999999999,0.02,null,1.9946642638466239E-2]
[null,2037,1.3149999999999999,2.0299999999999999E-2,null,1.9631875675133248E-2]
[null,2038,1.341,0.02,null,1.98443356413633E-2]
[null,2039,1.3680000000000001,2.0199999999999999E-2,null,1.9574509031571319E-2]
[null,2040,1.3959999999999999,1.9900000000000001E-2,null,1.9662381427107078E-2]
[null,2041,1.4239999999999999,0.02]
[null,2042,1.452,1.9699999999999999E-2]
[null,2043,1.4810000000000001,0.02]
[null,2044,1.51,1.9699999999999999E-2]
[null,2045,1.54,1.9900000000000001E-2]
[null,2046,{"$f":"C44*(1+D45)","v":1.570646},1.9900000000000001E-2]
[null,2047,{"$f":"C45*(1+D46)","v":1.6019018554},1.9900000000000001E-2]
[null,2048,{"$f":"C46*(1+D47)","v":1.6337797023224601},1.9900000000000001E-2]
[null,2049,{"$f":"C47*(1+D48)","v":1.6662919183986771},1.9900000000000001E-2]
[null,2050,{"$f":"C48*(1+D49)","v":1.6994511275748108},1.9900000000000001E-2]

{"sheet":"Sammenligning","index":1,"n_rows":54,"n_cols":37,"rows_kept":54,"cut":false,"hidden":false,"merged":[[12,9,12,10],[5,21,5,22],[8,9,8,10],[9,9,9,10],[10,9,10,10],[11,9,11,10]]}
[]
[]
[null,null,"Sammenligning af grundscenarie (individuel opvarmning med gas) og projekt-tiltag (konvertering til fjernvarme) i hovedstadsområdet"]
[]
[]
[null,null,null,"Indstillinger for resultat",null,null,null,null,"Indstillinger for VE-gasandel i gasnettet"]
[null,null,null,null,"Standard","Andet valg","Anvendt",null,"Anvend pris med indfasning af VE-gas",null,null,null,null,"Ja"]
[null,null,null,"Generelle",null,null,null,null,"Anvendt VE-gas pris (2021)",null,null,null,null,"-","Pris for blandet gas fra ENS anvendes i stedet"]
[null,null,null,"Vis resultater som","GJ",null,{"$f":"IF(ISBLANK(F9),E9,F9)","v":"GJ"}]
[null,null,null,"Price year",2021,null,{"$f":"IF(ISBLANK(F10),E10,F10)","v":2021}]
[null,null,null,"Diskonteringsrente",3.5000000000000003E-2,null,{"$f":"IF(ISBLANK(F11),E11,F11)","v":3.5000000000000003E-2}]
[null,null,null,"Følsomhedsanalyser"]
[null,null,null,"Brændsels-og CO-priser","ENS's priser fra 2022",null,{"$f":"IF(ISBLANK(F13),E13,F13)","v":"ENS's priser fra 2022"}]
[null,null,null,"Anvendte CO2-pris til individuel gas","Kvotepris","Fortrængningspris",{"$f":"IF(ISBLANK(F14),E14,F14)","v":"Fortrængningspris"}]
[null,null,null,"El-salgspris, i forhold til normal pris","Modeloptimeret",null,{"$f":"IF(ISBLANK(F15),E15,F15)","v":"Modeloptimeret"}]
[null,null,null,"Elkøbspris, i forhold til normal pris","Modeloptimeret",null,{"$f":"IF(ISBLANK(F16),E16,F16)","v":"Modeloptimeret"}]
[null,null,null,"AVV1 køres kun på træpiller (modsat VPH)","Slået til",null,{"$f":"IF(ISBLANK(F17),E17,F17)","v":"Slået til"}]
[null,null,null,"Skatteforvridning af provenue undtaget","Nej",null,{"$f":"IF(ISBLANK(F18),E18,F18)","v":"Nej"}]
[null,null,null,"EURDKK",null,null,7.42]
[null,null,null,"Prisjustering (fra 2014 til valgte år)",null,null,{"$f":"VLOOKUP(Prisår,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,null,"Prisjustering (fra 2011 til valgte år)",null,null,{"$f":"VLOOKUP(Prisår,Inflation,2,FALSE)/VLOOKUP(2011,Inflation,2,FALSE)","v":1.1350737797956867}]
[]
[null,null,"Samfundsøkonomiske beregningspriser for fjernvarme i hovedstadsområdet (med gældende nettoafgiftsfaktor på 1,28 indregnet)"]
[null,null,null,null,{"$f":"\"Enhed: \"&Sammenligning!G10&\"-kr/\"&Sammenligning!$G$9","v":"Enhed: 2021-kr/GJ"},"Nutidsværdi",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Fjernvarmepris ab net",null,null,"2023-2042"]
[null,null,null,"Kapitalomkostninger og fast D&V",null,{"$f":"NPV(Rente,J26:AC26)/$F$54","v":14.106508877463092},{"$f":"G42*1.28","v":0},{"$f":"H42*1.28","v":0},0,0,0,0,0,0,0,0,4.1670839813208413,8.3170275894365187,12.573658444711894,16.45898885369072,32.933275390439647,33.087638092916713,32.992545513608604,32.897997952655416,32.803990737828009,32.710519250149915,{"$f":"AA42*1.28","v":32.617578923140293},{"$f":"AB42*1.28","v":32.617578923140293},32.617578923140293,32.617578923140293,{"$f":"AE42*1.28","v":32.617578923140293},32.617578923140293,32.617578923140293,32.617578923140293,32.617578923140293,32.617578923140293,32.617578923140293]
[null,null,null,"Elsalg",null,-43.920990178914785,{"$f":"G43*1.28","v":-39.367649775771433},{"$f":"H43*1.28","v":-38.547111994168681},{"$f":"I43*1.28","v":-135.52158301671528},-71.231212099536179,-60.605878287178541,-58.238981528769095,-56.667345225318925,-53.759734626849784,-50.627934815741753,-45.292450741126224,-37.982531346208383,-40.077581188103707,-39.580033412576242,-40.510694887284856,-31.094822230948509,-34.162435986031717,-33.044088916386016,-31.925937185606077,-30.807979119127967,-29.690213061474374,{"$f":"AA43*1.28","v":-28.572637375982929},{"$f":"AB43*1.28","v":-28.572637375982929},-28.572637375982929,-28.572637375982929,{"$f":"AE43*1.28","v":-28.572637375982929},-28.572637375982929,-28.572637375982929,-28.572637375982929,-28.572637375982929,-28.572637375982929,-28.572637375982929]
[null,null,null,"Energiomkostninger og var. D&V",null,119.71441261300484,{"$f":"G44*1.28","v":121.90399748385612},{"$f":"H44*1.28","v":119.60439513725663},{"$f":"I44*1.28","v":174.7575963416844},152.03122267415944,133.34087585900045,131.48634251264909,131.46421023691875,131.1471296472065,130.81843552473001,130.05597669304814,129.1116905826259,128.00981162622887,123.65467892491448,118.08604695582997,105.33052705692396,104.82435358236236,102.66344060206289,100.46800403705724,98.328903226700419,96.201234911638892,{"$f":"AA44*1.28","v":94.095347383370196},{"$f":"AB44*1.28","v":94.095347383370196},94.095347383370196,94.095347383370196,{"$f":"AE44*1.28","v":94.095347383370196},94.095347383370196,94.095347383370196,94.095347383370196,94.095347383370196,94.095347383370196,94.095347383370196]
[null,null,null,"Miljøomkostninger",null,6.6459090537478547,{"$f":"'Samlet hovedstaden -alle værker'!I35*1.28+SUM('Samlet hovedstaden -alle værker'!I36:I40)","v":6.3377728624229679},{"$f":"'Samlet hovedstaden -alle værker'!J35*1.28+SUM('Samlet hovedstaden -alle værker'!J36:J40)","v":5.9746037770197233},{"$f":"'Samlet hovedstaden -alle værker'!K35*1.28+SUM('Samlet hovedstaden -alle værker'!K36:K40)","v":13.929172025847622},{"$f":"'Samlet hovedstaden -alle værker'!L35*1.28+SUM('Samlet hovedstaden -alle værker'!L36:L40)","v":13.340265447110033},{"$f":"'Samlet hovedstaden -alle værker'!M35*1.28+SUM('Samlet hovedstaden -alle værker'!M36:M40)","v":12.991920946754552},{"$f":"'Samlet hovedstaden -alle værker'!N35*1.28+SUM('Samlet hovedstaden -alle værker'!N36:N40)","v":12.656750173956047},{"$f":"'Samlet hovedstaden -alle værker'!O35*1.28+SUM('Samlet hovedstaden -alle værker'!O36:O40)","v":11.902887287448751},{"$f":"'Samlet hovedstaden -alle værker'!P35*1.28+SUM('Samlet hovedstaden -alle værker'!P36:P40)","v":11.124888457736789},{"$f":"'Samlet hovedstaden -alle værker'!Q35*1.28+SUM('Samlet hovedstaden -alle værker'!Q36:Q40)","v":10.299532985851252},{"$f":"'Samlet hovedstaden -alle værker'!R35*1.28+SUM('Samlet hovedstaden -alle værker'!R36:R40)","v":9.4335307028932078},{"$f":"'Samlet hovedstaden -alle værker'!S35*1.28+SUM('Samlet hovedstaden -alle værker'!S36:S40)","v":8.5067490199542952},{"$f":"'Samlet hovedstaden -alle værker'!T35*1.28+SUM('Samlet hovedstaden -alle værker'!T36:T40)","v":7.4388008373794756},{"$f":"'Samlet hovedstaden -alle værker'!U35*1.28+SUM('Samlet hovedstaden -alle værker'!U36:U40)","v":6.529189824976287},{"$f":"'Samlet hovedstaden -alle værker'!V35*1.28+SUM('Samlet hovedstaden -alle værker'!V36:V40)","v":5.9189787395593187},{"$f":"'Samlet hovedstaden -alle værker'!W35*1.28+SUM('Samlet hovedstaden -alle værker'!W36:W40)","v":0.35540419021927927},{"$f":"'Samlet hovedstaden -alle værker'!X35*1.28+SUM('Samlet hovedstaden -alle værker'!X36:X40)","v":0.38611865496937237},{"$f":"'Samlet hovedstaden -alle værker'!Y35*1.28+SUM('Samlet hovedstaden -alle værker'!Y36:Y40)","v":0.37929921528468657},{"$f":"'Samlet hovedstaden -alle værker'!Z35*1.28+SUM('Samlet hovedstaden -alle værker'!Z36:Z40)","v":0.37195227816775506},{"$f":"'Samlet hovedstaden -alle værker'!AA35*1.28+SUM('Samlet hovedstaden -alle værker'!AA36:AA40)","v":0.36409192438780003},{"$f":"'Samlet hovedstaden -alle værker'!AB35*1.28+SUM('Samlet hovedstaden -alle værker'!AB36:AB40)","v":0.35563940326603594},{"$f":"'Samlet hovedstaden -alle værker'!AC35*1.28+SUM('Samlet hovedstaden -alle værker'!AC36:AC40)","v":0.34651671266440814},{"$f":"'Samlet hovedstaden -alle værker'!AD35*1.28+SUM('Samlet hovedstaden -alle værker'!AD36:AD40)","v":0.34651671266440814},{"$f":"'Samlet hovedstaden -alle værker'!AE35*1.28+SUM('Samlet hovedstaden -alle værker'!AE36:AE40)","v":0.34651671266440814},{"$f":"'Samlet hovedstaden -alle værker'!AF35*1.28+SUM('Samlet hovedstaden -alle værker'!AF36:AF40)","v":0.34651671266440814},{"$f":"'Samlet hovedstaden -alle værker'!AG35*1.28+SUM('Samlet hovedstaden -alle værker'!AG36:AG40)","v":0.34651671266440814},{"$f":"'Samlet hovedstaden -alle værker'!AH35*1.28+SUM('Samlet hovedstaden -alle værker'!AH36:AH40)","v":0.34651671266440814},{"$f":"'Samlet hovedstaden -alle værker'!AI35*1.28+SUM('Samlet hovedstaden -alle værker'!AI36:AI40)","v":0.34651671266440814},{"$f":"'Samlet hovedstaden -alle værker'!AJ35*1.28+SUM('Samlet hovedstaden -alle værker'!AJ36:AJ40)","v":0.34651671266440814},{"$f":"'Samlet hovedstaden -alle værker'!AK35*1.28+SUM('Samlet hovedstaden -alle værker'!AK36:AK40)","v":0.34651671266440814},{"$f":"'Samlet hovedstaden -alle værker'!AL35*1.28+SUM('Samlet hovedstaden -alle værker'!AL36:AL40)","v":0.34651671266440814},{"$f":"'Samlet hovedstaden -alle værker'!AM35*1.28+SUM('Samlet hovedstaden -alle værker'!AM36:AM40)","v":0.34651671266440814}]
[null,null,null,"Total, produktion",null,96.545840365301004,{"$f":"SUM(G26:G29)","v":88.874120570507657},{"$f":"SUM(H26:H29)","v":87.031886920107667},{"$f":"SUM(I26:I29)","v":53.165185350816742},94.140276021733285,85.726918518576454,85.904111157836027,86.699752299048569,88.512283478093494,90.490033694839511,94.197056654815114,103.80299223769265,{"$f":"SUM(R26:R29)","v":103.68805886494115},103.17749378202642,99.953319661795149,107.52438440663437,104.13567434421672,102.99119641457017,101.81201708227434,100.68900676978825,99.577180503580465,{"$f":"SUM(AA26:AA29)","v":98.486805643191971},{"$f":"SUM(AB26:AB29)","v":98.486805643191971},98.486805643191971,98.486805643191971,{"$f":"SUM(AE26:AE29)","v":98.486805643191971},98.486805643191971,98.486805643191971,98.486805643191971,98.486805643191971,98.486805643191971,98.486805643191971]
[null,null,null,"Varmetransmissionsomkostning",null,2.498622059649847,{"$f":"G47*1.28","v":2.2877476349209487},{"$f":"H47*1.28","v":2.2528522276490888},{"$f":"I47*1.28","v":5.3080365183728917},3.2189825420825708,2.8675222033041678,2.7985440059738269,2.7656972453403315,2.6934343719466409,2.6244561746163,2.4864997799556185,2.2762805119012466,2.2762805119012466,2.2762805119012466,2.2762805119012466,2.2762805119012466,2.2762805119012466,2.2762805119012466,2.2762805119012466,2.2762805119012466,2.2762805119012466,{"$f":"AA47*1.28","v":2.2762805119012466},{"$f":"AB47*1.28","v":2.2762805119012466},2.2762805119012466,2.2762805119012466,{"$f":"AE47*1.28","v":2.2762805119012466},2.2762805119012466,2.2762805119012466,2.2762805119012466,2.2762805119012466,2.2762805119012466,2.2762805119012466]
[null,null,null,"Samfundsøkonomiske pris i alt (uden afgifter)",null,99.044462424950851,{"$f":"SUM(G30:G31)","v":91.161868205428604},{"$f":"SUM(H30:H31)","v":89.284739147756753},{"$f":"SUM(I30:I31)","v":58.473221869189636},97.359258563815857,88.594440721880616,88.702655163809851,89.465449544388903,91.205717850040131,93.114489869455809,96.683556434770736,106.0792727495939,{"$f":"SUM(R30:R31)","v":105.9643393768424},105.45377429392767,102.2296001736964,109.80066491853562,106.41195485611797,105.26747692647142,104.08829759417559,102.9652872816895,101.85346101548171,{"$f":"SUM(AA30:AA31)","v":100.76308615509322},{"$f":"SUM(AB30:AB31)","v":100.76308615509322},100.76308615509322,100.76308615509322,{"$f":"SUM(AE30:AE31)","v":100.76308615509322},100.76308615509322,100.76308615509322,100.76308615509322,100.76308615509322,100.76308615509322,100.76308615509322]
[null,null,null,"Afgifter",null,6.8575277605896074,{"$f":"G49","v":14.788538980673509},{"$f":"H49","v":13.379265585535366},{"$f":"I49","v":12.5247891894267},11.91168721599948,11.450341454299565,11.028057604931757,10.21300896982315,9.3953080851964081,8.574941983927026,7.7518976142219751,6.9261618389282251,5.6164285195212331,4.6898685369657951,4.0050142321921989,4.9653394871038472,4.6951782920072791,4.3491850981683395,4.0051749469879718,3.6631308386185246,3.3230359669694725,{"$f":"AA49","v":2.9848737169546928},{"$f":"AB49","v":2.9848737169546928},2.9848737169546928,2.9848737169546928,{"$f":"AE49","v":2.9848737169546928},2.9848737169546928,2.9848737169546928,2.9848737169546928,2.9848737169546928,2.9848737169546928,2.9848737169546928]
[null,null,null,"Eltilskud",null,-9.132329843073931,{"$f":"G50","v":-12.915679982575128},{"$f":"H50","v":-12.91341565271402},{"$f":"I50","v":-12.844434585882638},-12.703955231445386,-12.565331748280704,-12.279717215227272,-12.05540433853097,-11.849550761237825,-11.650291718045565,-11.447245938268686,-11.250841459720551,-11.280903246286899,-10.598654813115123,-10.045846146392343,-5.0475535777595235,-5.0350101982185214,-4.9157337261209193,-4.7974664661880126,-4.6839033641284784,-4.5714308800449999,{"$f":"AA50","v":-4.4602264773598526},{"$f":"AB50","v":-4.3725253949398555},-4.2882067234120891,-4.2042377868969307,{"$f":"AE50","v":-4.1234941472810291},-4.0431663392171124,-3.9642772224895704,-3.8869273678689775,-3.8110867417089689,-3.7367258963711825,-3.6638159587912367]
[null,null,null,"Samlet afgiftsbetaling",null,-2.274802082484324,{"$f":"SUM(G33:G34)","v":1.8728589980983816},{"$f":"SUM(H33:H34)","v":0.4658499328213459},{"$f":"SUM(I33:I34)","v":-0.31964539645593781},-0.79226801544590586,-1.1149902939811387,-1.2516596102955155,-1.8423953687078196,-2.4542426760414173,-3.0753497341185394,-3.6953483240467113,-4.3246796207923257,-5.6644747267656657,-5.9087862761493284,-6.0408319142001439,-8.2214090655676308E-2,-0.33983190621124226,-0.56654862795257976,-0.79229151920004082,-1.0207725255099538,-1.2483949130755274,{"$f":"SUM(AA33:AA34)","v":-1.4753527604051597},{"$f":"SUM(AB33:AB34)","v":-1.3876516779851626},-1.3033330064573962,-1.2193640699422379,{"$f":"SUM(AE33:AE34)","v":-1.1386204303263363},-1.0582926222624196,-0.97940350553487754,-0.90205365091428469,-0.82621302475427605,-0.75185217941648963,-0.67894224183654384]
[]
[]
[]
[null,null,"Samfundsøkonomiske priser (faktorpriser)"]
[null,null,"Gaspris og fjernvarmepris",null,{"$f":"\"Enhed: \"&Sammenligning!G10&\"-kr/\"&Sammenligning!$G$9","v":"Enhed: 2021-kr/GJ"},"Nutidsværdi",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Fjernvarmepris ab net",null,null,"2023-2042"]
[null,null,null,"Kapitalomkostninger og fast D&V",null,{"$f":"NPV(Rente,J42:AC42)/$F$54","v":11.020710060518043},{"$f":"SUM('Samlet hovedstaden -alle værker'!I30:I31)","v":0},{"$f":"SUM('Samlet hovedstaden -alle værker'!J30:J31)","v":0},{"$f":"SUM('Samlet hovedstaden -alle værker'!K30:K31)","v":0},{"$f":"SUM('Samlet hovedstaden -alle værker'!L30:L31)","v":0},{"$f":"SUM('Samlet hovedstaden -alle værker'!M30:M31)","v":0},{"$f":"SUM('Samlet hovedstaden -alle værker'!N30:N31)","v":0},{"$f":"SUM('Samlet hovedstaden -alle værker'!O30:O31)","v":0},{"$f":"SUM('Samlet hovedstaden -alle værker'!P30:P31)","v":0},{"$f":"SUM('Samlet hovedstaden -alle værker'!Q30:Q31)","v":0},{"$f":"SUM('Samlet hovedstaden -alle værker'!R30:R31)","v":0},{"$f":"SUM('Samlet hovedstaden -alle værker'!S30:S31)","v":3.2555343604069069},{"$f":"SUM('Samlet hovedstaden -alle værker'!T30:T31)","v":6.4976778042472807},{"$f":"SUM('Samlet hovedstaden -alle værker'!U30:U31)","v":9.8231706599311668},{"$f":"SUM('Samlet hovedstaden -alle værker'!V30:V31)","v":12.858585041945876},{"$f":"SUM('Samlet hovedstaden -alle værker'!W30:W31)","v":25.729121398780975},{"$f":"SUM('Samlet hovedstaden -alle værker'!X30:X31)","v":25.849717260091182},{"$f":"SUM('Samlet hovedstaden -alle værker'!Y30:Y31)","v":25.775426182506724},{"$f":"SUM('Samlet hovedstaden -alle værker'!Z30:Z31)","v":25.701560900512046},{"$f":"SUM('Samlet hovedstaden -alle værker'!AA30:AA31)","v":25.628117763928131},{"$f":"SUM('Samlet hovedstaden -alle værker'!AB30:AB31)","v":25.55509316417962},{"$f":"SUM('Samlet hovedstaden -alle værker'!AC30:AC31)","v":25.482483533703356},{"$f":"SUM('Samlet hovedstaden -alle værker'!AD30:AD31)","v":25.482483533703356},{"$f":"SUM('Samlet hovedstaden -alle værker'!AE30:AE31)","v":25.482483533703356},{"$f":"SUM('Samlet hovedstaden -alle værker'!AF30:AF31)","v":25.482483533703356},{"$f":"SUM('Samlet hovedstaden -alle værker'!AG30:AG31)","v":25.482483533703356},{"$f":"SUM('Samlet hovedstaden -alle værker'!AH30:AH31)","v":25.482483533703356},{"$f":"SUM('Samlet hovedstaden -alle værker'!AI30:AI31)","v":25.482483533703356},{"$f":"SUM('Samlet hovedstaden -alle værker'!AJ30:AJ31)","v":25.482483533703356},{"$f":"SUM('Samlet hovedstaden -alle værker'!AK30:AK31)","v":25.482483533703356},{"$f":"SUM('Samlet hovedstaden -alle værker'!AL30:AL31)","v":25.482483533703356},{"$f":"SUM('Samlet hovedstaden -alle værker'!AM30:AM31)","v":25.482483533703356}]
[null,null,null,"Elsalg",null,-34.313273577277172,{"$f":"'Samlet hovedstaden -alle værker'!I41","v":-30.755976387321432},{"$f":"'Samlet hovedstaden -alle værker'!J41","v":-30.114931245444282},{"$f":"'Samlet hovedstaden -alle værker'!K41","v":-105.8762367318088},{"$f":"'Samlet hovedstaden -alle værker'!L41","v":-55.649384452762639},{"$f":"'Samlet hovedstaden -alle værker'!M41","v":-47.348342411858233},{"$f":"'Samlet hovedstaden -alle værker'!N41","v":-45.499204319350852},{"$f":"'Samlet hovedstaden -alle værker'!O41","v":-44.271363457280408},{"$f":"'Samlet hovedstaden -alle værker'!P41","v":-41.999792677226395},{"$f":"'Samlet hovedstaden -alle værker'!Q41","v":-39.553074074798246},{"$f":"'Samlet hovedstaden -alle værker'!R41","v":-35.384727141504861},{"$f":"'Samlet hovedstaden -alle værker'!S41","v":-29.673852614225297},{"$f":"'Samlet hovedstaden -alle værker'!T41","v":-31.310610303206019},{"$f":"'Samlet hovedstaden -alle værker'!U41","v":-30.921901103575188},{"$f":"'Samlet hovedstaden -alle værker'!V41","v":-31.648980380691295},{"$f":"'Samlet hovedstaden -alle værker'!W41","v":-24.292829867928521},{"$f":"'Samlet hovedstaden -alle værker'!X41","v":-26.68940311408728},{"$f":"'Samlet hovedstaden -alle værker'!Y41","v":-25.815694465926573},{"$f":"'Samlet hovedstaden -alle værker'!Z41","v":-24.942138426254747},{"$f":"'Samlet hovedstaden -alle værker'!AA41","v":-24.068733686818724},{"$f":"'Samlet hovedstaden -alle værker'!AB41","v":-23.195478954276854},{"$f":"'Samlet hovedstaden -alle værker'!AC41","v":-22.322372949986661},{"$f":"'Samlet hovedstaden -alle værker'!AD41","v":-22.322372949986661},{"$f":"'Samlet hovedstaden -alle værker'!AE41","v":-22.322372949986661},{"$f":"'Samlet hovedstaden -alle værker'!AF41","v":-22.322372949986661},{"$f":"'Samlet hovedstaden -alle værker'!AG41","v":-22.322372949986661},{"$f":"'Samlet hovedstaden -alle værker'!AH41","v":-22.322372949986661},{"$f":"'Samlet hovedstaden -alle værker'!AI41","v":-22.322372949986661},{"$f":"'Samlet hovedstaden -alle værker'!AJ41","v":-22.322372949986661},{"$f":"'Samlet hovedstaden -alle værker'!AK41","v":-22.322372949986661},{"$f":"'Samlet hovedstaden -alle værker'!AL41","v":-22.322372949986661},{"$f":"'Samlet hovedstaden -alle værker'!AM41","v":-22.322372949986661}]
[null,null,null,"Energiomkostninger og var. D&V",null,93.526884853910047,{"$f":"SUM('Samlet hovedstaden -alle værker'!I32:I34)","v":95.237498034262586},{"$f":"SUM('Samlet hovedstaden -alle værker'!J32:J34)","v":93.440933700981745},{"$f":"SUM('Samlet hovedstaden -alle værker'!K32:K34)","v":136.52937214194094},{"$f":"SUM('Samlet hovedstaden -alle værker'!L32:L34)","v":118.77439271418706},{"$f":"SUM('Samlet hovedstaden -alle værker'!M32:M34)","v":104.1725592648441},{"$f":"SUM('Samlet hovedstaden -alle værker'!N32:N34)","v":102.72370508800711},{"$f":"SUM('Samlet hovedstaden -alle værker'!O32:O34)","v":102.70641424759278},{"$f":"SUM('Samlet hovedstaden -alle værker'!P32:P34)","v":102.45869503688007},{"$f":"SUM('Samlet hovedstaden -alle værker'!Q32:Q34)","v":102.20190275369531},{"$f":"SUM('Samlet hovedstaden -alle værker'!R32:R34)","v":101.60623179144386},{"$f":"SUM('Samlet hovedstaden -alle værker'!S32:S34)","v":100.86850826767649},{"$f":"SUM('Samlet hovedstaden -alle værker'!T32:T34)","v":100.00766533299131},{"$f":"SUM('Samlet hovedstaden -alle værker'!U32:U34)","v":96.605217910089436},{"$f":"SUM('Samlet hovedstaden -alle værker'!V32:V34)","v":92.254724184242164},{"$f":"SUM('Samlet hovedstaden -alle værker'!W32:W34)","v":82.289474263221834},{"$f":"SUM('Samlet hovedstaden -alle værker'!X32:X34)","v":81.894026236220597},{"$f":"SUM('Samlet hovedstaden -alle værker'!Y32:Y34)","v":80.205812970361634},{"$f":"SUM('Samlet hovedstaden -alle værker'!Z32:Z34)","v":78.490628153950965},{"$f":"SUM('Samlet hovedstaden -alle værker'!AA32:AA34)","v":76.819455645859705},{"$f":"SUM('Samlet hovedstaden -alle værker'!AB32:AB34)","v":75.157214774717886},{"$f":"SUM('Samlet hovedstaden -alle værker'!AC32:AC34)","v":73.511990143257961},{"$f":"SUM('Samlet hovedstaden -alle værker'!AD32:AD34)","v":73.511990143257961},{"$f":"SUM('Samlet hovedstaden -alle værker'!AE32:AE34)","v":73.511990143257961},{"$f":"SUM('Samlet hovedstaden -alle værker'!AF32:AF34)","v":73.511990143257961},{"$f":"SUM('Samlet hovedstaden -alle værker'!AG32:AG34)","v":73.511990143257961},{"$f":"SUM('Samlet hovedstaden -alle værker'!AH32:AH34)","v":73.511990143257961},{"$f":"SUM('Samlet hovedstaden -alle værker'!AI32:AI34)","v":73.511990143257961},{"$f":"SUM('Samlet hovedstaden -alle værker'!AJ32:AJ34)","v":73.511990143257961},{"$f":"SUM('Samlet hovedstaden -alle værker'!AK32:AK34)","v":73.511990143257961},{"$f":"SUM('Samlet hovedstaden -alle værker'!AL32:AL34)","v":73.511990143257961},{"$f":"SUM('Samlet hovedstaden -alle værker'!AM32:AM34)","v":73.511990143257961}]
[null,null,null,"Miljøomkostninger",null,5.3527968046561361,{"$f":"SUM('Samlet hovedstaden -alle værker'!I35:I40)","v":5.167067681550277},{"$f":"SUM('Samlet hovedstaden -alle værker'!J35:J40)","v":4.8846254869074874},{"$f":"SUM('Samlet hovedstaden -alle værker'!K35:K40)","v":11.099993336543658},{"$f":"SUM('Samlet hovedstaden -alle værker'!L35:L40)","v":10.640528145446309},{"$f":"SUM('Samlet hovedstaden -alle værker'!M35:M40)","v":10.368849091300932},{"$f":"SUM('Samlet hovedstaden -alle værker'!N35:N40)","v":10.10609362892094},{"$f":"SUM('Samlet hovedstaden -alle værker'!O35:O40)","v":9.516439741733377},{"$f":"SUM('Samlet hovedstaden -alle værker'!P35:P40)","v":8.9079273759054054},{"$f":"SUM('Samlet hovedstaden -alle værker'!Q35:Q40)","v":8.2624153492545869},{"$f":"SUM('Samlet hovedstaden -alle værker'!R35:R40)","v":7.5851457061430683},{"$f":"SUM('Samlet hovedstaden -alle værker'!S35:S40)","v":6.8603898502274872},{"$f":"SUM('Samlet hovedstaden -alle værker'!T35:T40)","v":6.0153302223001077},{"$f":"SUM('Samlet hovedstaden -alle værker'!U35:U40)","v":5.2897706115767429},{"$f":"SUM('Samlet hovedstaden -alle værker'!V35:V40)","v":4.7952024264321107},{"$f":"SUM('Samlet hovedstaden -alle værker'!W35:W40)","v":0.34925294759955378},{"$f":"SUM('Samlet hovedstaden -alle værker'!X35:X40)","v":0.37721927421123008},{"$f":"SUM('Samlet hovedstaden -alle værker'!Y35:Y40)","v":0.37193262218283996},{"$f":"SUM('Samlet hovedstaden -alle værker'!Z35:Z40)","v":0.36623362759417011},{"$f":"SUM('Samlet hovedstaden -alle værker'!AA35:AA40)","v":0.36013329306237762},{"$f":"SUM('Samlet hovedstaden -alle værker'!AB35:AB40)","v":0.3535700966128853},{"$f":"SUM('Samlet hovedstaden -alle værker'!AC35:AC40)","v":0.34648310104590896},{"$f":"SUM('Samlet hovedstaden -alle værker'!AD35:AD40)","v":0.34648310104590896},{"$f":"SUM('Samlet hovedstaden -alle værker'!AE35:AE40)","v":0.34648310104590896},{"$f":"SUM('Samlet hovedstaden -alle værker'!AF35:AF40)","v":0.34648310104590896},{"$f":"SUM('Samlet hovedstaden -alle værker'!AG35:AG40)","v":0.34648310104590896},{"$f":"SUM('Samlet hovedstaden -alle værker'!AH35:AH40)","v":0.34648310104590896},{"$f":"SUM('Samlet hovedstaden -alle værker'!AI35:AI40)","v":0.34648310104590896},{"$f":"SUM('Samlet hovedstaden -alle værker'!AJ35:AJ40)","v":0.34648310104590896},{"$f":"SUM('Samlet hovedstaden -alle værker'!AK35:AK40)","v":0.34648310104590896},{"$f":"SUM('Samlet hovedstaden -alle værker'!AL35:AL40)","v":0.34648310104590896},{"$f":"SUM('Samlet hovedstaden -alle værker'!AM35:AM40)","v":0.34648310104590896}]
[null,null,null,"Total, produktion",null,75.587118141807011,{"$f":"'Samlet hovedstaden -alle værker'!I26","v":69.648589328491454},{"$f":"'Samlet hovedstaden -alle værker'!J26","v":68.210627942444958},{"$f":"'Samlet hovedstaden -alle værker'!K26","v":41.753128746675763},{"$f":"'Samlet hovedstaden -alle værker'!L26","v":73.765536406870723},{"$f":"'Samlet hovedstaden -alle værker'!M26","v":67.193065944286786},{"$f":"'Samlet hovedstaden -alle værker'!N26","v":67.330594397577201},{"$f":"'Samlet hovedstaden -alle værker'!O26","v":67.951490532045767},{"$f":"'Samlet hovedstaden -alle værker'!P26","v":69.366829735559108},{"$f":"'Samlet hovedstaden -alle værker'!Q26","v":70.911244028151657},{"$f":"'Samlet hovedstaden -alle værker'!R26","v":73.806650356082073},{"$f":"'Samlet hovedstaden -alle værker'!S26","v":81.310579864085582},{"$f":"'Samlet hovedstaden -alle værker'!T26","v":81.210063056332686},{"$f":"'Samlet hovedstaden -alle værker'!U26","v":80.796258078022149},{"$f":"'Samlet hovedstaden -alle værker'!V26","v":78.259531271928878},{"$f":"'Samlet hovedstaden -alle værker'!W26","v":84.075018741673844},{"$f":"'Samlet hovedstaden -alle værker'!X26","v":81.431559656435752},{"$f":"'Samlet hovedstaden -alle værker'!Y26","v":80.537477309124625},{"$f":"'Samlet hovedstaden -alle værker'!Z26","v":79.616284255802441},{"$f":"'Samlet hovedstaden -alle værker'!AA26","v":78.738973016031508},{"$f":"'Samlet hovedstaden -alle værker'!AB26","v":77.870399081233558},{"$f":"'Samlet hovedstaden -alle værker'!AC26","v":77.018583828020581},{"$f":"'Samlet hovedstaden -alle værker'!AD26","v":77.018583828020581},{"$f":"'Samlet hovedstaden -alle værker'!AE26","v":77.018583828020581},{"$f":"'Samlet hovedstaden -alle værker'!AF26","v":77.018583828020581},{"$f":"'Samlet hovedstaden -alle værker'!AG26","v":77.018583828020581},{"$f":"'Samlet hovedstaden -alle værker'!AH26","v":77.018583828020581},{"$f":"'Samlet hovedstaden -alle værker'!AI26","v":77.018583828020581},{"$f":"'Samlet hovedstaden -alle værker'!AJ26","v":77.018583828020581},{"$f":"'Samlet hovedstaden -alle værker'!AK26","v":77.018583828020581},{"$f":"'Samlet hovedstaden -alle værker'!AL26","v":77.018583828020581},{"$f":"'Samlet hovedstaden -alle værker'!AM26","v":77.018583828020581}]
[null,null,null,"Varmetransmissionsomkostning",null,1.9520484841014425,{"$f":"Netomkostning!E11","v":1.7873028397819912},{"$f":"Netomkostning!F11","v":1.7600408028508505},{"$f":"Netomkostning!G11","v":4.1469035299788217},{"$f":"Netomkostning!H11","v":2.5148301110020084},{"$f":"Netomkostning!I11","v":2.2402517213313811},{"$f":"Netomkostning!J11","v":2.1863625046670521},{"$f":"Netomkostning!K11","v":2.1607009729221338},{"$f":"Netomkostning!L11","v":2.1042456030833132},{"$f":"Netomkostning!M11","v":2.0503563864189842},{"$f":"Netomkostning!N11","v":1.9425779530903269},{"$f":"Netomkostning!O11","v":1.7783441499228487},{"$f":"Netomkostning!P11","v":1.7783441499228487},{"$f":"Netomkostning!Q11","v":1.7783441499228487},{"$f":"Netomkostning!R11","v":1.7783441499228487},{"$f":"Netomkostning!S11","v":1.7783441499228487},{"$f":"Netomkostning!T11","v":1.7783441499228487},{"$f":"Netomkostning!U11","v":1.7783441499228487},{"$f":"Netomkostning!V11","v":1.7783441499228487},{"$f":"Netomkostning!W11","v":1.7783441499228487},{"$f":"Netomkostning!X11","v":1.7783441499228487},{"$f":"Netomkostning!Y11","v":1.7783441499228487},{"$f":"Netomkostning!Z11","v":1.7783441499228487},{"$f":"Netomkostning!AA11","v":1.7783441499228487},{"$f":"Netomkostning!AB11","v":1.7783441499228487},{"$f":"Netomkostning!AC11","v":1.7783441499228487},{"$f":"Netomkostning!AD11","v":1.7783441499228487},{"$f":"Netomkostning!AE11","v":1.7783441499228487},{"$f":"Netomkostning!AF11","v":1.7783441499228487},{"$f":"Netomkostning!AG11","v":1.7783441499228487},{"$f":"Netomkostning!AH11","v":1.7783441499228487},{"$f":"Netomkostning!AI11","v":1.7783441499228487}]
[null,null,null,"Samfundsøkonomiske pris i alt (uden afgifter)",null,77.539166625908479,{"$f":"SUM(G46:G47)","v":71.43589216827344},69.970668745295811,45.900032276654585,76.280366517872736,69.433317665618162,69.51695690224426,70.112191504967896,71.471075338642422,72.96160041457064,75.749228309172395,83.088924014008427,82.98840720625553,82.574602227944993,80.037875421851723,85.853362891596689,83.209903806358597,82.31582145904747,81.394628405725285,80.517317165954353,79.648743231156402,78.796927977943426,{"$f":"SUM(AB46:AB47)","v":78.796927977943426},78.796927977943426,78.796927977943426,78.796927977943426,78.796927977943426,78.796927977943426,78.796927977943426,78.796927977943426,78.796927977943426,78.796927977943426]
[null,null,null,"Afgifter",null,6.8575277605896074,{"$f":"'Samlet hovedstaden -alle værker'!I43","v":14.788538980673509},{"$f":"'Samlet hovedstaden -alle værker'!J43","v":13.379265585535366},{"$f":"'Samlet hovedstaden -alle værker'!K43","v":12.5247891894267},{"$f":"'Samlet hovedstaden -alle værker'!L43","v":11.91168721599948},{"$f":"'Samlet hovedstaden -alle værker'!M43","v":11.450341454299565},{"$f":"'Samlet hovedstaden -alle værker'!N43","v":11.028057604931757},{"$f":"'Samlet hovedstaden -alle værker'!O43","v":10.21300896982315},{"$f":"'Samlet hovedstaden -alle værker'!P43","v":9.3953080851964081},{"$f":"'Samlet hovedstaden -alle værker'!Q43","v":8.574941983927026},{"$f":"'Samlet hovedstaden -alle værker'!R43","v":7.7518976142219751},{"$f":"'Samlet hovedstaden -alle værker'!S43","v":6.9261618389282251},{"$f":"'Samlet hovedstaden -alle værker'!T43","v":5.6164285195212331},{"$f":"'Samlet hovedstaden -alle værker'!U43","v":4.6898685369657951},{"$f":"'Samlet hovedstaden -alle værker'!V43","v":4.0050142321921989},{"$f":"'Samlet hovedstaden -alle værker'!W43","v":4.9653394871038472},{"$f":"'Samlet hovedstaden -alle værker'!X43","v":4.6951782920072791},{"$f":"'Samlet hovedstaden -alle værker'!Y43","v":4.3491850981683395},{"$f":"'Samlet hovedstaden -alle værker'!Z43","v":4.0051749469879718},{"$f":"'Samlet hovedstaden -alle værker'!AA43","v":3.6631308386185246},{"$f":"'Samlet hovedstaden -alle værker'!AB43","v":3.3230359669694725},{"$f":"'Samlet hovedstaden -alle værker'!AC43","v":2.9848737169546928},{"$f":"'Samlet hovedstaden -alle værker'!AD43","v":2.9848737169546928},{"$f":"'Samlet hovedstaden -alle værker'!AE43","v":2.9848737169546928},{"$f":"'Samlet hovedstaden -alle værker'!AF43","v":2.9848737169546928},{"$f":"'Samlet hovedstaden -alle værker'!AG43","v":2.9848737169546928},{"$f":"'Samlet hovedstaden -alle værker'!AH43","v":2.9848737169546928},{"$f":"'Samlet hovedstaden -alle værker'!AI43","v":2.9848737169546928},{"$f":"'Samlet hovedstaden -alle værker'!AJ43","v":2.9848737169546928},{"$f":"'Samlet hovedstaden -alle værker'!AK43","v":2.9848737169546928},{"$f":"'Samlet hovedstaden -alle værker'!AL43","v":2.9848737169546928},{"$f":"'Samlet hovedstaden -alle værker'!AM43","v":2.9848737169546928}]
[null,null,null,"Eltilskud",null,-9.132329843073931,{"$f":"'Samlet hovedstaden -alle værker'!I42","v":-12.915679982575128},{"$f":"'Samlet hovedstaden -alle værker'!J42","v":-12.91341565271402},{"$f":"'Samlet hovedstaden -alle værker'!K42","v":-12.844434585882638},{"$f":"'Samlet hovedstaden -alle værker'!L42","v":-12.703955231445386},{"$f":"'Samlet hovedstaden -alle værker'!M42","v":-12.565331748280704},{"$f":"'Samlet hovedstaden -alle værker'!N42","v":-12.279717215227272},{"$f":"'Samlet hovedstaden -alle værker'!O42","v":-12.05540433853097},{"$f":"'Samlet hovedstaden -alle værker'!P42","v":-11.849550761237825},{"$f":"'Samlet hovedstaden -alle værker'!Q42","v":-11.650291718045565},{"$f":"'Samlet hovedstaden -alle værker'!R42","v":-11.447245938268686},{"$f":"'Samlet hovedstaden -alle værker'!S42","v":-11.250841459720551},{"$f":"'Samlet hovedstaden -alle værker'!T42","v":-11.280903246286899},{"$f":"'Samlet hovedstaden -alle værker'!U42","v":-10.598654813115123},{"$f":"'Samlet hovedstaden -alle værker'!V42","v":-10.045846146392343},{"$f":"'Samlet hovedstaden -alle værker'!W42","v":-5.0475535777595235},{"$f":"'Samlet hovedstaden -alle værker'!X42","v":-5.0350101982185214},{"$f":"'Samlet hovedstaden -alle værker'!Y42","v":-4.9157337261209193},{"$f":"'Samlet hovedstaden -alle værker'!Z42","v":-4.7974664661880126},{"$f":"'Samlet hovedstaden -alle værker'!AA42","v":-4.6839033641284784},{"$f":"'Samlet hovedstaden -alle værker'!AB42","v":-4.5714308800449999},{"$f":"'Samlet hovedstaden -alle værker'!AC42","v":-4.4602264773598526},{"$f":"'Samlet hovedstaden -alle værker'!AD42","v":-4.3725253949398555},{"$f":"'Samlet hovedstaden -alle værker'!AE42","v":-4.2882067234120891},{"$f":"'Samlet hovedstaden -alle værker'!AF42","v":-4.2042377868969307},{"$f":"'Samlet hovedstaden -alle værker'!AG42","v":-4.1234941472810291},{"$f":"'Samlet hovedstaden -alle værker'!AH42","v":-4.0431663392171124},{"$f":"'Samlet hovedstaden -alle værker'!AI42","v":-3.9642772224895704},{"$f":"'Samlet hovedstaden -alle værker'!AJ42","v":-3.8869273678689775},{"$f":"'Samlet hovedstaden -alle værker'!AK42","v":-3.8110867417089689},{"$f":"'Samlet hovedstaden -alle værker'!AL42","v":-3.7367258963711825},{"$f":"'Samlet hovedstaden -alle værker'!AM42","v":-3.6638159587912367}]
[]
[]
[]
[null,null,null,"Nutidsværdi af 20 år",null,{"$f":"NPV(Rente,J54:AC54)","v":14.2124033019523},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Samlet hovedstaden -alle værker","index":2,"n_rows":296,"n_cols":41,"rows_kept":296,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Samlede samfundsøkonomiske fjernvarmepris for hovedstadsområdet"]
[]
[]
[null,null,"Marginale pris (samlede pris for nye, konverterede kunder)"]
[null,null,{"$f":"\"Enhed: Kr/\"&Sammenligning!$G$9","v":"Enhed: Kr/GJ"},null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,{"$f":"C49","v":"AMV1træ"},null,{"$f":"E94*E179","v":4.1069262274481622},3.1682530444346093,4.0045191161863576,3.6343589466898152,3.5009717943620444,4.0469640045065276,1.6192090735522784,4.4662625341449491,4.5506289420051074,4.7398660052403834,3.9379234443699329,3.2610754697817623,2.662193759880874,2.2103120518580477,1.8712837251167924,3.0501334136620786,2.4538308352010314,4.9869203079207987,3.9675161834005035,3.8410349456954784,3.9945635563082122,4.1417886771166437,4.2971157828507254,4.4534418562071938,4.6107583820924667,{"$f":"AD94*AD179","v":4.6107583820924667},4.6107583820924667,4.6107583820924667,4.6107583820924667,4.6107583820924667,4.6107583820924667,4.6107583820924667,4.6107583820924667,4.6107583820924667,4.6107583820924667]
[null,null,{"$f":"C50","v":"AMV1træBP"},null,{"$f":"E95*E180","v":2.1074716894406946},1.6970028260745527,2.194035637389272,2.1783371449150168,2.1552091595720393,2.4128619460025771,3.2605536491451299,3.2725459812768953,3.120615864753451,3.1647992709315997,4.5007804416278638,5.8437546795328563,7.2068216571906829,8.5736483442456155,9.964061558977793,9.1622347163126676,7.6357507985592452,3.7197407306141343,-0.29124822370655162,-1.1913633600674649,-1.1765168826857246,-1.1602278542577618,-1.1453444873733112,-1.1304313329291202,-1.1154886448312271,{"$f":"AD95*AD180","v":-1.1154886448312271},-1.1154886448312271,-1.1154886448312271,-1.1154886448312271,-1.1154886448312271,-1.1154886448312271,-1.1154886448312271,-1.1154886448312271,-1.1154886448312271,-1.1154886448312271]
[null,null,"AMV3kul",null,{"$f":"E96*E181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD96*AD181","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"AMV4træ",null,{"$f":"E97*E182","v":2.6594339570139289},2.7708597304929166,2.1363960081047106,1.4178665287520613,1.2783740838342186,1.1169482728463658,-6.6210988383281553,-1.7410226445204511,-1.0901502243087868,-1.1099334050149909,-0.92361654952272187,-0.56551634877865242,-0.13048048303469267,0.60810349343013148,1.6709591691002357,2.8276032778787767,2.2259189980684839,2.262747012467393,3.0718639147261584,2.4300417337116689,2.2620493856156929,2.0881594274969668,1.9084224172550537,1.7228883365520979,1.5397158919249818,{"$f":"AD97*AD182","v":1.5397158919249818},1.5397158919249818,1.5397158919249818,1.5397158919249818,1.5397158919249818,1.5397158919249818,1.5397158919249818,1.5397158919249818,1.5397158919249818,1.5397158919249818]
[null,null,"AMV4træBP",null,{"$f":"E98*E183","v":4.7608355046053932},4.8472787810243707,4.9053797590281105,4.9064198396230312,4.9418409126307994,5.3998964702242489,5.9031679631855019,6.1415263056592764,6.3195242893408503,6.4265610025946849,6.0391982026271069,5.6462153629794019,5.2475850066911658,4.8432794773923895,4.4332709378371744,2.4595967476585008,2.416743702557747,2.0176786995381182,-0.55152269701858758,0.8792827803719202,0.95381626118537333,1.0286202964331133,1.1036925667579864,1.1790307792379067,1.2566039054260649,{"$f":"AD98*AD183","v":1.2566039054260649},1.2566039054260649,1.2566039054260649,1.2566039054260649,1.2566039054260649,1.2566039054260649,1.2566039054260649,1.2566039054260649,1.2566039054260649,1.2566039054260649]
[null,null,"AVV1træ",null,{"$f":"E99*E184","v":27.650018736834284},21.486887608174086,27.310643039853762,25.250836856042039,24.46429060907079,22.157823294234248,8.4521257600011932,18.106296903508422,16.42584827992172,15.505831848179593,15.40121295355217,15.462127472216217,15.529873154773938,15.946914530638265,16.743645767067502,15.843549873613373,14.25567820942481,12.799211610744502,0,0,0,0,0,0,0,{"$f":"AD99*AD184","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"AVV1kul",null,{"$f":"E100*E185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD100*AD185","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"AVV2træ",null,{"$f":"E101*E186","v":16.226896251505703},12.178590424236518,15.148214345074482,12.842880417164372,12.09688784988578,14.442924824817535,-5.3573595343594231,13.197086782159007,14.613942160285918,15.77171976614717,16.879322873258943,18.279527307934856,19.716741183103014,21.746655695262831,24.426172016115604,23.817615892782946,23.13823091244247,21.823779198809845,12.098848144349432,12.953562962733281,13.108779353450826,13.225345959808102,13.357384027005752,13.478317641484828,13.588241456417469,{"$f":"AD101*AD186","v":13.588241456417469},13.588241456417469,13.588241456417469,13.588241456417469,13.588241456417469,13.588241456417469,13.588241456417469,13.588241456417469,13.588241456417469,13.588241456417469]
[null,null,"AVV2halm",null,{"$f":"E102*E187","v":0.7592848343199291},0.78840419978472953,0.63173179566803939,0.45322552719812437,0.41915563668950068,0.62755754534995989,-1.869009676957325,2.5233918698288445E-2,0.45135782315477585,0.62422416212235987,0.74746980657063045,0.8973280088139256,1.0321456649359235,1.2104777521403716,1.4164939952949043,1.3625346882410383,1.3098501344891762,1.2344904600017494,0.29845347605844741,0.44915338563936763,0.46746153504128474,0.48324493365944021,0.50192336861764586,0.52082163396289605,0.53696847945450676,{"$f":"AD102*AD187","v":0.53696847945450676},0.53696847945450676,0.53696847945450676,0.53696847945450676,0.53696847945450676,0.53696847945450676,0.53696847945450676,0.53696847945450676,0.53696847945450676,0.53696847945450676]
[null,null,"AVV2gasGT",null,{"$f":"E103*E188","v":0.37342472723913961},0.38756589069287584,0.47793389422894422,0.28871483210026821,1.1380475933660514E-2,-0.13440515658434427,-1.8053944724888233,0.69831031326457604,-0.19394899229863224,-4.8826288818824629E-2,-0.17557287684887152,-0.17282094452949695,-0.14210598392799714,8.3378794276734256E-3,0.18887780738824,0.36079975569192757,0.62143371322868823,-0.17675597744477239,12.029676878870955,9.2953186279920601,8.1311158490650737,7.0039745229665407,5.9135769363848052,4.8596089971697189,3.8417601828884576,{"$f":"AD103*AD188","v":3.8417601828884576},3.8417601828884576,3.8417601828884576,3.8417601828884576,3.8417601828884576,3.8417601828884576,3.8417601828884576,3.8417601828884576,3.8417601828884576,3.8417601828884576]
[null,null,"KKV",null,{"$f":"E104*E189","v":3.3262614933531087},3.426456560780875,3.0503780903846249,2.6015888538221326,2.5269063622969345,2.0795430293730854,-0.61239025514361145,0.93192619481629435,1.0013540168466091,0.90494061638096113,0.91806542579005168,0.94299314852085303,0.97007367673282685,1.0377224230946078,1.1614237080352698,0.6724451107488848,1.2557861835536848,0.75520659536284562,-8.6236026625579748E-3,0.10658284617386211,0.15263920689168808,0.18850678470738405,0.21427292406401857,0.23002397388980769,0.23689503631473802,{"$f":"AD104*AD189","v":0.23689503631473802},0.23689503631473802,0.23689503631473802,0.23689503631473802,0.23689503631473802,0.23689503631473802,0.23689503631473802,0.23689503631473802,0.23689503631473802,0.23689503631473802]
[null,null,"HCVgas",null,{"$f":"E105*E190","v":2.499764850176684},2.5124661339894656,3.4079220881812606,3.4930725497726707,2.8162677889549754,1.4191252662451754,1.8872121632433292,1.2584364931999945,0.28607421548924605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD105*AD190","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"SPolie",null,{"$f":"E106*E191","v":3.8395243265002361},3.9153027570127517,4.4964480400045028,5.0017214355805812,5.1548928925219366,4.8739876442904455,6.0905336122744567,5.7863831602464373,5.5166730073036749,5.26854834024914,4.2469697428236088,3.2190451447413446,2.1727202768979916,1.1004471512676646,1.0683768470057004E-3,5.3220068600292568E-3,1.685792691226827E-2,3.5674856133161632E-2,5.9114720375511021E-2,8.4013386667980625E-2,6.8203354107433473E-2,5.1913798323836004E-2,3.5205289799177621E-2,1.8016457116270174E-2,2.8635748946089108E-4,{"$f":"AD106*AD191","v":2.8635748946089108E-4},2.8635748946089108E-4,2.8635748946089108E-4,2.8635748946089108E-4,2.8635748946089108E-4,2.8635748946089108E-4,2.8635748946089108E-4,2.8635748946089108E-4,2.8635748946089108E-4,2.8635748946089108E-4]
[null,null,"SPgas",null,{"$f":"E107*E192","v":6.4984491089067262},6.4616531054447108,8.9545428806982805,10.301545713506735,9.5902725990366484,8.494411136991312,26.133137006497151,18.527260767287768,13.217955905484029,12.696905888101428,12.604992388857388,12.503062036256186,12.381792609345778,12.234753648612879,12.078946607828417,9.7272265401418085,8.173203554144667,6.8997801245458037,5.0489225781324016,4.6369446413718878,4.5438706681880232,4.4513301438190993,4.35931849521742,4.2678312014570308,4.1768637929931236,{"$f":"AD107*AD192","v":4.1768637929931236},4.1768637929931236,4.1768637929931236,4.1768637929931236,4.1768637929931236,4.1768637929931236,4.1768637929931236,4.1768637929931236,4.1768637929931236,4.1768637929931236]
[null,null,"GeoEl",null,{"$f":"E108*E193","v":0},0,0,0,0,0,0,0,0,0.32792356075201462,0.34470685841312859,0.3554013830987181,0.36469818075232791,0.36035579867724565,0.34002969540387479,0.28881968652120638,0.30271209176461833,0.32825882914160182,0.49009392210155922,0.41621901334905609,0.41745355007150514,0.41852957512324201,0.4194484473626991,0.42021151016062325,0.42082009162009237,{"$f":"AD108*AD193","v":0.42082009162009237},0.42082009162009237,0.42082009162009237,0.42082009162009237,0.42082009162009237,0.42082009162009237,0.42082009162009237,0.42082009162009237,0.42082009162009237,0.42082009162009237]
[null,null,"GeoVa",null,{"$f":"E109*E194","v":0.1370954694722239},0.11765185747202413,0.13049085743760244,0.13812541991045746,0.14257588944568944,9.0176635591421334E-2,0.13751892673041538,4.7935163741291822E-2,1.8756178160658773E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD109*AD194","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"VP",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*E$115*E195","v":0.4923336331856959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*F$115*F195","v":0.41237343109755054},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*G$115*G195","v":0.48020281428367978},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*H$115*H195","v":0.52755329928269823},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*I$115*I195","v":0.54956327425642593},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*J$115*J195","v":1.1828130285563971},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*K$115*K195","v":4.5349233693236526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*L$115*L195","v":3.0473545333879724},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*M$115*M195","v":2.9544344781481722},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*N$115*N195","v":3.0580336307116704},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*O$115*O195","v":3.4300378205265378},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*P$115*P195","v":3.694637014991133},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Q$115*Q195","v":3.8991853248098294},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*R$115*R195","v":3.9256421100343539},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*S$115*S195","v":7.0143464990727731},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*T$115*T195","v":11.632181346219456},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*U$115*U195","v":16.990261017675266},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*V$115*V195","v":21.572996593257454},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*W$115*W195","v":47.861971593608096},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*X$115*X195","v":47.530768692796649},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Y$115*Y195","v":47.61404147188523},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Z$115*Z195","v":47.695097990605831},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AA$115*AA195","v":47.773957248089538},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AB$115*AB195","v":47.850638026924308},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AC$115*AC195","v":47.925158896230435},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AD$115*AD195","v":47.925158896230435},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AE$115*AE195","v":47.925158896230435},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AF$115*AF195","v":47.925158896230435},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AG$115*AG195","v":47.925158896230435},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AH$115*AH195","v":47.925158896230435},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AI$115*AI195","v":47.925158896230435},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AJ$115*AJ195","v":47.925158896230435},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AK$115*AK195","v":47.925158896230435},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AL$115*AL195","v":47.925158896230435},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AM$115*AM195","v":47.925158896230435}]
[null,null,"Sol",null,{"$f":"E111*E196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.9776916375522301E-4,-4.8146561518380061E-5,0,0,0,0,0,0,{"$f":"AD111*AD196","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,{"$f":"SUM(E8:E25)","v":75.43772081000192},{"$f":"SUM(F8:F25)","v":64.170746350712037},{"$f":"SUM(G8:G25)","v":77.328838366523641},{"$f":"SUM(H8:H25)","v":73.036247364360008},{"$f":"SUM(I8:I25)","v":69.648589328491454},{"$f":"SUM(J8:J25)","v":68.210627942444958},{"$f":"SUM(K8:K25)","v":41.753128746675763},{"$f":"SUM(L8:L25)","v":73.765536406870723},{"$f":"SUM(M8:M25)","v":67.193065944286786},{"$f":"SUM(N8:N25)","v":67.330594397577201},{"$f":"SUM(O8:O25)","v":67.951490532045767},{"$f":"SUM(P8:P25)","v":69.366829735559108},{"$f":"SUM(Q8:Q25)","v":70.911244028151657},{"$f":"SUM(R8:R25)","v":73.806650356082073},{"$f":"SUM(S8:S25)","v":81.310579864085582},{"$f":"SUM(T8:T25)","v":81.210063056332686},{"$f":"SUM(U8:U25)","v":80.796258078022149},{"$f":"SUM(V8:V25)","v":78.259531271928878},{"$f":"SUM(W8:W25)","v":84.075018741673844},{"$f":"SUM(X8:X25)","v":81.431559656435752},{"$f":"SUM(Y8:Y25)","v":80.537477309124625},{"$f":"SUM(Z8:Z25)","v":79.616284255802441},{"$f":"SUM(AA8:AA25)","v":78.738973016031508},{"$f":"SUM(AB8:AB25)","v":77.870399081233558},{"$f":"SUM(AC8:AC25)","v":77.018583828020581},{"$f":"SUM(AD8:AD25)","v":77.018583828020581},77.018583828020581,77.018583828020581,77.018583828020581,{"$f":"SUM(AH8:AH25)","v":77.018583828020581},{"$f":"SUM(AI8:AI25)","v":77.018583828020581},77.018583828020581,77.018583828020581,77.018583828020581,{"$f":"SUM(AM8:AM25)","v":77.018583828020581}]
[]
[null,null,"Marginale omkostninger for alle værker (vægtet med marginale ændringer)"]
[null,null,{"$f":"\"Enhed: Kr/\"&Sammenligning!$G$9","v":"Enhed: Kr/GJ"},null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Kapitalomkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*E160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*F160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*G160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*H160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*I160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*J160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*K160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*L160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*M160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*N160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*O160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*P160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Q160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*R160","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*S160","v":3.1483675385379897},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*T160","v":6.2837849673974953},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*U160","v":9.4998080829288352},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*V160","v":12.435301629724632},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*W160","v":24.882161156763356},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*X160","v":24.99878720121513},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Y160","v":24.926941663378237},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Z160","v":24.855507904642565},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AA160","v":24.784482394986966},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AB160","v":24.713861644624433},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AC160","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AD160","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AE160","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AF160","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AG160","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AH160","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AI160","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AJ160","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AK160","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AL160","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AM160","v":24.643642203430105}]
[null,null,"Faste D&V",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*E161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*F161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*G161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*H161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*I161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*J161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*K161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*L161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*M161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*N161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*O161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*P161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Q161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*R161","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*S161","v":0.10716682186891718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*T161","v":0.21389283684978549},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*U161","v":0.3233625770023324},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*V161","v":0.42328341222124277},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*W161","v":0.84696024201761821},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*X161","v":0.85093005887605389},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Y161","v":0.84848451912848744},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Z161","v":0.84605299586948202},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AA161","v":0.84363536894116431},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AB161","v":0.84123151955518527},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AC161","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AD161","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AE161","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AF161","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AG161","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AH161","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AI161","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AJ161","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AK161","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AL161","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AM161","v":0.83884133027324959}]
[null,null,"Var O&M",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!H57*E$179+AMV1træBP!H56*E$180+AMV3kul!H55*E$181+AMV4træ!H55*E$182+AMV4træBP!H54*E$183+AVV1træ!H55*E$184+AVV1kul!H54*E$185+AVV2træ!H55*E$186+AVV2halm!H55*E$187+AVV2gasGT!H55*E$188+KKV!H55*E$189+HCVgas!H55*E$190+SPolie!H54*E$191+SPgas!H54*E$192+GeoEL!H53*E$193+GeoVa!H53*E$194+VP!H60*E$195+Sol!H52*E$196)","v":4.1926294188762459},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!I57*F$179+AMV1træBP!I56*F$180+AMV3kul!I55*F$181+AMV4træ!I55*F$182+AMV4træBP!I54*F$183+AVV1træ!I55*F$184+AVV1kul!I54*F$185+AVV2træ!I55*F$186+AVV2halm!I55*F$187+AVV2gasGT!I55*F$188+KKV!I55*F$189+HCVgas!I55*F$190+SPolie!I54*F$191+SPgas!I54*F$192+GeoEL!I53*F$193+GeoVa!I53*F$194+VP!I60*F$195+Sol!I52*F$196)","v":4.1926294188762459},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!J57*G$179+AMV1træBP!J56*G$180+AMV3kul!J55*G$181+AMV4træ!J55*G$182+AMV4træBP!J54*G$183+AVV1træ!J55*G$184+AVV1kul!J54*G$185+AVV2træ!J55*G$186+AVV2halm!J55*G$187+AVV2gasGT!J55*G$188+KKV!J55*G$189+HCVgas!J55*G$190+SPolie!J54*G$191+SPgas!J54*G$192+GeoEL!J53*G$193+GeoVa!J53*G$194+VP!J60*G$195+Sol!J52*G$196)","v":4.1926294188762459},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!K57*H$179+AMV1træBP!K56*H$180+AMV3kul!K55*H$181+AMV4træ!K55*H$182+AMV4træBP!K54*H$183+AVV1træ!K55*H$184+AVV1kul!K54*H$185+AVV2træ!K55*H$186+AVV2halm!K55*H$187+AVV2gasGT!K55*H$188+KKV!K55*H$189+HCVgas!K55*H$190+SPolie!K54*H$191+SPgas!K54*H$192+GeoEL!K53*H$193+GeoVa!K53*H$194+VP!K60*H$195+Sol!K52*H$196)","v":4.1926294188762459},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!L57*I$179+AMV1træBP!L56*I$180+AMV3kul!L55*I$181+AMV4træ!L55*I$182+AMV4træBP!L54*I$183+AVV1træ!L55*I$184+AVV1kul!L54*I$185+AVV2træ!L55*I$186+AVV2halm!L55*I$187+AVV2gasGT!L55*I$188+KKV!L55*I$189+HCVgas!L55*I$190+SPolie!L54*I$191+SPgas!L54*I$192+GeoEL!L53*I$193+GeoVa!L53*I$194+VP!L60*I$195+Sol!L52*I$196)","v":4.1926294188762459},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!M57*J$179+AMV1træBP!M56*J$180+AMV3kul!M55*J$181+AMV4træ!M55*J$182+AMV4træBP!M54*J$183+AVV1træ!M55*J$184+AVV1kul!M54*J$185+AVV2træ!M55*J$186+AVV2halm!M55*J$187+AVV2gasGT!M55*J$188+KKV!M55*J$189+HCVgas!M55*J$190+SPolie!M54*J$191+SPgas!M54*J$192+GeoEL!M53*J$193+GeoVa!M53*J$194+VP!M60*J$195+Sol!M52*J$196)","v":4.2574898589655508},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!N57*K$179+AMV1træBP!N56*K$180+AMV3kul!N55*K$181+AMV4træ!N55*K$182+AMV4træBP!N54*K$183+AVV1træ!N55*K$184+AVV1kul!N54*K$185+AVV2træ!N55*K$186+AVV2halm!N55*K$187+AVV2gasGT!N55*K$188+KKV!N55*K$189+HCVgas!N55*K$190+SPolie!N54*K$191+SPgas!N54*K$192+GeoEL!N53*K$193+GeoVa!N53*K$194+VP!N60*K$195+Sol!N52*K$196)","v":4.301014946059257},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!O57*L$179+AMV1træBP!O56*L$180+AMV3kul!O55*L$181+AMV4træ!O55*L$182+AMV4træBP!O54*L$183+AVV1træ!O55*L$184+AVV1kul!O54*L$185+AVV2træ!O55*L$186+AVV2halm!O55*L$187+AVV2gasGT!O55*L$188+KKV!O55*L$189+HCVgas!O55*L$190+SPolie!O54*L$191+SPgas!O54*L$192+GeoEL!O53*L$193+GeoVa!O53*L$194+VP!O60*L$195+Sol!O52*L$196)","v":4.3322449682252184},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!P57*M$179+AMV1træBP!P56*M$180+AMV3kul!P55*M$181+AMV4træ!P55*M$182+AMV4træBP!P54*M$183+AVV1træ!P55*M$184+AVV1kul!P54*M$185+AVV2træ!P55*M$186+AVV2halm!P55*M$187+AVV2gasGT!P55*M$188+KKV!P55*M$189+HCVgas!P55*M$190+SPolie!P54*M$191+SPgas!P54*M$192+GeoEL!P53*M$193+GeoVa!P53*M$194+VP!P60*M$195+Sol!P52*M$196)","v":4.3557448736056088},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Q57*N$179+AMV1træBP!Q56*N$180+AMV3kul!Q55*N$181+AMV4træ!Q55*N$182+AMV4træBP!Q54*N$183+AVV1træ!Q55*N$184+AVV1kul!Q54*N$185+AVV2træ!Q55*N$186+AVV2halm!Q55*N$187+AVV2gasGT!Q55*N$188+KKV!Q55*N$189+HCVgas!Q55*N$190+SPolie!Q54*N$191+SPgas!Q54*N$192+GeoEL!Q53*N$193+GeoVa!Q53*N$194+VP!Q60*N$195+Sol!Q52*N$196)","v":4.367539993121472},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!R57*O$179+AMV1træBP!R56*O$180+AMV3kul!R55*O$181+AMV4træ!R55*O$182+AMV4træBP!R54*O$183+AVV1træ!R55*O$184+AVV1kul!R54*O$185+AVV2træ!R55*O$186+AVV2halm!R55*O$187+AVV2gasGT!R55*O$188+KKV!R55*O$189+HCVgas!R55*O$190+SPolie!R54*O$191+SPgas!R54*O$192+GeoEL!R53*O$193+GeoVa!R53*O$194+VP!R60*O$195+Sol!R52*O$196)","v":4.3856633388251547},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!S57*P$179+AMV1træBP!S56*P$180+AMV3kul!S55*P$181+AMV4træ!S55*P$182+AMV4træBP!S54*P$183+AVV1træ!S55*P$184+AVV1kul!S54*P$185+AVV2træ!S55*P$186+AVV2halm!S55*P$187+AVV2gasGT!S55*P$188+KKV!S55*P$189+HCVgas!S55*P$190+SPolie!S54*P$191+SPgas!S54*P$192+GeoEL!S53*P$193+GeoVa!S53*P$194+VP!S60*P$195+Sol!S52*P$196)","v":4.4038456597026023},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!T57*Q$179+AMV1træBP!T56*Q$180+AMV3kul!T55*Q$181+AMV4træ!T55*Q$182+AMV4træBP!T54*Q$183+AVV1træ!T55*Q$184+AVV1kul!T54*Q$185+AVV2træ!T55*Q$186+AVV2halm!T55*Q$187+AVV2gasGT!T55*Q$188+KKV!T55*Q$189+HCVgas!T55*Q$190+SPolie!T54*Q$191+SPgas!T54*Q$192+GeoEL!T53*Q$193+GeoVa!T53*Q$194+VP!T60*Q$195+Sol!T52*Q$196)","v":4.4220872440896759},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!U57*R$179+AMV1træBP!U56*R$180+AMV3kul!U55*R$181+AMV4træ!U55*R$182+AMV4træBP!U54*R$183+AVV1træ!U55*R$184+AVV1kul!U54*R$185+AVV2træ!U55*R$186+AVV2halm!U55*R$187+AVV2gasGT!U55*R$188+KKV!U55*R$189+HCVgas!U55*R$190+SPolie!U54*R$191+SPgas!U54*R$192+GeoEL!U53*R$193+GeoVa!U53*R$194+VP!U60*R$195+Sol!U52*R$196)","v":4.4403883822047439},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!V57*S$179+AMV1træBP!V56*S$180+AMV3kul!V55*S$181+AMV4træ!V55*S$182+AMV4træBP!V54*S$183+AVV1træ!V55*S$184+AVV1kul!V54*S$185+AVV2træ!V55*S$186+AVV2halm!V55*S$187+AVV2gasGT!V55*S$188+KKV!V55*S$189+HCVgas!V55*S$190+SPolie!V54*S$191+SPgas!V54*S$192+GeoEL!V53*S$193+GeoVa!V53*S$194+VP!V60*S$195+Sol!V52*S$196)","v":4.4587493661643585},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!W57*T$179+AMV1træBP!W56*T$180+AMV3kul!W55*T$181+AMV4træ!W55*T$182+AMV4træBP!W54*T$183+AVV1træ!W55*T$184+AVV1kul!W54*T$185+AVV2træ!W55*T$186+AVV2halm!W55*T$187+AVV2gasGT!W55*T$188+KKV!W55*T$189+HCVgas!W55*T$190+SPolie!W54*T$191+SPgas!W54*T$192+GeoEL!W53*T$193+GeoVa!W53*T$194+VP!W60*T$195+Sol!W52*T$196)","v":4.5532210650609297},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!X57*U$179+AMV1træBP!X56*U$180+AMV3kul!X55*U$181+AMV4træ!X55*U$182+AMV4træBP!X54*U$183+AVV1træ!X55*U$184+AVV1kul!X54*U$185+AVV2træ!X55*U$186+AVV2halm!X55*U$187+AVV2gasGT!X55*U$188+KKV!X55*U$189+HCVgas!X55*U$190+SPolie!X54*U$191+SPgas!X54*U$192+GeoEL!X53*U$193+GeoVa!X53*U$194+VP!X60*U$195+Sol!X52*U$196)","v":4.5593048619805092},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Y57*V$179+AMV1træBP!Y56*V$180+AMV3kul!Y55*V$181+AMV4træ!Y55*V$182+AMV4træBP!Y54*V$183+AVV1træ!Y55*V$184+AVV1kul!Y54*V$185+AVV2træ!Y55*V$186+AVV2halm!Y55*V$187+AVV2gasGT!Y55*V$188+KKV!Y55*V$189+HCVgas!Y55*V$190+SPolie!Y54*V$191+SPgas!Y54*V$192+GeoEL!Y53*V$193+GeoVa!Y53*V$194+VP!Y60*V$195+Sol!Y52*V$196)","v":4.5662585098620454},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Z57*W$179+AMV1træBP!Z56*W$180+AMV3kul!Z55*W$181+AMV4træ!Z55*W$182+AMV4træBP!Z54*W$183+AVV1træ!Z55*W$184+AVV1kul!Z54*W$185+AVV2træ!Z55*W$186+AVV2halm!Z55*W$187+AVV2gasGT!Z55*W$188+KKV!Z55*W$189+HCVgas!Z55*W$190+SPolie!Z54*W$191+SPgas!Z54*W$192+GeoEL!Z53*W$193+GeoVa!Z53*W$194+VP!Z60*W$195+Sol!Z52*W$196)","v":4.2607279510941174},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AA57*X$179+AMV1træBP!AA56*X$180+AMV3kul!AA55*X$181+AMV4træ!AA55*X$182+AMV4træBP!AA54*X$183+AVV1træ!AA55*X$184+AVV1kul!AA54*X$185+AVV2træ!AA55*X$186+AVV2halm!AA55*X$187+AVV2gasGT!AA55*X$188+KKV!AA55*X$189+HCVgas!AA55*X$190+SPolie!AA54*X$191+SPgas!AA54*X$192+GeoEL!AA53*X$193+GeoVa!AA53*X$194+VP!AA60*X$195+Sol!AA52*X$196)","v":4.2684959630228825},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AB57*Y$179+AMV1træBP!AB56*Y$180+AMV3kul!AB55*Y$181+AMV4træ!AB55*Y$182+AMV4træBP!AB54*Y$183+AVV1træ!AB55*Y$184+AVV1kul!AB54*Y$185+AVV2træ!AB55*Y$186+AVV2halm!AB55*Y$187+AVV2gasGT!AB55*Y$188+KKV!AB55*Y$189+HCVgas!AB55*Y$190+SPolie!AB54*Y$191+SPgas!AB54*Y$192+GeoEL!AB53*Y$193+GeoVa!AB53*Y$194+VP!AB60*Y$195+Sol!AB52*Y$196)","v":4.2596050724648737},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AC57*Z$179+AMV1træBP!AC56*Z$180+AMV3kul!AC55*Z$181+AMV4træ!AC55*Z$182+AMV4træBP!AC54*Z$183+AVV1træ!AC55*Z$184+AVV1kul!AC54*Z$185+AVV2træ!AC55*Z$186+AVV2halm!AC55*Z$187+AVV2gasGT!AC55*Z$188+KKV!AC55*Z$189+HCVgas!AC55*Z$190+SPolie!AC54*Z$191+SPgas!AC54*Z$192+GeoEL!AC53*Z$193+GeoVa!AC53*Z$194+VP!AC60*Z$195+Sol!AC52*Z$196)","v":4.2507651396007402},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AD57*AA$179+AMV1træBP!AD56*AA$180+AMV3kul!AD55*AA$181+AMV4træ!AD55*AA$182+AMV4træBP!AD54*AA$183+AVV1træ!AD55*AA$184+AVV1kul!AD54*AA$185+AVV2træ!AD55*AA$186+AVV2halm!AD55*AA$187+AVV2gasGT!AD55*AA$188+KKV!AD55*AA$189+HCVgas!AD55*AA$190+SPolie!AD54*AA$191+SPgas!AD54*AA$192+GeoEL!AD53*AA$193+GeoVa!AD53*AA$194+VP!AD60*AA$195+Sol!AD52*AA$196)","v":4.2419757275900922},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AE57*AB$179+AMV1træBP!AE56*AB$180+AMV3kul!AE55*AB$181+AMV4træ!AE55*AB$182+AMV4træBP!AE54*AB$183+AVV1træ!AE55*AB$184+AVV1kul!AE54*AB$185+AVV2træ!AE55*AB$186+AVV2halm!AE55*AB$187+AVV2gasGT!AE55*AB$188+KKV!AE55*AB$189+HCVgas!AE55*AB$190+SPolie!AE54*AB$191+SPgas!AE54*AB$192+GeoEL!AE53*AB$193+GeoVa!AE53*AB$194+VP!AE60*AB$195+Sol!AE52*AB$196)","v":4.233236404571544},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AF57*AC$179+AMV1træBP!AF56*AC$180+AMV3kul!AF55*AC$181+AMV4træ!AF55*AC$182+AMV4træBP!AF54*AC$183+AVV1træ!AF55*AC$184+AVV1kul!AF54*AC$185+AVV2træ!AF55*AC$186+AVV2halm!AF55*AC$187+AVV2gasGT!AF55*AC$188+KKV!AF55*AC$189+HCVgas!AF55*AC$190+SPolie!AF54*AC$191+SPgas!AF54*AC$192+GeoEL!AF53*AC$193+GeoVa!AF53*AC$194+VP!AF60*AC$195+Sol!AF52*AC$196)","v":4.2245467435919046},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AG57*AD$179+AMV1træBP!AG56*AD$180+AMV3kul!AG55*AD$181+AMV4træ!AG55*AD$182+AMV4træBP!AG54*AD$183+AVV1træ!AG55*AD$184+AVV1kul!AG54*AD$185+AVV2træ!AG55*AD$186+AVV2halm!AG55*AD$187+AVV2gasGT!AG55*AD$188+KKV!AG55*AD$189+HCVgas!AG55*AD$190+SPolie!AG54*AD$191+SPgas!AG54*AD$192+GeoEL!AG53*AD$193+GeoVa!AG53*AD$194+VP!AG60*AD$195+Sol!AG52*AD$196)","v":4.2245467435919046},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AH57*AE$179+AMV1træBP!AH56*AE$180+AMV3kul!AH55*AE$181+AMV4træ!AH55*AE$182+AMV4træBP!AH54*AE$183+AVV1træ!AH55*AE$184+AVV1kul!AH54*AE$185+AVV2træ!AH55*AE$186+AVV2halm!AH55*AE$187+AVV2gasGT!AH55*AE$188+KKV!AH55*AE$189+HCVgas!AH55*AE$190+SPolie!AH54*AE$191+SPgas!AH54*AE$192+GeoEL!AH53*AE$193+GeoVa!AH53*AE$194+VP!AH60*AE$195+Sol!AH52*AE$196)","v":4.2245467435919046},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AI57*AF$179+AMV1træBP!AI56*AF$180+AMV3kul!AI55*AF$181+AMV4træ!AI55*AF$182+AMV4træBP!AI54*AF$183+AVV1træ!AI55*AF$184+AVV1kul!AI54*AF$185+AVV2træ!AI55*AF$186+AVV2halm!AI55*AF$187+AVV2gasGT!AI55*AF$188+KKV!AI55*AF$189+HCVgas!AI55*AF$190+SPolie!AI54*AF$191+SPgas!AI54*AF$192+GeoEL!AI53*AF$193+GeoVa!AI53*AF$194+VP!AI60*AF$195+Sol!AI52*AF$196)","v":4.2245467435919046},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AJ57*AG$179+AMV1træBP!AJ56*AG$180+AMV3kul!AJ55*AG$181+AMV4træ!AJ55*AG$182+AMV4træBP!AJ54*AG$183+AVV1træ!AJ55*AG$184+AVV1kul!AJ54*AG$185+AVV2træ!AJ55*AG$186+AVV2halm!AJ55*AG$187+AVV2gasGT!AJ55*AG$188+KKV!AJ55*AG$189+HCVgas!AJ55*AG$190+SPolie!AJ54*AG$191+SPgas!AJ54*AG$192+GeoEL!AJ53*AG$193+GeoVa!AJ53*AG$194+VP!AJ60*AG$195+Sol!AJ52*AG$196)","v":4.2245467435919046},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AK57*AH$179+AMV1træBP!AK56*AH$180+AMV3kul!AK55*AH$181+AMV4træ!AK55*AH$182+AMV4træBP!AK54*AH$183+AVV1træ!AK55*AH$184+AVV1kul!AK54*AH$185+AVV2træ!AK55*AH$186+AVV2halm!AK55*AH$187+AVV2gasGT!AK55*AH$188+KKV!AK55*AH$189+HCVgas!AK55*AH$190+SPolie!AK54*AH$191+SPgas!AK54*AH$192+GeoEL!AK53*AH$193+GeoVa!AK53*AH$194+VP!AK60*AH$195+Sol!AK52*AH$196)","v":4.2245467435919046},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AL57*AI$179+AMV1træBP!AL56*AI$180+AMV3kul!AL55*AI$181+AMV4træ!AL55*AI$182+AMV4træBP!AL54*AI$183+AVV1træ!AL55*AI$184+AVV1kul!AL54*AI$185+AVV2træ!AL55*AI$186+AVV2halm!AL55*AI$187+AVV2gasGT!AL55*AI$188+KKV!AL55*AI$189+HCVgas!AL55*AI$190+SPolie!AL54*AI$191+SPgas!AL54*AI$192+GeoEL!AL53*AI$193+GeoVa!AL53*AI$194+VP!AL60*AI$195+Sol!AL52*AI$196)","v":4.2245467435919046},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AM57*AJ$179+AMV1træBP!AM56*AJ$180+AMV3kul!AM55*AJ$181+AMV4træ!AM55*AJ$182+AMV4træBP!AM54*AJ$183+AVV1træ!AM55*AJ$184+AVV1kul!AM54*AJ$185+AVV2træ!AM55*AJ$186+AVV2halm!AM55*AJ$187+AVV2gasGT!AM55*AJ$188+KKV!AM55*AJ$189+HCVgas!AM55*AJ$190+SPolie!AM54*AJ$191+SPgas!AM54*AJ$192+GeoEL!AM53*AJ$193+GeoVa!AM53*AJ$194+VP!AM60*AJ$195+Sol!AM52*AJ$196)","v":4.2245467435919046},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AN57*AK$179+AMV1træBP!AN56*AK$180+AMV3kul!AN55*AK$181+AMV4træ!AN55*AK$182+AMV4træBP!AN54*AK$183+AVV1træ!AN55*AK$184+AVV1kul!AN54*AK$185+AVV2træ!AN55*AK$186+AVV2halm!AN55*AK$187+AVV2gasGT!AN55*AK$188+KKV!AN55*AK$189+HCVgas!AN55*AK$190+SPolie!AN54*AK$191+SPgas!AN54*AK$192+GeoEL!AN53*AK$193+GeoVa!AN53*AK$194+VP!AN60*AK$195+Sol!AN52*AK$196)","v":4.2245467435919046},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AO57*AL$179+AMV1træBP!AO56*AL$180+AMV3kul!AO55*AL$181+AMV4træ!AO55*AL$182+AMV4træBP!AO54*AL$183+AVV1træ!AO55*AL$184+AVV1kul!AO54*AL$185+AVV2træ!AO55*AL$186+AVV2halm!AO55*AL$187+AVV2gasGT!AO55*AL$188+KKV!AO55*AL$189+HCVgas!AO55*AL$190+SPolie!AO54*AL$191+SPgas!AO54*AL$192+GeoEL!AO53*AL$193+GeoVa!AO53*AL$194+VP!AO60*AL$195+Sol!AO52*AL$196)","v":4.2245467435919046},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AP57*AM$179+AMV1træBP!AP56*AM$180+AMV3kul!AP55*AM$181+AMV4træ!AP55*AM$182+AMV4træBP!AP54*AM$183+AVV1træ!AP55*AM$184+AVV1kul!AP54*AM$185+AVV2træ!AP55*AM$186+AVV2halm!AP55*AM$187+AVV2gasGT!AP55*AM$188+KKV!AP55*AM$189+HCVgas!AP55*AM$190+SPolie!AP54*AM$191+SPgas!AP54*AM$192+GeoEL!AP53*AM$193+GeoVa!AP53*AM$194+VP!AP60*AM$195+Sol!AP52*AM$196)","v":4.2245467435919046}]
[null,null,"Energiomkostninger",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!H58*E$179+AMV1træBP!H57*E$180+AMV3kul!H80*E$181+AMV4træ!H56*E$182+AMV4træBP!H55*E$183+AVV1træ!H56*E$184+AVV1kul!H79*E$185+AVV2træ!H56*E$186+AVV2halm!H56*E$187+AVV2gasGT!H56*E$188+KKV!H56*E$189+HCVgas!H56*E$190+SPolie!H55*E$191+SPgas!H55*E$192+GeoEL!H54*E$193+GeoVa!H54*E$194+VP!H61*E$195+Sol!H53*E$196)","v":84.627104406988238},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!I58*F$179+AMV1træBP!I57*F$180+AMV3kul!I80*F$181+AMV4træ!I56*F$182+AMV4træBP!I55*F$183+AVV1træ!I56*F$184+AVV1kul!I79*F$185+AVV2træ!I56*F$186+AVV2halm!I56*F$187+AVV2gasGT!I56*F$188+KKV!I56*F$189+HCVgas!I56*F$190+SPolie!I55*F$191+SPgas!I55*F$192+GeoEL!I54*F$193+GeoVa!I54*F$194+VP!I61*F$195+Sol!I53*F$196)","v":73.427039515105946},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!J58*G$179+AMV1træBP!J57*G$180+AMV3kul!J80*G$181+AMV4træ!J56*G$182+AMV4træBP!J55*G$183+AVV1træ!J56*G$184+AVV1kul!J79*G$185+AVV2træ!J56*G$186+AVV2halm!J56*G$187+AVV2gasGT!J56*G$188+KKV!J56*G$189+HCVgas!J56*G$190+SPolie!J55*G$191+SPgas!J55*G$192+GeoEL!J54*G$193+GeoVa!J54*G$194+VP!J61*G$195+Sol!J53*G$196)","v":91.82203540058201},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!K58*H$179+AMV1træBP!K57*H$180+AMV3kul!K80*H$181+AMV4træ!K56*H$182+AMV4træBP!K55*H$183+AVV1træ!K56*H$184+AVV1kul!K79*H$185+AVV2træ!K56*H$186+AVV2halm!K56*H$187+AVV2gasGT!K56*H$188+KKV!K56*H$189+HCVgas!K56*H$190+SPolie!K55*H$191+SPgas!K55*H$192+GeoEL!K54*H$193+GeoVa!K54*H$194+VP!K61*H$195+Sol!K53*H$196)","v":92.984880111150318},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!L58*I$179\n+AMV1træBP!L57*I$180\n+AMV3kul!L80*I$181\n+AMV4træ!L56*I$182\n+AMV4træBP!L55*I$183\n+AVV1træ!L56*I$184\n+AVV1kul!L79*I$185\n+AVV2træ!L56*I$186\n+AVV2halm!L56*I$187\n+AVV2gasGT!L56*I$188\n+KKV!L56*I$189\n+HCVgas!L56*I$190\n+SPolie!L55*I$191\n+SPgas!L55*I$192\n+GeoEL!L54*I$193\n+GeoVa!L54*I$194\n+VP!L61*I$195\n+Sol!L53*I$196)","v":90.894185656409007},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!M58*J$179+AMV1træBP!M57*J$180+AMV3kul!M80*J$181+AMV4træ!M56*J$182+AMV4træBP!M55*J$183+AVV1træ!M56*J$184+AVV1kul!M79*J$185+AVV2træ!M56*J$186+AVV2halm!M56*J$187+AVV2gasGT!M56*J$188+KKV!M56*J$189+HCVgas!M56*J$190+SPolie!M55*J$191+SPgas!M55*J$192+GeoEL!M54*J$193+GeoVa!M54*J$194+VP!M61*J$195+Sol!M53*J$196)","v":88.897011141792106},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!N58*K$179+AMV1træBP!N57*K$180+AMV3kul!N80*K$181+AMV4træ!N56*K$182+AMV4træBP!N55*K$183+AVV1træ!N56*K$184+AVV1kul!N79*K$185+AVV2træ!N56*K$186+AVV2halm!N56*K$187+AVV2gasGT!N56*K$188+KKV!N56*K$189+HCVgas!N56*K$190+SPolie!N55*K$191+SPgas!N55*K$192+GeoEL!N54*K$193+GeoVa!N54*K$194+VP!N61*K$195+Sol!N53*K$196)","v":131.69196895303236},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!O58*L$179+AMV1træBP!O57*L$180+AMV3kul!O80*L$181+AMV4træ!O56*L$182+AMV4træBP!O55*L$183+AVV1træ!O56*L$184+AVV1kul!O79*L$185+AVV2træ!O56*L$186+AVV2halm!O56*L$187+AVV2gasGT!O56*L$188+KKV!O56*L$189+HCVgas!O56*L$190+SPolie!O55*L$191+SPgas!O55*L$192+GeoEL!O54*L$193+GeoVa!O54*L$194+VP!O61*L$195+Sol!O53*L$196)","v":113.92844622309973},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!P58*M$179+AMV1træBP!P57*M$180+AMV3kul!P80*M$181+AMV4træ!P56*M$182+AMV4træBP!P55*M$183+AVV1træ!P56*M$184+AVV1kul!P79*M$185+AVV2træ!P56*M$186+AVV2halm!P56*M$187+AVV2gasGT!P56*M$188+KKV!P56*M$189+HCVgas!P56*M$190+SPolie!P55*M$191+SPgas!P55*M$192+GeoEL!P54*M$193+GeoVa!P54*M$194+VP!P61*M$195+Sol!P53*M$196)","v":99.266773479959454},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Q58*N$179+AMV1træBP!Q57*N$180+AMV3kul!Q80*N$181+AMV4træ!Q56*N$182+AMV4træBP!Q55*N$183+AVV1træ!Q56*N$184+AVV1kul!Q79*N$185+AVV2træ!Q56*N$186+AVV2halm!Q56*N$187+AVV2gasGT!Q56*N$188+KKV!Q56*N$189+HCVgas!Q56*N$190+SPolie!Q55*N$191+SPgas!Q55*N$192+GeoEL!Q54*N$193+GeoVa!Q54*N$194+VP!Q61*N$195+Sol!Q53*N$196)","v":97.713551288976731},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!R58*O$179+AMV1træBP!R57*O$180+AMV3kul!R80*O$181+AMV4træ!R56*O$182+AMV4træBP!R55*O$183+AVV1træ!R56*O$184+AVV1kul!R79*O$185+AVV2træ!R56*O$186+AVV2halm!R56*O$187+AVV2gasGT!R56*O$188+KKV!R56*O$189+HCVgas!R56*O$190+SPolie!R55*O$191+SPgas!R55*O$192+GeoEL!R54*O$193+GeoVa!R54*O$194+VP!R61*O$195+Sol!R53*O$196)","v":97.56909111901652},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!S58*P$179+AMV1træBP!S57*P$180+AMV3kul!S80*P$181+AMV4træ!S56*P$182+AMV4træBP!S55*P$183+AVV1træ!S56*P$184+AVV1kul!S79*P$185+AVV2træ!S56*P$186+AVV2halm!S56*P$187+AVV2gasGT!S56*P$188+KKV!S56*P$189+HCVgas!S56*P$190+SPolie!S55*P$191+SPgas!S55*P$192+GeoEL!S54*P$193+GeoVa!S54*P$194+VP!S61*P$195+Sol!S53*P$196)","v":97.195228298661249},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!T58*Q$179+AMV1træBP!T57*Q$180+AMV3kul!T80*Q$181+AMV4træ!T56*Q$182+AMV4træBP!T55*Q$183+AVV1træ!T56*Q$184+AVV1kul!T79*Q$185+AVV2træ!T56*Q$186+AVV2halm!T56*Q$187+AVV2gasGT!T56*Q$188+KKV!T56*Q$189+HCVgas!T56*Q$190+SPolie!T55*Q$191+SPgas!T55*Q$192+GeoEL!T54*Q$193+GeoVa!T54*Q$194+VP!T61*Q$195+Sol!T53*Q$196)","v":96.813323140588764},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!U58*R$179+AMV1træBP!U57*R$180+AMV3kul!U80*R$181+AMV4træ!U56*R$182+AMV4træBP!U55*R$183+AVV1træ!U56*R$184+AVV1kul!U79*R$185+AVV2træ!U56*R$186+AVV2halm!U56*R$187+AVV2gasGT!U56*R$188+KKV!U56*R$189+HCVgas!U56*R$190+SPolie!U55*R$191+SPgas!U55*R$192+GeoEL!U54*R$193+GeoVa!U54*R$194+VP!U61*R$195+Sol!U53*R$196)","v":96.100583375496129},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!V58*S$179+AMV1træBP!V57*S$180+AMV3kul!V80*S$181+AMV4træ!V56*S$182+AMV4træBP!V55*S$183+AVV1træ!V56*S$184+AVV1kul!V79*S$185+AVV2træ!V56*S$186+AVV2halm!V56*S$187+AVV2gasGT!V56*S$188+KKV!V56*S$189+HCVgas!V56*S$190+SPolie!V55*S$191+SPgas!V55*S$192+GeoEL!V54*S$193+GeoVa!V54*S$194+VP!V61*S$195+Sol!V53*S$196)","v":95.263787531640475},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!W58*T$179+AMV1træBP!W57*T$180+AMV3kul!W80*T$181+AMV4træ!W56*T$182+AMV4træBP!W55*T$183+AVV1træ!W56*T$184+AVV1kul!W79*T$185+AVV2træ!W56*T$186+AVV2halm!W56*T$187+AVV2gasGT!W56*T$188+KKV!W56*T$189+HCVgas!W56*T$190+SPolie!W55*T$191+SPgas!W55*T$192+GeoEL!W54*T$193+GeoVa!W54*T$194+VP!W61*T$195+Sol!W53*T$196)","v":93.774396299882042},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!X58*U$179+AMV1træBP!X57*U$180+AMV3kul!X80*U$181+AMV4træ!X56*U$182+AMV4træBP!X55*U$183+AVV1træ!X56*U$184+AVV1kul!X79*U$185+AVV2træ!X56*U$186+AVV2halm!X56*U$187+AVV2gasGT!X56*U$188+KKV!X56*U$189+HCVgas!X56*U$190+SPolie!X55*U$191+SPgas!X55*U$192+GeoEL!X54*U$193+GeoVa!X54*U$194+VP!X61*U$195+Sol!X53*U$196)","v":89.635536919882611},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Y58*V$179+AMV1træBP!Y57*V$180+AMV3kul!Y80*V$181+AMV4træ!Y56*V$182+AMV4træBP!Y55*V$183+AVV1træ!Y56*V$184+AVV1kul!Y79*V$185+AVV2træ!Y56*V$186+AVV2halm!Y56*V$187+AVV2gasGT!Y56*V$188+KKV!Y56*V$189+HCVgas!Y56*V$190+SPolie!Y55*V$191+SPgas!Y55*V$192+GeoEL!Y54*V$193+GeoVa!Y54*V$194+VP!Y61*V$195+Sol!Y53*V$196)","v":84.512187212228042},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Z58*W$179+AMV1træBP!Z57*W$180+AMV3kul!Z80*W$181+AMV4træ!Z56*W$182+AMV4træBP!Z55*W$183+AVV1træ!Z56*W$184+AVV1kul!Z79*W$185+AVV2træ!Z56*W$186+AVV2halm!Z56*W$187+AVV2gasGT!Z56*W$188+KKV!Z56*W$189+HCVgas!Z56*W$190+SPolie!Z55*W$191+SPgas!Z55*W$192+GeoEL!Z54*W$193+GeoVa!Z54*W$194+VP!Z61*W$195+Sol!Z53*W$196)","v":70.806975806890506},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AA58*X$179+AMV1træBP!AA57*X$180+AMV3kul!AA80*X$181+AMV4træ!AA56*X$182+AMV4træBP!AA55*X$183+AVV1træ!AA56*X$184+AVV1kul!AA79*X$185+AVV2træ!AA56*X$186+AVV2halm!AA56*X$187+AVV2gasGT!AA56*X$188+KKV!AA56*X$189+HCVgas!AA56*X$190+SPolie!AA55*X$191+SPgas!AA55*X$192+GeoEL!AA54*X$193+GeoVa!AA54*X$194+VP!AA61*X$195+Sol!AA53*X$196)","v":70.515301102253588},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AB58*Y$179+AMV1træBP!AB57*Y$180+AMV3kul!AB80*Y$181+AMV4træ!AB56*Y$182+AMV4træBP!AB55*Y$183+AVV1træ!AB56*Y$184+AVV1kul!AB79*Y$185+AVV2træ!AB56*Y$186+AVV2halm!AB56*Y$187+AVV2gasGT!AB56*Y$188+KKV!AB56*Y$189+HCVgas!AB56*Y$190+SPolie!AB55*Y$191+SPgas!AB55*Y$192+GeoEL!AB54*Y$193+GeoVa!AB54*Y$194+VP!AB61*Y$195+Sol!AB53*Y$196)","v":68.764544119619458},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AC58*Z$179+AMV1træBP!AC57*Z$180+AMV3kul!AC80*Z$181+AMV4træ!AC56*Z$182+AMV4træBP!AC55*Z$183+AVV1træ!AC56*Z$184+AVV1kul!AC79*Z$185+AVV2træ!AC56*Z$186+AVV2halm!AC56*Z$187+AVV2gasGT!AC56*Z$188+KKV!AC56*Z$189+HCVgas!AC56*Z$190+SPolie!AC55*Z$191+SPgas!AC55*Z$192+GeoEL!AC54*Z$193+GeoVa!AC54*Z$194+VP!AC61*Z$195+Sol!AC53*Z$196)","v":66.98717405261327},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AD58*AA$179+AMV1træBP!AD57*AA$180+AMV3kul!AD80*AA$181+AMV4træ!AD56*AA$182+AMV4træBP!AD55*AA$183+AVV1træ!AD56*AA$184+AVV1kul!AD79*AA$185+AVV2træ!AD56*AA$186+AVV2halm!AD56*AA$187+AVV2gasGT!AD56*AA$188+KKV!AD56*AA$189+HCVgas!AD56*AA$190+SPolie!AD55*AA$191+SPgas!AD55*AA$192+GeoEL!AD54*AA$193+GeoVa!AD54*AA$194+VP!AD61*AA$195+Sol!AD53*AA$196)","v":65.25417168711617},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AE58*AB$179+AMV1træBP!AE57*AB$180+AMV3kul!AE80*AB$181+AMV4træ!AE56*AB$182+AMV4træBP!AE55*AB$183+AVV1træ!AE56*AB$184+AVV1kul!AE79*AB$185+AVV2træ!AE56*AB$186+AVV2halm!AE56*AB$187+AVV2gasGT!AE56*AB$188+KKV!AE56*AB$189+HCVgas!AE56*AB$190+SPolie!AE55*AB$191+SPgas!AE55*AB$192+GeoEL!AE54*AB$193+GeoVa!AE54*AB$194+VP!AE61*AB$195+Sol!AE53*AB$196)","v":63.530453313792663},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AF58*AC$179+AMV1træBP!AF57*AC$180+AMV3kul!AF80*AC$181+AMV4træ!AF56*AC$182+AMV4træBP!AF55*AC$183+AVV1træ!AF56*AC$184+AVV1kul!AF79*AC$185+AVV2træ!AF56*AC$186+AVV2halm!AF56*AC$187+AVV2gasGT!AF56*AC$188+KKV!AF56*AC$189+HCVgas!AF56*AC$190+SPolie!AF55*AC$191+SPgas!AF55*AC$192+GeoEL!AF54*AC$193+GeoVa!AF54*AC$194+VP!AF61*AC$195+Sol!AF53*AC$196)","v":61.824100531936693},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AG58*AD$179+AMV1træBP!AG57*AD$180+AMV3kul!AG80*AD$181+AMV4træ!AG56*AD$182+AMV4træBP!AG55*AD$183+AVV1træ!AG56*AD$184+AVV1kul!AG79*AD$185+AVV2træ!AG56*AD$186+AVV2halm!AG56*AD$187+AVV2gasGT!AG56*AD$188+KKV!AG56*AD$189+HCVgas!AG56*AD$190+SPolie!AG55*AD$191+SPgas!AG55*AD$192+GeoEL!AG54*AD$193+GeoVa!AG54*AD$194+VP!AG61*AD$195+Sol!AG53*AD$196)","v":61.824100531936693},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AH58*AE$179+AMV1træBP!AH57*AE$180+AMV3kul!AH80*AE$181+AMV4træ!AH56*AE$182+AMV4træBP!AH55*AE$183+AVV1træ!AH56*AE$184+AVV1kul!AH79*AE$185+AVV2træ!AH56*AE$186+AVV2halm!AH56*AE$187+AVV2gasGT!AH56*AE$188+KKV!AH56*AE$189+HCVgas!AH56*AE$190+SPolie!AH55*AE$191+SPgas!AH55*AE$192+GeoEL!AH54*AE$193+GeoVa!AH54*AE$194+VP!AH61*AE$195+Sol!AH53*AE$196)","v":61.824100531936693},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AI58*AF$179+AMV1træBP!AI57*AF$180+AMV3kul!AI80*AF$181+AMV4træ!AI56*AF$182+AMV4træBP!AI55*AF$183+AVV1træ!AI56*AF$184+AVV1kul!AI79*AF$185+AVV2træ!AI56*AF$186+AVV2halm!AI56*AF$187+AVV2gasGT!AI56*AF$188+KKV!AI56*AF$189+HCVgas!AI56*AF$190+SPolie!AI55*AF$191+SPgas!AI55*AF$192+GeoEL!AI54*AF$193+GeoVa!AI54*AF$194+VP!AI61*AF$195+Sol!AI53*AF$196)","v":61.824100531936693},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AJ58*AG$179+AMV1træBP!AJ57*AG$180+AMV3kul!AJ80*AG$181+AMV4træ!AJ56*AG$182+AMV4træBP!AJ55*AG$183+AVV1træ!AJ56*AG$184+AVV1kul!AJ79*AG$185+AVV2træ!AJ56*AG$186+AVV2halm!AJ56*AG$187+AVV2gasGT!AJ56*AG$188+KKV!AJ56*AG$189+HCVgas!AJ56*AG$190+SPolie!AJ55*AG$191+SPgas!AJ55*AG$192+GeoEL!AJ54*AG$193+GeoVa!AJ54*AG$194+VP!AJ61*AG$195+Sol!AJ53*AG$196)","v":61.824100531936693},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AK58*AH$179+AMV1træBP!AK57*AH$180+AMV3kul!AK80*AH$181+AMV4træ!AK56*AH$182+AMV4træBP!AK55*AH$183+AVV1træ!AK56*AH$184+AVV1kul!AK79*AH$185+AVV2træ!AK56*AH$186+AVV2halm!AK56*AH$187+AVV2gasGT!AK56*AH$188+KKV!AK56*AH$189+HCVgas!AK56*AH$190+SPolie!AK55*AH$191+SPgas!AK55*AH$192+GeoEL!AK54*AH$193+GeoVa!AK54*AH$194+VP!AK61*AH$195+Sol!AK53*AH$196)","v":61.824100531936693},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AL58*AI$179+AMV1træBP!AL57*AI$180+AMV3kul!AL80*AI$181+AMV4træ!AL56*AI$182+AMV4træBP!AL55*AI$183+AVV1træ!AL56*AI$184+AVV1kul!AL79*AI$185+AVV2træ!AL56*AI$186+AVV2halm!AL56*AI$187+AVV2gasGT!AL56*AI$188+KKV!AL56*AI$189+HCVgas!AL56*AI$190+SPolie!AL55*AI$191+SPgas!AL55*AI$192+GeoEL!AL54*AI$193+GeoVa!AL54*AI$194+VP!AL61*AI$195+Sol!AL53*AI$196)","v":61.824100531936693},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AM58*AJ$179+AMV1træBP!AM57*AJ$180+AMV3kul!AM80*AJ$181+AMV4træ!AM56*AJ$182+AMV4træBP!AM55*AJ$183+AVV1træ!AM56*AJ$184+AVV1kul!AM79*AJ$185+AVV2træ!AM56*AJ$186+AVV2halm!AM56*AJ$187+AVV2gasGT!AM56*AJ$188+KKV!AM56*AJ$189+HCVgas!AM56*AJ$190+SPolie!AM55*AJ$191+SPgas!AM55*AJ$192+GeoEL!AM54*AJ$193+GeoVa!AM54*AJ$194+VP!AM61*AJ$195+Sol!AM53*AJ$196)","v":61.824100531936693},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AN58*AK$179+AMV1træBP!AN57*AK$180+AMV3kul!AN80*AK$181+AMV4træ!AN56*AK$182+AMV4træBP!AN55*AK$183+AVV1træ!AN56*AK$184+AVV1kul!AN79*AK$185+AVV2træ!AN56*AK$186+AVV2halm!AN56*AK$187+AVV2gasGT!AN56*AK$188+KKV!AN56*AK$189+HCVgas!AN56*AK$190+SPolie!AN55*AK$191+SPgas!AN55*AK$192+GeoEL!AN54*AK$193+GeoVa!AN54*AK$194+VP!AN61*AK$195+Sol!AN53*AK$196)","v":61.824100531936693},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AO58*AL$179+AMV1træBP!AO57*AL$180+AMV3kul!AO80*AL$181+AMV4træ!AO56*AL$182+AMV4træBP!AO55*AL$183+AVV1træ!AO56*AL$184+AVV1kul!AO79*AL$185+AVV2træ!AO56*AL$186+AVV2halm!AO56*AL$187+AVV2gasGT!AO56*AL$188+KKV!AO56*AL$189+HCVgas!AO56*AL$190+SPolie!AO55*AL$191+SPgas!AO55*AL$192+GeoEL!AO54*AL$193+GeoVa!AO54*AL$194+VP!AO61*AL$195+Sol!AO53*AL$196)","v":61.824100531936693},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AP58*AM$179+AMV1træBP!AP57*AM$180+AMV3kul!AP80*AM$181+AMV4træ!AP56*AM$182+AMV4træBP!AP55*AM$183+AVV1træ!AP56*AM$184+AVV1kul!AP79*AM$185+AVV2træ!AP56*AM$186+AVV2halm!AP56*AM$187+AVV2gasGT!AP56*AM$188+KKV!AP56*AM$189+HCVgas!AP56*AM$190+SPolie!AP55*AM$191+SPgas!AP55*AM$192+GeoEL!AP54*AM$193+GeoVa!AP54*AM$194+VP!AP61*AM$195+Sol!AP53*AM$196)","v":61.824100531936693}]
[null,null,"El-transportomkostninger",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!H59*E$179+AMV1træBP!H58*E$180+AMV3kul!H57*E$181+AMV4træ!H57*E$182+AMV4træBP!H56*E$183+AVV1træ!H57*E$184+AVV1kul!H56*E$185+AVV2træ!H57*E$186+AVV2halm!H57*E$187+AVV2gasGT!H57*E$188+KKV!H57*E$189+HCVgas!H57*E$190+SPolie!H56*E$191+SPgas!H56*E$192+GeoEL!H55*E$193+GeoVa!H55*E$194+VP!H62*E$195+Sol!H54*E$196)","v":0.31452241326420316},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!I59*F$179+AMV1træBP!I58*F$180+AMV3kul!I57*F$181+AMV4træ!I57*F$182+AMV4træBP!I56*F$183+AVV1træ!I57*F$184+AVV1kul!I56*F$185+AVV2træ!I57*F$186+AVV2halm!I57*F$187+AVV2gasGT!I57*F$188+KKV!I57*F$189+HCVgas!I57*F$190+SPolie!I56*F$191+SPgas!I56*F$192+GeoEL!I55*F$193+GeoVa!I55*F$194+VP!I62*F$195+Sol!I54*F$196)","v":0.21992198749862374},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!J59*G$179+AMV1træBP!J58*G$180+AMV3kul!J57*G$181+AMV4træ!J57*G$182+AMV4træBP!J56*G$183+AVV1træ!J57*G$184+AVV1kul!J56*G$185+AVV2træ!J57*G$186+AVV2halm!J57*G$187+AVV2gasGT!J57*G$188+KKV!J57*G$189+HCVgas!J57*G$190+SPolie!J56*G$191+SPgas!J56*G$192+GeoEL!J55*G$193+GeoVa!J55*G$194+VP!J62*G$195+Sol!J54*G$196)","v":0.19985369924900442},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!K59*H$179+AMV1træBP!K58*H$180+AMV3kul!K57*H$181+AMV4træ!K57*H$182+AMV4træBP!K56*H$183+AVV1træ!K57*H$184+AVV1kul!K56*H$185+AVV2træ!K57*H$186+AVV2halm!K57*H$187+AVV2gasGT!K57*H$188+KKV!K57*H$189+HCVgas!K57*H$190+SPolie!K56*H$191+SPgas!K56*H$192+GeoEL!K55*H$193+GeoVa!K55*H$194+VP!K62*H$195+Sol!K54*H$196)","v":0.14939041506817619},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!L59*I$179+AMV1træBP!L58*I$180+AMV3kul!L57*I$181+AMV4træ!L57*I$182+AMV4træBP!L56*I$183+AVV1træ!L57*I$184+AVV1kul!L56*I$185+AVV2træ!L57*I$186+AVV2halm!L57*I$187+AVV2gasGT!L57*I$188+KKV!L57*I$189+HCVgas!L57*I$190+SPolie!L56*I$191+SPgas!L56*I$192+GeoEL!L55*I$193+GeoVa!L55*I$194+VP!L62*I$195+Sol!L54*I$196)","v":0.15068295897733208},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!M59*J$179+AMV1træBP!M58*J$180+AMV3kul!M57*J$181+AMV4træ!M57*J$182+AMV4træBP!M56*J$183+AVV1træ!M57*J$184+AVV1kul!M56*J$185+AVV2træ!M57*J$186+AVV2halm!M57*J$187+AVV2gasGT!M57*J$188+KKV!M57*J$189+HCVgas!M57*J$190+SPolie!M56*J$191+SPgas!M56*J$192+GeoEL!M55*J$193+GeoVa!M55*J$194+VP!M62*J$195+Sol!M54*J$196)","v":0.28643270022408357},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!N59*K$179+AMV1træBP!N58*K$180+AMV3kul!N57*K$181+AMV4træ!N57*K$182+AMV4træBP!N56*K$183+AVV1træ!N57*K$184+AVV1kul!N56*K$185+AVV2træ!N57*K$186+AVV2halm!N57*K$187+AVV2gasGT!N57*K$188+KKV!N57*K$189+HCVgas!N57*K$190+SPolie!N56*K$191+SPgas!N56*K$192+GeoEL!N55*K$193+GeoVa!N55*K$194+VP!N62*K$195+Sol!N54*K$196)","v":0.53638824284931863},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!O59*L$179+AMV1træBP!O58*L$180+AMV3kul!O57*L$181+AMV4træ!O57*L$182+AMV4træBP!O56*L$183+AVV1træ!O57*L$184+AVV1kul!O56*L$185+AVV2træ!O57*L$186+AVV2halm!O57*L$187+AVV2gasGT!O57*L$188+KKV!O57*L$189+HCVgas!O57*L$190+SPolie!O56*L$191+SPgas!O56*L$192+GeoEL!O55*L$193+GeoVa!O55*L$194+VP!O62*L$195+Sol!O54*L$196)","v":0.51370152286211024},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!P59*M$179+AMV1træBP!P58*M$180+AMV3kul!P57*M$181+AMV4træ!P57*M$182+AMV4træBP!P56*M$183+AVV1træ!P57*M$184+AVV1kul!P56*M$185+AVV2træ!P57*M$186+AVV2halm!P57*M$187+AVV2gasGT!P57*M$188+KKV!P57*M$189+HCVgas!P57*M$190+SPolie!P56*M$191+SPgas!P56*M$192+GeoEL!P55*M$193+GeoVa!P55*M$194+VP!P62*M$195+Sol!P54*M$196)","v":0.55004091127904298},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Q59*N$179+AMV1træBP!Q58*N$180+AMV3kul!Q57*N$181+AMV4træ!Q57*N$182+AMV4træBP!Q56*N$183+AVV1træ!Q57*N$184+AVV1kul!Q56*N$185+AVV2træ!Q57*N$186+AVV2halm!Q57*N$187+AVV2gasGT!Q57*N$188+KKV!Q57*N$189+HCVgas!Q57*N$190+SPolie!Q56*N$191+SPgas!Q56*N$192+GeoEL!Q55*N$193+GeoVa!Q55*N$194+VP!Q62*N$195+Sol!Q54*N$196)","v":0.64261380590891293},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!R59*O$179+AMV1træBP!R58*O$180+AMV3kul!R57*O$181+AMV4træ!R57*O$182+AMV4træBP!R56*O$183+AVV1træ!R57*O$184+AVV1kul!R56*O$185+AVV2træ!R57*O$186+AVV2halm!R57*O$187+AVV2gasGT!R57*O$188+KKV!R57*O$189+HCVgas!R57*O$190+SPolie!R56*O$191+SPgas!R56*O$192+GeoEL!R55*O$193+GeoVa!R55*O$194+VP!R62*O$195+Sol!R54*O$196)","v":0.75165978975110881},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!S59*P$179+AMV1træBP!S58*P$180+AMV3kul!S57*P$181+AMV4træ!S57*P$182+AMV4træBP!S56*P$183+AVV1træ!S57*P$184+AVV1kul!S56*P$185+AVV2træ!S57*P$186+AVV2halm!S57*P$187+AVV2gasGT!S57*P$188+KKV!S57*P$189+HCVgas!S57*P$190+SPolie!S56*P$191+SPgas!S56*P$192+GeoEL!S55*P$193+GeoVa!S55*P$194+VP!S62*P$195+Sol!S54*P$196)","v":0.85962107851623093},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!T59*Q$179+AMV1træBP!T58*Q$180+AMV3kul!T57*Q$181+AMV4træ!T57*Q$182+AMV4træBP!T56*Q$183+AVV1træ!T57*Q$184+AVV1kul!T56*Q$185+AVV2træ!T57*Q$186+AVV2halm!T57*Q$187+AVV2gasGT!T57*Q$188+KKV!T57*Q$189+HCVgas!T57*Q$190+SPolie!T56*Q$191+SPgas!T56*Q$192+GeoEL!T55*Q$193+GeoVa!T55*Q$194+VP!T62*Q$195+Sol!T54*Q$196)","v":0.96649236901686042},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!U59*R$179+AMV1træBP!U58*R$180+AMV3kul!U57*R$181+AMV4træ!U57*R$182+AMV4træBP!U56*R$183+AVV1træ!U57*R$184+AVV1kul!U56*R$185+AVV2træ!U57*R$186+AVV2halm!U57*R$187+AVV2gasGT!U57*R$188+KKV!U57*R$189+HCVgas!U57*R$190+SPolie!U56*R$191+SPgas!U56*R$192+GeoEL!U55*R$193+GeoVa!U55*R$194+VP!U62*R$195+Sol!U54*R$196)","v":1.0652600337429843},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!V59*S$179+AMV1træBP!V58*S$180+AMV3kul!V57*S$181+AMV4træ!V57*S$182+AMV4træBP!V56*S$183+AVV1træ!V57*S$184+AVV1kul!V56*S$185+AVV2træ!V57*S$186+AVV2halm!V57*S$187+AVV2gasGT!V57*S$188+KKV!V57*S$189+HCVgas!V57*S$190+SPolie!V56*S$191+SPgas!V56*S$192+GeoEL!V55*S$193+GeoVa!V55*S$194+VP!V62*S$195+Sol!V54*S$196)","v":1.1459713698716576},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!W59*T$179+AMV1træBP!W58*T$180+AMV3kul!W57*T$181+AMV4træ!W57*T$182+AMV4træBP!W56*T$183+AVV1træ!W57*T$184+AVV1kul!W56*T$185+AVV2træ!W57*T$186+AVV2halm!W57*T$187+AVV2gasGT!W57*T$188+KKV!W57*T$189+HCVgas!W57*T$190+SPolie!W56*T$191+SPgas!W56*T$192+GeoEL!W55*T$193+GeoVa!W55*T$194+VP!W62*T$195+Sol!W54*T$196)","v":1.6800479680483424},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!X59*U$179+AMV1træBP!X58*U$180+AMV3kul!X57*U$181+AMV4træ!X57*U$182+AMV4træBP!X56*U$183+AVV1træ!X57*U$184+AVV1kul!X56*U$185+AVV2træ!X57*U$186+AVV2halm!X57*U$187+AVV2gasGT!X57*U$188+KKV!X57*U$189+HCVgas!X57*U$190+SPolie!X56*U$191+SPgas!X56*U$192+GeoEL!X55*U$193+GeoVa!X55*U$194+VP!X62*U$195+Sol!X54*U$196)","v":2.4103761282263192},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Y59*V$179+AMV1træBP!Y58*V$180+AMV3kul!Y57*V$181+AMV4træ!Y57*V$182+AMV4træBP!Y56*V$183+AVV1træ!Y57*V$184+AVV1kul!Y56*V$185+AVV2træ!Y57*V$186+AVV2halm!Y57*V$187+AVV2gasGT!Y57*V$188+KKV!Y57*V$189+HCVgas!Y57*V$190+SPolie!Y56*V$191+SPgas!Y56*V$192+GeoEL!Y55*V$193+GeoVa!Y55*V$194+VP!Y62*V$195+Sol!Y54*V$196)","v":3.1762784621520717},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Z59*W$179+AMV1træBP!Z58*W$180+AMV3kul!Z57*W$181+AMV4træ!Z57*W$182+AMV4træBP!Z56*W$183+AVV1træ!Z57*W$184+AVV1kul!Z56*W$185+AVV2træ!Z57*W$186+AVV2halm!Z57*W$187+AVV2gasGT!Z57*W$188+KKV!Z57*W$189+HCVgas!Z57*W$190+SPolie!Z56*W$191+SPgas!Z56*W$192+GeoEL!Z55*W$193+GeoVa!Z55*W$194+VP!Z62*W$195+Sol!Z54*W$196)","v":7.2217705052372185},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AA59*X$179+AMV1træBP!AA58*X$180+AMV3kul!AA57*X$181+AMV4træ!AA57*X$182+AMV4træBP!AA56*X$183+AVV1træ!AA57*X$184+AVV1kul!AA56*X$185+AVV2træ!AA57*X$186+AVV2halm!AA57*X$187+AVV2gasGT!AA57*X$188+KKV!AA57*X$189+HCVgas!AA57*X$190+SPolie!AA56*X$191+SPgas!AA56*X$192+GeoEL!AA55*X$193+GeoVa!AA55*X$194+VP!AA62*X$195+Sol!AA54*X$196)","v":7.1102291709441268},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AB59*Y$179+AMV1træBP!AB58*Y$180+AMV3kul!AB57*Y$181+AMV4træ!AB57*Y$182+AMV4træBP!AB56*Y$183+AVV1træ!AB57*Y$184+AVV1kul!AB56*Y$185+AVV2træ!AB57*Y$186+AVV2halm!AB57*Y$187+AVV2gasGT!AB57*Y$188+KKV!AB57*Y$189+HCVgas!AB57*Y$190+SPolie!AB56*Y$191+SPgas!AB56*Y$192+GeoEL!AB55*Y$193+GeoVa!AB55*Y$194+VP!AB62*Y$195+Sol!AB54*Y$196)","v":7.1816637782772945},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AC59*Z$179+AMV1træBP!AC58*Z$180+AMV3kul!AC57*Z$181+AMV4træ!AC57*Z$182+AMV4træBP!AC56*Z$183+AVV1træ!AC57*Z$184+AVV1kul!AC56*Z$185+AVV2træ!AC57*Z$186+AVV2halm!AC57*Z$187+AVV2gasGT!AC57*Z$188+KKV!AC57*Z$189+HCVgas!AC57*Z$190+SPolie!AC56*Z$191+SPgas!AC56*Z$192+GeoEL!AC55*Z$193+GeoVa!AC55*Z$194+VP!AC62*Z$195+Sol!AC54*Z$196)","v":7.2526889617369541},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AD59*AA$179+AMV1træBP!AD58*AA$180+AMV3kul!AD57*AA$181+AMV4træ!AD57*AA$182+AMV4træBP!AD56*AA$183+AVV1træ!AD57*AA$184+AVV1kul!AD56*AA$185+AVV2træ!AD57*AA$186+AVV2halm!AD57*AA$187+AVV2gasGT!AD57*AA$188+KKV!AD57*AA$189+HCVgas!AD57*AA$190+SPolie!AD56*AA$191+SPgas!AD56*AA$192+GeoEL!AD55*AA$193+GeoVa!AD55*AA$194+VP!AD62*AA$195+Sol!AD54*AA$196)","v":7.3233082311534439},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AE59*AB$179+AMV1træBP!AE58*AB$180+AMV3kul!AE57*AB$181+AMV4træ!AE57*AB$182+AMV4træBP!AE56*AB$183+AVV1træ!AE57*AB$184+AVV1kul!AE56*AB$185+AVV2træ!AE57*AB$186+AVV2halm!AE57*AB$187+AVV2gasGT!AE57*AB$188+KKV!AE57*AB$189+HCVgas!AE57*AB$190+SPolie!AE56*AB$191+SPgas!AE56*AB$192+GeoEL!AE55*AB$193+GeoVa!AE55*AB$194+VP!AE62*AB$195+Sol!AE54*AB$196)","v":7.3935250563536883},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AF59*AC$179+AMV1træBP!AF58*AC$180+AMV3kul!AF57*AC$181+AMV4træ!AF57*AC$182+AMV4træBP!AF56*AC$183+AVV1træ!AF57*AC$184+AVV1kul!AF56*AC$185+AVV2træ!AF57*AC$186+AVV2halm!AF57*AC$187+AVV2gasGT!AF57*AC$188+KKV!AF57*AC$189+HCVgas!AF57*AC$190+SPolie!AF56*AC$191+SPgas!AF56*AC$192+GeoEL!AF55*AC$193+GeoVa!AF55*AC$194+VP!AF62*AC$195+Sol!AF54*AC$196)","v":7.4633428677293621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AG59*AD$179+AMV1træBP!AG58*AD$180+AMV3kul!AG57*AD$181+AMV4træ!AG57*AD$182+AMV4træBP!AG56*AD$183+AVV1træ!AG57*AD$184+AVV1kul!AG56*AD$185+AVV2træ!AG57*AD$186+AVV2halm!AG57*AD$187+AVV2gasGT!AG57*AD$188+KKV!AG57*AD$189+HCVgas!AG57*AD$190+SPolie!AG56*AD$191+SPgas!AG56*AD$192+GeoEL!AG55*AD$193+GeoVa!AG55*AD$194+VP!AG62*AD$195+Sol!AG54*AD$196)","v":7.4633428677293621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AH59*AE$179+AMV1træBP!AH58*AE$180+AMV3kul!AH57*AE$181+AMV4træ!AH57*AE$182+AMV4træBP!AH56*AE$183+AVV1træ!AH57*AE$184+AVV1kul!AH56*AE$185+AVV2træ!AH57*AE$186+AVV2halm!AH57*AE$187+AVV2gasGT!AH57*AE$188+KKV!AH57*AE$189+HCVgas!AH57*AE$190+SPolie!AH56*AE$191+SPgas!AH56*AE$192+GeoEL!AH55*AE$193+GeoVa!AH55*AE$194+VP!AH62*AE$195+Sol!AH54*AE$196)","v":7.4633428677293621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AI59*AF$179+AMV1træBP!AI58*AF$180+AMV3kul!AI57*AF$181+AMV4træ!AI57*AF$182+AMV4træBP!AI56*AF$183+AVV1træ!AI57*AF$184+AVV1kul!AI56*AF$185+AVV2træ!AI57*AF$186+AVV2halm!AI57*AF$187+AVV2gasGT!AI57*AF$188+KKV!AI57*AF$189+HCVgas!AI57*AF$190+SPolie!AI56*AF$191+SPgas!AI56*AF$192+GeoEL!AI55*AF$193+GeoVa!AI55*AF$194+VP!AI62*AF$195+Sol!AI54*AF$196)","v":7.4633428677293621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AJ59*AG$179+AMV1træBP!AJ58*AG$180+AMV3kul!AJ57*AG$181+AMV4træ!AJ57*AG$182+AMV4træBP!AJ56*AG$183+AVV1træ!AJ57*AG$184+AVV1kul!AJ56*AG$185+AVV2træ!AJ57*AG$186+AVV2halm!AJ57*AG$187+AVV2gasGT!AJ57*AG$188+KKV!AJ57*AG$189+HCVgas!AJ57*AG$190+SPolie!AJ56*AG$191+SPgas!AJ56*AG$192+GeoEL!AJ55*AG$193+GeoVa!AJ55*AG$194+VP!AJ62*AG$195+Sol!AJ54*AG$196)","v":7.4633428677293621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AK59*AH$179+AMV1træBP!AK58*AH$180+AMV3kul!AK57*AH$181+AMV4træ!AK57*AH$182+AMV4træBP!AK56*AH$183+AVV1træ!AK57*AH$184+AVV1kul!AK56*AH$185+AVV2træ!AK57*AH$186+AVV2halm!AK57*AH$187+AVV2gasGT!AK57*AH$188+KKV!AK57*AH$189+HCVgas!AK57*AH$190+SPolie!AK56*AH$191+SPgas!AK56*AH$192+GeoEL!AK55*AH$193+GeoVa!AK55*AH$194+VP!AK62*AH$195+Sol!AK54*AH$196)","v":7.4633428677293621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AL59*AI$179+AMV1træBP!AL58*AI$180+AMV3kul!AL57*AI$181+AMV4træ!AL57*AI$182+AMV4træBP!AL56*AI$183+AVV1træ!AL57*AI$184+AVV1kul!AL56*AI$185+AVV2træ!AL57*AI$186+AVV2halm!AL57*AI$187+AVV2gasGT!AL57*AI$188+KKV!AL57*AI$189+HCVgas!AL57*AI$190+SPolie!AL56*AI$191+SPgas!AL56*AI$192+GeoEL!AL55*AI$193+GeoVa!AL55*AI$194+VP!AL62*AI$195+Sol!AL54*AI$196)","v":7.4633428677293621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AM59*AJ$179+AMV1træBP!AM58*AJ$180+AMV3kul!AM57*AJ$181+AMV4træ!AM57*AJ$182+AMV4træBP!AM56*AJ$183+AVV1træ!AM57*AJ$184+AVV1kul!AM56*AJ$185+AVV2træ!AM57*AJ$186+AVV2halm!AM57*AJ$187+AVV2gasGT!AM57*AJ$188+KKV!AM57*AJ$189+HCVgas!AM57*AJ$190+SPolie!AM56*AJ$191+SPgas!AM56*AJ$192+GeoEL!AM55*AJ$193+GeoVa!AM55*AJ$194+VP!AM62*AJ$195+Sol!AM54*AJ$196)","v":7.4633428677293621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AN59*AK$179+AMV1træBP!AN58*AK$180+AMV3kul!AN57*AK$181+AMV4træ!AN57*AK$182+AMV4træBP!AN56*AK$183+AVV1træ!AN57*AK$184+AVV1kul!AN56*AK$185+AVV2træ!AN57*AK$186+AVV2halm!AN57*AK$187+AVV2gasGT!AN57*AK$188+KKV!AN57*AK$189+HCVgas!AN57*AK$190+SPolie!AN56*AK$191+SPgas!AN56*AK$192+GeoEL!AN55*AK$193+GeoVa!AN55*AK$194+VP!AN62*AK$195+Sol!AN54*AK$196)","v":7.4633428677293621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AO59*AL$179+AMV1træBP!AO58*AL$180+AMV3kul!AO57*AL$181+AMV4træ!AO57*AL$182+AMV4træBP!AO56*AL$183+AVV1træ!AO57*AL$184+AVV1kul!AO56*AL$185+AVV2træ!AO57*AL$186+AVV2halm!AO57*AL$187+AVV2gasGT!AO57*AL$188+KKV!AO57*AL$189+HCVgas!AO57*AL$190+SPolie!AO56*AL$191+SPgas!AO56*AL$192+GeoEL!AO55*AL$193+GeoVa!AO55*AL$194+VP!AO62*AL$195+Sol!AO54*AL$196)","v":7.4633428677293621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AP59*AM$179+AMV1træBP!AP58*AM$180+AMV3kul!AP57*AM$181+AMV4træ!AP57*AM$182+AMV4træBP!AP56*AM$183+AVV1træ!AP57*AM$184+AVV1kul!AP56*AM$185+AVV2træ!AP57*AM$186+AVV2halm!AP57*AM$187+AVV2gasGT!AP57*AM$188+KKV!AP57*AM$189+HCVgas!AP57*AM$190+SPolie!AP56*AM$191+SPgas!AP56*AM$192+GeoEL!AP55*AM$193+GeoVa!AP55*AM$194+VP!AP62*AM$195+Sol!AP54*AM$196)","v":7.4633428677293621}]
[null,null,"CO2-omkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!H60*E$179+AMV1træBP!H59*E$180+AMV3kul!H58*E$181+AMV4træ!H58*E$182+AMV4træBP!H57*E$183+AVV1træ!H58*E$184+AVV1kul!H57*E$185+AVV2træ!H58*E$186+AVV2halm!H58*E$187+AVV2gasGT!H58*E$188+KKV!H58*E$189+HCVgas!H58*E$190+SPolie!H57*E$191+SPgas!H57*E$192+GeoEL!H56*E$193+GeoVa!H56*E$194+VP!H63*E$195+Sol!H55*E$196)","v":1.1085591192750992},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!I60*F$179+AMV1træBP!I59*F$180+AMV3kul!I58*F$181+AMV4træ!I58*F$182+AMV4træBP!I57*F$183+AVV1træ!I58*F$184+AVV1kul!I57*F$185+AVV2træ!I58*F$186+AVV2halm!I58*F$187+AVV2gasGT!I58*F$188+KKV!I58*F$189+HCVgas!I58*F$190+SPolie!I57*F$191+SPgas!I57*F$192+GeoEL!I56*F$193+GeoVa!I56*F$194+VP!I63*F$195+Sol!I55*F$196)","v":0.81895843345281572},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!J60*G$179+AMV1træBP!J59*G$180+AMV3kul!J58*G$181+AMV4træ!J58*G$182+AMV4træBP!J57*G$183+AVV1træ!J58*G$184+AVV1kul!J57*G$185+AVV2træ!J58*G$186+AVV2halm!J58*G$187+AVV2gasGT!J58*G$188+KKV!J58*G$189+HCVgas!J58*G$190+SPolie!J57*G$191+SPgas!J57*G$192+GeoEL!J56*G$193+GeoVa!J56*G$194+VP!J63*G$195+Sol!J55*G$196)","v":2.2563618759827393},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!K60*H$179+AMV1træBP!K59*H$180+AMV3kul!K58*H$181+AMV4træ!K58*H$182+AMV4træBP!K57*H$183+AVV1træ!K58*H$184+AVV1kul!K57*H$185+AVV2træ!K58*H$186+AVV2halm!K58*H$187+AVV2gasGT!K58*H$188+KKV!K58*H$189+HCVgas!K58*H$190+SPolie!K57*H$191+SPgas!K57*H$192+GeoEL!K56*H$193+GeoVa!K56*H$194+VP!K63*H$195+Sol!K55*H$196)","v":3.816860846599107},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!L60*I$179+AMV1træBP!L59*I$180+AMV3kul!L58*I$181+AMV4træ!L58*I$182+AMV4træBP!L57*I$183+AVV1træ!L58*I$184+AVV1kul!L57*I$185+AVV2træ!L58*I$186+AVV2halm!L58*I$187+AVV2gasGT!L58*I$188+KKV!L58*I$189+HCVgas!L58*I$190+SPolie!L57*I$191+SPgas!L57*I$192+GeoEL!L56*I$193+GeoVa!L56*I$194+VP!L63*I$195+Sol!L55*I$196)","v":4.18108993168818},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!M60*J$179+AMV1træBP!M59*J$180+AMV3kul!M58*J$181+AMV4træ!M58*J$182+AMV4træBP!M57*J$183+AVV1træ!M58*J$184+AVV1kul!M57*J$185+AVV2træ!M58*J$186+AVV2halm!M58*J$187+AVV2gasGT!M58*J$188+KKV!M58*J$189+HCVgas!M58*J$190+SPolie!M57*J$191+SPgas!M57*J$192+GeoEL!M56*J$193+GeoVa!M56*J$194+VP!M63*J$195+Sol!M55*J$196)","v":3.8927796075437002},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!N60*K$179+AMV1træBP!N59*K$180+AMV3kul!N58*K$181+AMV4træ!N58*K$182+AMV4træBP!N57*K$183+AVV1træ!N58*K$184+AVV1kul!N57*K$185+AVV2træ!N58*K$186+AVV2halm!N58*K$187+AVV2gasGT!N58*K$188+KKV!N58*K$189+HCVgas!N58*K$190+SPolie!N57*K$191+SPgas!N57*K$192+GeoEL!N56*K$193+GeoVa!N56*K$194+VP!N63*K$195+Sol!N55*K$196)","v":10.104209604657022},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!O60*L$179+AMV1træBP!O59*L$180+AMV3kul!O58*L$181+AMV4træ!O58*L$182+AMV4træBP!O57*L$183+AVV1træ!O58*L$184+AVV1kul!O57*L$185+AVV2træ!O58*L$186+AVV2halm!O58*L$187+AVV2gasGT!O58*L$188+KKV!O58*L$189+HCVgas!O58*L$190+SPolie!O57*L$191+SPgas!O57*L$192+GeoEL!O56*L$193+GeoVa!O56*L$194+VP!O63*L$195+Sol!O55*L$196)","v":9.6419189345132992},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!P60*M$179+AMV1træBP!P59*M$180+AMV3kul!P58*M$181+AMV4træ!P58*M$182+AMV4træBP!P57*M$183+AVV1træ!P58*M$184+AVV1kul!P57*M$185+AVV2træ!P58*M$186+AVV2halm!P58*M$187+AVV2gasGT!P58*M$188+KKV!P58*M$189+HCVgas!P58*M$190+SPolie!P57*M$191+SPgas!P57*M$192+GeoEL!P56*M$193+GeoVa!P56*M$194+VP!P63*M$195+Sol!P55*M$196)","v":9.3681137694772119},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Q60*N$179+AMV1træBP!Q59*N$180+AMV3kul!Q58*N$181+AMV4træ!Q58*N$182+AMV4træBP!Q57*N$183+AVV1træ!Q58*N$184+AVV1kul!Q57*N$185+AVV2træ!Q58*N$186+AVV2halm!Q58*N$187+AVV2gasGT!Q58*N$188+KKV!Q58*N$189+HCVgas!Q58*N$190+SPolie!Q57*N$191+SPgas!Q57*N$192+GeoEL!Q56*N$193+GeoVa!Q56*N$194+VP!Q63*N$195+Sol!Q55*N$196)","v":9.1094876608396618},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!R60*O$179+AMV1træBP!R59*O$180+AMV3kul!R58*O$181+AMV4træ!R58*O$182+AMV4træBP!R57*O$183+AVV1træ!R58*O$184+AVV1kul!R57*O$185+AVV2træ!R58*O$186+AVV2halm!R58*O$187+AVV2gasGT!R58*O$188+KKV!R58*O$189+HCVgas!R58*O$190+SPolie!R57*O$191+SPgas!R57*O$192+GeoEL!R56*O$193+GeoVa!R56*O$194+VP!R63*O$195+Sol!R55*O$196)","v":8.5230269489834853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!S60*P$179+AMV1træBP!S59*P$180+AMV3kul!S58*P$181+AMV4træ!S58*P$182+AMV4træBP!S57*P$183+AVV1træ!S58*P$184+AVV1kul!S57*P$185+AVV2træ!S58*P$186+AVV2halm!S58*P$187+AVV2gasGT!S58*P$188+KKV!S58*P$189+HCVgas!S58*P$190+SPolie!S57*P$191+SPgas!S57*P$192+GeoEL!S56*P$193+GeoVa!S56*P$194+VP!S63*P$195+Sol!S55*P$196)","v":7.9177181493977962},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!T60*Q$179+AMV1træBP!T59*Q$180+AMV3kul!T58*Q$181+AMV4træ!T58*Q$182+AMV4træBP!T57*Q$183+AVV1træ!T58*Q$184+AVV1kul!T57*Q$185+AVV2træ!T58*Q$186+AVV2halm!T58*Q$187+AVV2gasGT!T58*Q$188+KKV!T58*Q$189+HCVgas!T58*Q$190+SPolie!T57*Q$191+SPgas!T57*Q$192+GeoEL!T56*Q$193+GeoVa!T56*Q$194+VP!T63*Q$195+Sol!T55*Q$196)","v":7.2754201307023765},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!U60*R$179+AMV1træBP!U59*R$180+AMV3kul!U58*R$181+AMV4træ!U58*R$182+AMV4træBP!U57*R$183+AVV1træ!U58*R$184+AVV1kul!U57*R$185+AVV2træ!U58*R$186+AVV2halm!U58*R$187+AVV2gasGT!U58*R$188+KKV!U58*R$189+HCVgas!U58*R$190+SPolie!U57*R$191+SPgas!U57*R$192+GeoEL!U56*R$193+GeoVa!U56*R$194+VP!U63*R$195+Sol!U55*R$196)","v":6.6013749883933581},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!V60*S$179+AMV1træBP!V59*S$180+AMV3kul!V58*S$181+AMV4træ!V58*S$182+AMV4træBP!V57*S$183+AVV1træ!V58*S$184+AVV1kul!V57*S$185+AVV2træ!V58*S$186+AVV2halm!V58*S$187+AVV2gasGT!V58*S$188+KKV!V58*S$189+HCVgas!V58*S$190+SPolie!V57*S$191+SPgas!V57*S$192+GeoEL!V56*S$193+GeoVa!V56*S$194+VP!V63*S$195+Sol!V55*S$196)","v":5.8798541775957451},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!W60*T$179+AMV1træBP!W59*T$180+AMV3kul!W58*T$181+AMV4træ!W58*T$182+AMV4træBP!W57*T$183+AVV1træ!W58*T$184+AVV1kul!W57*T$185+AVV2træ!W58*T$186+AVV2halm!W58*T$187+AVV2gasGT!W58*T$188+KKV!W58*T$189+HCVgas!W58*T$190+SPolie!W57*T$191+SPgas!W57*T$192+GeoEL!W56*T$193+GeoVa!W56*T$194+VP!W63*T$195+Sol!W55*T$196)","v":5.0838236252834577},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!X60*U$179+AMV1træBP!X59*U$180+AMV3kul!X58*U$181+AMV4træ!X58*U$182+AMV4træBP!X57*U$183+AVV1træ!X58*U$184+AVV1kul!X57*U$185+AVV2træ!X58*U$186+AVV2halm!X58*U$187+AVV2gasGT!X58*U$188+KKV!X58*U$189+HCVgas!X58*U$190+SPolie!X57*U$191+SPgas!X57*U$192+GeoEL!X56*U$193+GeoVa!X56*U$194+VP!X63*U$195+Sol!X55*U$196)","v":4.4264971907126576},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Y60*V$179+AMV1træBP!Y59*V$180+AMV3kul!Y58*V$181+AMV4træ!Y58*V$182+AMV4træBP!Y57*V$183+AVV1træ!Y58*V$184+AVV1kul!Y57*V$185+AVV2træ!Y58*V$186+AVV2halm!Y58*V$187+AVV2gasGT!Y58*V$188+KKV!Y58*V$189+HCVgas!Y58*V$190+SPolie!Y57*V$191+SPgas!Y57*V$192+GeoEL!Y56*V$193+GeoVa!Y56*V$194+VP!Y63*V$195+Sol!Y55*V$196)","v":4.013486832597172},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Z60*W$179+AMV1træBP!Z59*W$180+AMV3kul!Z58*W$181+AMV4træ!Z58*W$182+AMV4træBP!Z57*W$183+AVV1træ!Z58*W$184+AVV1kul!Z57*W$185+AVV2træ!Z58*W$186+AVV2halm!Z58*W$187+AVV2gasGT!Z58*W$188+KKV!Z58*W$189+HCVgas!Z58*W$190+SPolie!Z57*W$191+SPgas!Z57*W$192+GeoEL!Z56*W$193+GeoVa!Z56*W$194+VP!Z63*W$195+Sol!Z55*W$196)","v":2.1968723641876648E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AA60*X$179+AMV1træBP!AA59*X$180+AMV3kul!AA58*X$181+AMV4træ!AA58*X$182+AMV4træBP!AA57*X$183+AVV1træ!AA58*X$184+AVV1kul!AA57*X$185+AVV2træ!AA58*X$186+AVV2halm!AA58*X$187+AVV2gasGT!AA58*X$188+KKV!AA58*X$189+HCVgas!AA58*X$190+SPolie!AA57*X$191+SPgas!AA57*X$192+GeoEL!AA56*X$193+GeoVa!AA56*X$194+VP!AA63*X$195+Sol!AA55*X$196)","v":3.178350270765111E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AB60*Y$179+AMV1træBP!AB59*Y$180+AMV3kul!AB58*Y$181+AMV4træ!AB58*Y$182+AMV4træBP!AB57*Y$183+AVV1træ!AB58*Y$184+AVV1kul!AB57*Y$185+AVV2træ!AB58*Y$186+AVV2halm!AB58*Y$187+AVV2gasGT!AB58*Y$188+KKV!AB58*Y$189+HCVgas!AB58*Y$190+SPolie!AB57*Y$191+SPgas!AB57*Y$192+GeoEL!AB56*Y$193+GeoVa!AB56*Y$194+VP!AB63*Y$195+Sol!AB55*Y$196)","v":2.6309261078023668E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AC60*Z$179+AMV1træBP!AC59*Z$180+AMV3kul!AC58*Z$181+AMV4træ!AC58*Z$182+AMV4træBP!AC57*Z$183+AVV1træ!AC58*Z$184+AVV1kul!AC57*Z$185+AVV2træ!AC58*Z$186+AVV2halm!AC58*Z$187+AVV2gasGT!AC58*Z$188+KKV!AC58*Z$189+HCVgas!AC58*Z$190+SPolie!AC57*Z$191+SPgas!AC57*Z$192+GeoEL!AC56*Z$193+GeoVa!AC56*Z$194+VP!AC63*Z$195+Sol!AC55*Z$196)","v":2.0423752048517759E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AD60*AA$179+AMV1træBP!AD59*AA$180+AMV3kul!AD58*AA$181+AMV4træ!AD58*AA$182+AMV4træBP!AD57*AA$183+AVV1træ!AD58*AA$184+AVV1kul!AD57*AA$185+AVV2træ!AD58*AA$186+AVV2halm!AD58*AA$187+AVV2gasGT!AD58*AA$188+KKV!AD58*AA$189+HCVgas!AD58*AA$190+SPolie!AD57*AA$191+SPgas!AD57*AA$192+GeoEL!AD56*AA$193+GeoVa!AD56*AA$194+VP!AD63*AA$195+Sol!AD55*AA$196)","v":1.4137969019365669E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AE60*AB$179+AMV1træBP!AE59*AB$180+AMV3kul!AE58*AB$181+AMV4træ!AE58*AB$182+AMV4træBP!AE57*AB$183+AVV1træ!AE58*AB$184+AVV1kul!AE57*AB$185+AVV2træ!AE58*AB$186+AVV2halm!AE58*AB$187+AVV2gasGT!AE58*AB$188+KKV!AE58*AB$189+HCVgas!AE58*AB$190+SPolie!AE57*AB$191+SPgas!AE57*AB$192+GeoEL!AE56*AB$193+GeoVa!AE56*AB$194+VP!AE63*AB$195+Sol!AE55*AB$196)","v":7.3903809041092443E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AF60*AC$179+AMV1træBP!AF59*AC$180+AMV3kul!AF58*AC$181+AMV4træ!AF58*AC$182+AMV4træBP!AF57*AC$183+AVV1træ!AF58*AC$184+AVV1kul!AF57*AC$185+AVV2træ!AF58*AC$186+AVV2halm!AF58*AC$187+AVV2gasGT!AF58*AC$188+KKV!AF58*AC$189+HCVgas!AF58*AC$190+SPolie!AF57*AC$191+SPgas!AF57*AC$192+GeoEL!AF56*AC$193+GeoVa!AF56*AC$194+VP!AF63*AC$195+Sol!AF55*AC$196)","v":1.2004149463990644E-4},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AG60*AD$179+AMV1træBP!AG59*AD$180+AMV3kul!AG58*AD$181+AMV4træ!AG58*AD$182+AMV4træBP!AG57*AD$183+AVV1træ!AG58*AD$184+AVV1kul!AG57*AD$185+AVV2træ!AG58*AD$186+AVV2halm!AG58*AD$187+AVV2gasGT!AG58*AD$188+KKV!AG58*AD$189+HCVgas!AG58*AD$190+SPolie!AG57*AD$191+SPgas!AG57*AD$192+GeoEL!AG56*AD$193+GeoVa!AG56*AD$194+VP!AG63*AD$195+Sol!AG55*AD$196)","v":1.2004149463990644E-4},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AH60*AE$179+AMV1træBP!AH59*AE$180+AMV3kul!AH58*AE$181+AMV4træ!AH58*AE$182+AMV4træBP!AH57*AE$183+AVV1træ!AH58*AE$184+AVV1kul!AH57*AE$185+AVV2træ!AH58*AE$186+AVV2halm!AH58*AE$187+AVV2gasGT!AH58*AE$188+KKV!AH58*AE$189+HCVgas!AH58*AE$190+SPolie!AH57*AE$191+SPgas!AH57*AE$192+GeoEL!AH56*AE$193+GeoVa!AH56*AE$194+VP!AH63*AE$195+Sol!AH55*AE$196)","v":1.2004149463990644E-4},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AI60*AF$179+AMV1træBP!AI59*AF$180+AMV3kul!AI58*AF$181+AMV4træ!AI58*AF$182+AMV4træBP!AI57*AF$183+AVV1træ!AI58*AF$184+AVV1kul!AI57*AF$185+AVV2træ!AI58*AF$186+AVV2halm!AI58*AF$187+AVV2gasGT!AI58*AF$188+KKV!AI58*AF$189+HCVgas!AI58*AF$190+SPolie!AI57*AF$191+SPgas!AI57*AF$192+GeoEL!AI56*AF$193+GeoVa!AI56*AF$194+VP!AI63*AF$195+Sol!AI55*AF$196)","v":1.2004149463990644E-4},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AJ60*AG$179+AMV1træBP!AJ59*AG$180+AMV3kul!AJ58*AG$181+AMV4træ!AJ58*AG$182+AMV4træBP!AJ57*AG$183+AVV1træ!AJ58*AG$184+AVV1kul!AJ57*AG$185+AVV2træ!AJ58*AG$186+AVV2halm!AJ58*AG$187+AVV2gasGT!AJ58*AG$188+KKV!AJ58*AG$189+HCVgas!AJ58*AG$190+SPolie!AJ57*AG$191+SPgas!AJ57*AG$192+GeoEL!AJ56*AG$193+GeoVa!AJ56*AG$194+VP!AJ63*AG$195+Sol!AJ55*AG$196)","v":1.2004149463990644E-4},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AK60*AH$179+AMV1træBP!AK59*AH$180+AMV3kul!AK58*AH$181+AMV4træ!AK58*AH$182+AMV4træBP!AK57*AH$183+AVV1træ!AK58*AH$184+AVV1kul!AK57*AH$185+AVV2træ!AK58*AH$186+AVV2halm!AK58*AH$187+AVV2gasGT!AK58*AH$188+KKV!AK58*AH$189+HCVgas!AK58*AH$190+SPolie!AK57*AH$191+SPgas!AK57*AH$192+GeoEL!AK56*AH$193+GeoVa!AK56*AH$194+VP!AK63*AH$195+Sol!AK55*AH$196)","v":1.2004149463990644E-4},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AL60*AI$179+AMV1træBP!AL59*AI$180+AMV3kul!AL58*AI$181+AMV4træ!AL58*AI$182+AMV4træBP!AL57*AI$183+AVV1træ!AL58*AI$184+AVV1kul!AL57*AI$185+AVV2træ!AL58*AI$186+AVV2halm!AL58*AI$187+AVV2gasGT!AL58*AI$188+KKV!AL58*AI$189+HCVgas!AL58*AI$190+SPolie!AL57*AI$191+SPgas!AL57*AI$192+GeoEL!AL56*AI$193+GeoVa!AL56*AI$194+VP!AL63*AI$195+Sol!AL55*AI$196)","v":1.2004149463990644E-4},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AM60*AJ$179+AMV1træBP!AM59*AJ$180+AMV3kul!AM58*AJ$181+AMV4træ!AM58*AJ$182+AMV4træBP!AM57*AJ$183+AVV1træ!AM58*AJ$184+AVV1kul!AM57*AJ$185+AVV2træ!AM58*AJ$186+AVV2halm!AM58*AJ$187+AVV2gasGT!AM58*AJ$188+KKV!AM58*AJ$189+HCVgas!AM58*AJ$190+SPolie!AM57*AJ$191+SPgas!AM57*AJ$192+GeoEL!AM56*AJ$193+GeoVa!AM56*AJ$194+VP!AM63*AJ$195+Sol!AM55*AJ$196)","v":1.2004149463990644E-4},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AN60*AK$179+AMV1træBP!AN59*AK$180+AMV3kul!AN58*AK$181+AMV4træ!AN58*AK$182+AMV4træBP!AN57*AK$183+AVV1træ!AN58*AK$184+AVV1kul!AN57*AK$185+AVV2træ!AN58*AK$186+AVV2halm!AN58*AK$187+AVV2gasGT!AN58*AK$188+KKV!AN58*AK$189+HCVgas!AN58*AK$190+SPolie!AN57*AK$191+SPgas!AN57*AK$192+GeoEL!AN56*AK$193+GeoVa!AN56*AK$194+VP!AN63*AK$195+Sol!AN55*AK$196)","v":1.2004149463990644E-4},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AO60*AL$179+AMV1træBP!AO59*AL$180+AMV3kul!AO58*AL$181+AMV4træ!AO58*AL$182+AMV4træBP!AO57*AL$183+AVV1træ!AO58*AL$184+AVV1kul!AO57*AL$185+AVV2træ!AO58*AL$186+AVV2halm!AO58*AL$187+AVV2gasGT!AO58*AL$188+KKV!AO58*AL$189+HCVgas!AO58*AL$190+SPolie!AO57*AL$191+SPgas!AO57*AL$192+GeoEL!AO56*AL$193+GeoVa!AO56*AL$194+VP!AO63*AL$195+Sol!AO55*AL$196)","v":1.2004149463990644E-4},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AP60*AM$179+AMV1træBP!AP59*AM$180+AMV3kul!AP58*AM$181+AMV4træ!AP58*AM$182+AMV4træBP!AP57*AM$183+AVV1træ!AP58*AM$184+AVV1kul!AP57*AM$185+AVV2træ!AP58*AM$186+AVV2halm!AP58*AM$187+AVV2gasGT!AP58*AM$188+KKV!AP58*AM$189+HCVgas!AP58*AM$190+SPolie!AP57*AM$191+SPgas!AP57*AM$192+GeoEL!AP56*AM$193+GeoVa!AP56*AM$194+VP!AP63*AM$195+Sol!AP55*AM$196)","v":1.2004149463990644E-4}]
[null,null,"CH4-omkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!H61*E$179+AMV1træBP!H60*E$180+AMV3kul!H59*E$181+AMV4træ!H59*E$182+AMV4træBP!H58*E$183+AVV1træ!H59*E$184+AVV1kul!H58*E$185+AVV2træ!H59*E$186+AVV2halm!H59*E$187+AVV2gasGT!H59*E$188+KKV!H59*E$189+HCVgas!H59*E$190+SPolie!H58*E$191+SPgas!H58*E$192+GeoEL!H57*E$193+GeoVa!H57*E$194+VP!H64*E$195+Sol!H56*E$196)","v":5.4185560711748331E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!I61*F$179+AMV1træBP!I60*F$180+AMV3kul!I59*F$181+AMV4træ!I59*F$182+AMV4træBP!I58*F$183+AVV1træ!I59*F$184+AVV1kul!I58*F$185+AVV2træ!I59*F$186+AVV2halm!I59*F$187+AVV2gasGT!I59*F$188+KKV!I59*F$189+HCVgas!I59*F$190+SPolie!I58*F$191+SPgas!I58*F$192+GeoEL!I57*F$193+GeoVa!I57*F$194+VP!I64*F$195+Sol!I56*F$196)","v":5.4185560711748331E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!J61*G$179+AMV1træBP!J60*G$180+AMV3kul!J59*G$181+AMV4træ!J59*G$182+AMV4træBP!J58*G$183+AVV1træ!J59*G$184+AVV1kul!J58*G$185+AVV2træ!J59*G$186+AVV2halm!J59*G$187+AVV2gasGT!J59*G$188+KKV!J59*G$189+HCVgas!J59*G$190+SPolie!J58*G$191+SPgas!J58*G$192+GeoEL!J57*G$193+GeoVa!J57*G$194+VP!J64*G$195+Sol!J56*G$196)","v":5.4185560711748331E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!K61*H$179+AMV1træBP!K60*H$180+AMV3kul!K59*H$181+AMV4træ!K59*H$182+AMV4træBP!K58*H$183+AVV1træ!K59*H$184+AVV1kul!K58*H$185+AVV2træ!K59*H$186+AVV2halm!K59*H$187+AVV2gasGT!K59*H$188+KKV!K59*H$189+HCVgas!K59*H$190+SPolie!K58*H$191+SPgas!K58*H$192+GeoEL!K57*H$193+GeoVa!K57*H$194+VP!K64*H$195+Sol!K56*H$196)","v":5.4185560711748331E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!L61*I$179+AMV1træBP!L60*I$180+AMV3kul!L59*I$181+AMV4træ!L59*I$182+AMV4træBP!L58*I$183+AVV1træ!L59*I$184+AVV1kul!L58*I$185+AVV2træ!L59*I$186+AVV2halm!L59*I$187+AVV2gasGT!L59*I$188+KKV!L59*I$189+HCVgas!L59*I$190+SPolie!L58*I$191+SPgas!L58*I$192+GeoEL!L57*I$193+GeoVa!L57*I$194+VP!L64*I$195+Sol!L56*I$196)","v":5.4185560711748331E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!M61*J$179+AMV1træBP!M60*J$180+AMV3kul!M59*J$181+AMV4træ!M59*J$182+AMV4træBP!M58*J$183+AVV1træ!M59*J$184+AVV1kul!M58*J$185+AVV2træ!M59*J$186+AVV2halm!M59*J$187+AVV2gasGT!M59*J$188+KKV!M59*J$189+HCVgas!M59*J$190+SPolie!M58*J$191+SPgas!M58*J$192+GeoEL!M57*J$193+GeoVa!M57*J$194+VP!M64*J$195+Sol!M56*J$196)","v":5.3894554486089794E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!N61*K$179+AMV1træBP!N60*K$180+AMV3kul!N59*K$181+AMV4træ!N59*K$182+AMV4træBP!N58*K$183+AVV1træ!N59*K$184+AVV1kul!N58*K$185+AVV2træ!N59*K$186+AVV2halm!N59*K$187+AVV2gasGT!N59*K$188+KKV!N59*K$189+HCVgas!N59*K$190+SPolie!N58*K$191+SPgas!N58*K$192+GeoEL!N57*K$193+GeoVa!N57*K$194+VP!N64*K$195+Sol!N56*K$196)","v":5.3699272565413637E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!O61*L$179+AMV1træBP!O60*L$180+AMV3kul!O59*L$181+AMV4træ!O59*L$182+AMV4træBP!O58*L$183+AVV1træ!O59*L$184+AVV1kul!O58*L$185+AVV2træ!O59*L$186+AVV2halm!O59*L$187+AVV2gasGT!O59*L$188+KKV!O59*L$189+HCVgas!O59*L$190+SPolie!O58*L$191+SPgas!O58*L$192+GeoEL!O57*L$193+GeoVa!O57*L$194+VP!O64*L$195+Sol!O56*L$196)","v":5.3559154322842814E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!P61*M$179+AMV1træBP!P60*M$180+AMV3kul!P59*M$181+AMV4træ!P59*M$182+AMV4træBP!P58*M$183+AVV1træ!P59*M$184+AVV1kul!P58*M$185+AVV2træ!P59*M$186+AVV2halm!P59*M$187+AVV2gasGT!P59*M$188+KKV!P59*M$189+HCVgas!P59*M$190+SPolie!P58*M$191+SPgas!P58*M$192+GeoEL!P57*M$193+GeoVa!P57*M$194+VP!P64*M$195+Sol!P56*M$196)","v":5.34537184244955E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Q61*N$179+AMV1træBP!Q60*N$180+AMV3kul!Q59*N$181+AMV4træ!Q59*N$182+AMV4træBP!Q58*N$183+AVV1træ!Q59*N$184+AVV1kul!Q58*N$185+AVV2træ!Q59*N$186+AVV2halm!Q59*N$187+AVV2gasGT!Q59*N$188+KKV!Q59*N$189+HCVgas!Q59*N$190+SPolie!Q58*N$191+SPgas!Q58*N$192+GeoEL!Q57*N$193+GeoVa!Q57*N$194+VP!Q64*N$195+Sol!Q56*N$196)","v":5.306337385902137E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!R61*O$179+AMV1træBP!R60*O$180+AMV3kul!R59*O$181+AMV4træ!R59*O$182+AMV4træBP!R58*O$183+AVV1træ!R59*O$184+AVV1kul!R58*O$185+AVV2træ!R59*O$186+AVV2halm!R59*O$187+AVV2gasGT!R59*O$188+KKV!R59*O$189+HCVgas!R59*O$190+SPolie!R58*O$191+SPgas!R58*O$192+GeoEL!R57*O$193+GeoVa!R57*O$194+VP!R64*O$195+Sol!R56*O$196)","v":5.2884916095298417E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!S61*P$179+AMV1træBP!S60*P$180+AMV3kul!S59*P$181+AMV4træ!S59*P$182+AMV4træBP!S58*P$183+AVV1træ!S59*P$184+AVV1kul!S58*P$185+AVV2træ!S59*P$186+AVV2halm!S59*P$187+AVV2gasGT!S59*P$188+KKV!S59*P$189+HCVgas!S59*P$190+SPolie!S58*P$191+SPgas!S58*P$192+GeoEL!S57*P$193+GeoVa!S57*P$194+VP!S64*P$195+Sol!S56*P$196)","v":5.2705877612219858E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!T61*Q$179+AMV1træBP!T60*Q$180+AMV3kul!T59*Q$181+AMV4træ!T59*Q$182+AMV4træBP!T58*Q$183+AVV1træ!T59*Q$184+AVV1kul!T58*Q$185+AVV2træ!T59*Q$186+AVV2halm!T59*Q$187+AVV2gasGT!T59*Q$188+KKV!T59*Q$189+HCVgas!T59*Q$190+SPolie!T58*Q$191+SPgas!T58*Q$192+GeoEL!T57*Q$193+GeoVa!T57*Q$194+VP!T64*Q$195+Sol!T56*Q$196)","v":5.252625557058921E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!U61*R$179+AMV1træBP!U60*R$180+AMV3kul!U59*R$181+AMV4træ!U59*R$182+AMV4træBP!U58*R$183+AVV1træ!U59*R$184+AVV1kul!U58*R$185+AVV2træ!U59*R$186+AVV2halm!U59*R$187+AVV2gasGT!U59*R$188+KKV!U59*R$189+HCVgas!U59*R$190+SPolie!U58*R$191+SPgas!U58*R$192+GeoEL!U57*R$193+GeoVa!U57*R$194+VP!U64*R$195+Sol!U56*R$196)","v":5.2346047112669476E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!V61*S$179+AMV1træBP!V60*S$180+AMV3kul!V59*S$181+AMV4træ!V59*S$182+AMV4træBP!V58*S$183+AVV1træ!V59*S$184+AVV1kul!V58*S$185+AVV2træ!V59*S$186+AVV2halm!V59*S$187+AVV2gasGT!V59*S$188+KKV!V59*S$189+HCVgas!V59*S$190+SPolie!V58*S$191+SPgas!V58*S$192+GeoEL!V57*S$193+GeoVa!V57*S$194+VP!V64*S$195+Sol!V56*S$196)","v":5.2165249362035194E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!W61*T$179+AMV1træBP!W60*T$180+AMV3kul!W59*T$181+AMV4træ!W59*T$182+AMV4træBP!W58*T$183+AVV1træ!W59*T$184+AVV1kul!W58*T$185+AVV2træ!W59*T$186+AVV2halm!W59*T$187+AVV2gasGT!W59*T$188+KKV!W59*T$189+HCVgas!W59*T$190+SPolie!W58*T$191+SPgas!W58*T$192+GeoEL!W57*T$193+GeoVa!W57*T$194+VP!W64*T$195+Sol!W56*T$196)","v":5.0795186966259417E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!X61*U$179+AMV1træBP!X60*U$180+AMV3kul!X59*U$181+AMV4træ!X59*U$182+AMV4træBP!X58*U$183+AVV1træ!X59*U$184+AVV1kul!X58*U$185+AVV2træ!X59*U$186+AVV2halm!X59*U$187+AVV2gasGT!X59*U$188+KKV!X59*U$189+HCVgas!X59*U$190+SPolie!X58*U$191+SPgas!X58*U$192+GeoEL!X57*U$193+GeoVa!X57*U$194+VP!X64*U$195+Sol!X56*U$196)","v":4.7854246896040778E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Y61*V$179+AMV1træBP!Y60*V$180+AMV3kul!Y59*V$181+AMV4træ!Y59*V$182+AMV4træBP!Y58*V$183+AVV1træ!Y59*V$184+AVV1kul!Y58*V$185+AVV2træ!Y59*V$186+AVV2halm!Y59*V$187+AVV2gasGT!Y59*V$188+KKV!Y59*V$189+HCVgas!Y59*V$190+SPolie!Y58*V$191+SPgas!Y58*V$192+GeoEL!Y57*V$193+GeoVa!Y57*V$194+VP!Y64*V$195+Sol!Y56*V$196)","v":4.4532428219622097E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Z61*W$179+AMV1træBP!Z60*W$180+AMV3kul!Z59*W$181+AMV4træ!Z59*W$182+AMV4træBP!Z58*W$183+AVV1træ!Z59*W$184+AVV1kul!Z58*W$185+AVV2træ!Z59*W$186+AVV2halm!Z59*W$187+AVV2gasGT!Z59*W$188+KKV!Z59*W$189+HCVgas!Z59*W$190+SPolie!Z58*W$191+SPgas!Z58*W$192+GeoEL!Z57*W$193+GeoVa!Z57*W$194+VP!Z64*W$195+Sol!Z56*W$196)","v":2.3596171974087205E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AA61*X$179+AMV1træBP!AA60*X$180+AMV3kul!AA59*X$181+AMV4træ!AA59*X$182+AMV4træBP!AA58*X$183+AVV1træ!AA59*X$184+AVV1kul!AA58*X$185+AVV2træ!AA59*X$186+AVV2halm!AA59*X$187+AVV2gasGT!AA59*X$188+KKV!AA59*X$189+HCVgas!AA59*X$190+SPolie!AA58*X$191+SPgas!AA58*X$192+GeoEL!AA57*X$193+GeoVa!AA57*X$194+VP!AA64*X$195+Sol!AA56*X$196)","v":2.3996906222706615E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AB61*Y$179+AMV1træBP!AB60*Y$180+AMV3kul!AB59*Y$181+AMV4træ!AB59*Y$182+AMV4træBP!AB58*Y$183+AVV1træ!AB59*Y$184+AVV1kul!AB58*Y$185+AVV2træ!AB59*Y$186+AVV2halm!AB59*Y$187+AVV2gasGT!AB59*Y$188+KKV!AB59*Y$189+HCVgas!AB59*Y$190+SPolie!AB58*Y$191+SPgas!AB58*Y$192+GeoEL!AB57*Y$193+GeoVa!AB57*Y$194+VP!AB64*Y$195+Sol!AB56*Y$196)","v":2.3635895590406238E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AC61*Z$179+AMV1træBP!AC60*Z$180+AMV3kul!AC59*Z$181+AMV4træ!AC59*Z$182+AMV4træBP!AC58*Z$183+AVV1træ!AC59*Z$184+AVV1kul!AC58*Z$185+AVV2træ!AC59*Z$186+AVV2halm!AC59*Z$187+AVV2gasGT!AC59*Z$188+KKV!AC59*Z$189+HCVgas!AC59*Z$190+SPolie!AC58*Z$191+SPgas!AC58*Z$192+GeoEL!AC57*Z$193+GeoVa!AC57*Z$194+VP!AC64*Z$195+Sol!AC56*Z$196)","v":2.3276954072460779E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AD61*AA$179+AMV1træBP!AD60*AA$180+AMV3kul!AD59*AA$181+AMV4træ!AD59*AA$182+AMV4træBP!AD58*AA$183+AVV1træ!AD59*AA$184+AVV1kul!AD58*AA$185+AVV2træ!AD59*AA$186+AVV2halm!AD59*AA$187+AVV2gasGT!AD59*AA$188+KKV!AD59*AA$189+HCVgas!AD59*AA$190+SPolie!AD58*AA$191+SPgas!AD58*AA$192+GeoEL!AD57*AA$193+GeoVa!AD57*AA$194+VP!AD64*AA$195+Sol!AD56*AA$196)","v":2.2920063931163434E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AE61*AB$179+AMV1træBP!AE60*AB$180+AMV3kul!AE59*AB$181+AMV4træ!AE59*AB$182+AMV4træBP!AE58*AB$183+AVV1træ!AE59*AB$184+AVV1kul!AE58*AB$185+AVV2træ!AE59*AB$186+AVV2halm!AE59*AB$187+AVV2gasGT!AE59*AB$188+KKV!AE59*AB$189+HCVgas!AE59*AB$190+SPolie!AE58*AB$191+SPgas!AE58*AB$192+GeoEL!AE57*AB$193+GeoVa!AE57*AB$194+VP!AE64*AB$195+Sol!AE56*AB$196)","v":2.2565207630974716E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AF61*AC$179+AMV1træBP!AF60*AC$180+AMV3kul!AF59*AC$181+AMV4træ!AF59*AC$182+AMV4træBP!AF58*AC$183+AVV1træ!AF59*AC$184+AVV1kul!AF58*AC$185+AVV2træ!AF59*AC$186+AVV2halm!AF59*AC$187+AVV2gasGT!AF59*AC$188+KKV!AF59*AC$189+HCVgas!AF59*AC$190+SPolie!AF58*AC$191+SPgas!AF58*AC$192+GeoEL!AF57*AC$193+GeoVa!AF57*AC$194+VP!AF64*AC$195+Sol!AF56*AC$196)","v":2.2212367835650016E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AG61*AD$179+AMV1træBP!AG60*AD$180+AMV3kul!AG59*AD$181+AMV4træ!AG59*AD$182+AMV4træBP!AG58*AD$183+AVV1træ!AG59*AD$184+AVV1kul!AG58*AD$185+AVV2træ!AG59*AD$186+AVV2halm!AG59*AD$187+AVV2gasGT!AG59*AD$188+KKV!AG59*AD$189+HCVgas!AG59*AD$190+SPolie!AG58*AD$191+SPgas!AG58*AD$192+GeoEL!AG57*AD$193+GeoVa!AG57*AD$194+VP!AG64*AD$195+Sol!AG56*AD$196)","v":2.2212367835650016E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AH61*AE$179+AMV1træBP!AH60*AE$180+AMV3kul!AH59*AE$181+AMV4træ!AH59*AE$182+AMV4træBP!AH58*AE$183+AVV1træ!AH59*AE$184+AVV1kul!AH58*AE$185+AVV2træ!AH59*AE$186+AVV2halm!AH59*AE$187+AVV2gasGT!AH59*AE$188+KKV!AH59*AE$189+HCVgas!AH59*AE$190+SPolie!AH58*AE$191+SPgas!AH58*AE$192+GeoEL!AH57*AE$193+GeoVa!AH57*AE$194+VP!AH64*AE$195+Sol!AH56*AE$196)","v":2.2212367835650016E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AI61*AF$179+AMV1træBP!AI60*AF$180+AMV3kul!AI59*AF$181+AMV4træ!AI59*AF$182+AMV4træBP!AI58*AF$183+AVV1træ!AI59*AF$184+AVV1kul!AI58*AF$185+AVV2træ!AI59*AF$186+AVV2halm!AI59*AF$187+AVV2gasGT!AI59*AF$188+KKV!AI59*AF$189+HCVgas!AI59*AF$190+SPolie!AI58*AF$191+SPgas!AI58*AF$192+GeoEL!AI57*AF$193+GeoVa!AI57*AF$194+VP!AI64*AF$195+Sol!AI56*AF$196)","v":2.2212367835650016E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AJ61*AG$179+AMV1træBP!AJ60*AG$180+AMV3kul!AJ59*AG$181+AMV4træ!AJ59*AG$182+AMV4træBP!AJ58*AG$183+AVV1træ!AJ59*AG$184+AVV1kul!AJ58*AG$185+AVV2træ!AJ59*AG$186+AVV2halm!AJ59*AG$187+AVV2gasGT!AJ59*AG$188+KKV!AJ59*AG$189+HCVgas!AJ59*AG$190+SPolie!AJ58*AG$191+SPgas!AJ58*AG$192+GeoEL!AJ57*AG$193+GeoVa!AJ57*AG$194+VP!AJ64*AG$195+Sol!AJ56*AG$196)","v":2.2212367835650016E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AK61*AH$179+AMV1træBP!AK60*AH$180+AMV3kul!AK59*AH$181+AMV4træ!AK59*AH$182+AMV4træBP!AK58*AH$183+AVV1træ!AK59*AH$184+AVV1kul!AK58*AH$185+AVV2træ!AK59*AH$186+AVV2halm!AK59*AH$187+AVV2gasGT!AK59*AH$188+KKV!AK59*AH$189+HCVgas!AK59*AH$190+SPolie!AK58*AH$191+SPgas!AK58*AH$192+GeoEL!AK57*AH$193+GeoVa!AK57*AH$194+VP!AK64*AH$195+Sol!AK56*AH$196)","v":2.2212367835650016E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AL61*AI$179+AMV1træBP!AL60*AI$180+AMV3kul!AL59*AI$181+AMV4træ!AL59*AI$182+AMV4træBP!AL58*AI$183+AVV1træ!AL59*AI$184+AVV1kul!AL58*AI$185+AVV2træ!AL59*AI$186+AVV2halm!AL59*AI$187+AVV2gasGT!AL59*AI$188+KKV!AL59*AI$189+HCVgas!AL59*AI$190+SPolie!AL58*AI$191+SPgas!AL58*AI$192+GeoEL!AL57*AI$193+GeoVa!AL57*AI$194+VP!AL64*AI$195+Sol!AL56*AI$196)","v":2.2212367835650016E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AM61*AJ$179+AMV1træBP!AM60*AJ$180+AMV3kul!AM59*AJ$181+AMV4træ!AM59*AJ$182+AMV4træBP!AM58*AJ$183+AVV1træ!AM59*AJ$184+AVV1kul!AM58*AJ$185+AVV2træ!AM59*AJ$186+AVV2halm!AM59*AJ$187+AVV2gasGT!AM59*AJ$188+KKV!AM59*AJ$189+HCVgas!AM59*AJ$190+SPolie!AM58*AJ$191+SPgas!AM58*AJ$192+GeoEL!AM57*AJ$193+GeoVa!AM57*AJ$194+VP!AM64*AJ$195+Sol!AM56*AJ$196)","v":2.2212367835650016E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AN61*AK$179+AMV1træBP!AN60*AK$180+AMV3kul!AN59*AK$181+AMV4træ!AN59*AK$182+AMV4træBP!AN58*AK$183+AVV1træ!AN59*AK$184+AVV1kul!AN58*AK$185+AVV2træ!AN59*AK$186+AVV2halm!AN59*AK$187+AVV2gasGT!AN59*AK$188+KKV!AN59*AK$189+HCVgas!AN59*AK$190+SPolie!AN58*AK$191+SPgas!AN58*AK$192+GeoEL!AN57*AK$193+GeoVa!AN57*AK$194+VP!AN64*AK$195+Sol!AN56*AK$196)","v":2.2212367835650016E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AO61*AL$179+AMV1træBP!AO60*AL$180+AMV3kul!AO59*AL$181+AMV4træ!AO59*AL$182+AMV4træBP!AO58*AL$183+AVV1træ!AO59*AL$184+AVV1kul!AO58*AL$185+AVV2træ!AO59*AL$186+AVV2halm!AO59*AL$187+AVV2gasGT!AO59*AL$188+KKV!AO59*AL$189+HCVgas!AO59*AL$190+SPolie!AO58*AL$191+SPgas!AO58*AL$192+GeoEL!AO57*AL$193+GeoVa!AO57*AL$194+VP!AO64*AL$195+Sol!AO56*AL$196)","v":2.2212367835650016E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AP61*AM$179+AMV1træBP!AP60*AM$180+AMV3kul!AP59*AM$181+AMV4træ!AP59*AM$182+AMV4træBP!AP58*AM$183+AVV1træ!AP59*AM$184+AVV1kul!AP58*AM$185+AVV2træ!AP59*AM$186+AVV2halm!AP59*AM$187+AVV2gasGT!AP59*AM$188+KKV!AP59*AM$189+HCVgas!AP59*AM$190+SPolie!AP58*AM$191+SPgas!AP58*AM$192+GeoEL!AP57*AM$193+GeoVa!AP57*AM$194+VP!AP64*AM$195+Sol!AP56*AM$196)","v":2.2212367835650016E-3}]
[null,null,"N20-omkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!H62*E$179+AMV1træBP!H61*E$180+AMV3kul!H60*E$181+AMV4træ!H60*E$182+AMV4træBP!H59*E$183+AVV1træ!H60*E$184+AVV1kul!H59*E$185+AVV2træ!H60*E$186+AVV2halm!H60*E$187+AVV2gasGT!H60*E$188+KKV!H60*E$189+HCVgas!H60*E$190+SPolie!H59*E$191+SPgas!H59*E$192+GeoEL!H58*E$193+GeoVa!H58*E$194+VP!H65*E$195+Sol!H57*E$196)","v":2.0801365135746933E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!I62*F$179+AMV1træBP!I61*F$180+AMV3kul!I60*F$181+AMV4træ!I60*F$182+AMV4træBP!I59*F$183+AVV1træ!I60*F$184+AVV1kul!I59*F$185+AVV2træ!I60*F$186+AVV2halm!I60*F$187+AVV2gasGT!I60*F$188+KKV!I60*F$189+HCVgas!I60*F$190+SPolie!I59*F$191+SPgas!I59*F$192+GeoEL!I58*F$193+GeoVa!I58*F$194+VP!I65*F$195+Sol!I57*F$196)","v":2.0801365135746933E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!J62*G$179+AMV1træBP!J61*G$180+AMV3kul!J60*G$181+AMV4træ!J60*G$182+AMV4træBP!J59*G$183+AVV1træ!J60*G$184+AVV1kul!J59*G$185+AVV2træ!J60*G$186+AVV2halm!J60*G$187+AVV2gasGT!J60*G$188+KKV!J60*G$189+HCVgas!J60*G$190+SPolie!J59*G$191+SPgas!J59*G$192+GeoEL!J58*G$193+GeoVa!J58*G$194+VP!J65*G$195+Sol!J57*G$196)","v":2.0801365135746933E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!K62*H$179+AMV1træBP!K61*H$180+AMV3kul!K60*H$181+AMV4træ!K60*H$182+AMV4træBP!K59*H$183+AVV1træ!K60*H$184+AVV1kul!K59*H$185+AVV2træ!K60*H$186+AVV2halm!K60*H$187+AVV2gasGT!K60*H$188+KKV!K60*H$189+HCVgas!K60*H$190+SPolie!K59*H$191+SPgas!K59*H$192+GeoEL!K58*H$193+GeoVa!K58*H$194+VP!K65*H$195+Sol!K57*H$196)","v":2.0801365135746933E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!L62*I$179+AMV1træBP!L61*I$180+AMV3kul!L60*I$181+AMV4træ!L60*I$182+AMV4træBP!L59*I$183+AVV1træ!L60*I$184+AVV1kul!L59*I$185+AVV2træ!L60*I$186+AVV2halm!L60*I$187+AVV2gasGT!L60*I$188+KKV!L60*I$189+HCVgas!L60*I$190+SPolie!L59*I$191+SPgas!L59*I$192+GeoEL!L58*I$193+GeoVa!L58*I$194+VP!L65*I$195+Sol!L57*I$196)","v":2.0801365135746933E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!M62*J$179+AMV1træBP!M61*J$180+AMV3kul!M60*J$181+AMV4træ!M60*J$182+AMV4træBP!M59*J$183+AVV1træ!M60*J$184+AVV1kul!M59*J$185+AVV2træ!M60*J$186+AVV2halm!M60*J$187+AVV2gasGT!M60*J$188+KKV!M60*J$189+HCVgas!M60*J$190+SPolie!M59*J$191+SPgas!M59*J$192+GeoEL!M58*J$193+GeoVa!M58*J$194+VP!M65*J$195+Sol!M57*J$196)","v":2.0543244237164152E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!N62*K$179+AMV1træBP!N61*K$180+AMV3kul!N60*K$181+AMV4træ!N60*K$182+AMV4træBP!N59*K$183+AVV1træ!N60*K$184+AVV1kul!N59*K$185+AVV2træ!N60*K$186+AVV2halm!N60*K$187+AVV2gasGT!N60*K$188+KKV!N60*K$189+HCVgas!N60*K$190+SPolie!N59*K$191+SPgas!N59*K$192+GeoEL!N58*K$193+GeoVa!N58*K$194+VP!N65*K$195+Sol!N57*K$196)","v":2.0370030263037214E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!O62*L$179+AMV1træBP!O61*L$180+AMV3kul!O60*L$181+AMV4træ!O60*L$182+AMV4træBP!O59*L$183+AVV1træ!O60*L$184+AVV1kul!O59*L$185+AVV2træ!O60*L$186+AVV2halm!O60*L$187+AVV2gasGT!O60*L$188+KKV!O60*L$189+HCVgas!O60*L$190+SPolie!O59*L$191+SPgas!O59*L$192+GeoEL!O58*L$193+GeoVa!O58*L$194+VP!O65*L$195+Sol!O57*L$196)","v":2.0245746163621521E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!P62*M$179+AMV1træBP!P61*M$180+AMV3kul!P60*M$181+AMV4træ!P60*M$182+AMV4træBP!P59*M$183+AVV1træ!P60*M$184+AVV1kul!P59*M$185+AVV2træ!P60*M$186+AVV2halm!P60*M$187+AVV2gasGT!P60*M$188+KKV!P60*M$189+HCVgas!P60*M$190+SPolie!P59*M$191+SPgas!P59*M$192+GeoEL!P58*M$193+GeoVa!P58*M$194+VP!P65*M$195+Sol!P57*M$196)","v":2.0152225110033044E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Q62*N$179+AMV1træBP!Q61*N$180+AMV3kul!Q60*N$181+AMV4træ!Q60*N$182+AMV4træBP!Q59*N$183+AVV1træ!Q60*N$184+AVV1kul!Q59*N$185+AVV2træ!Q60*N$186+AVV2halm!Q60*N$187+AVV2gasGT!Q60*N$188+KKV!Q60*N$189+HCVgas!Q60*N$190+SPolie!Q59*N$191+SPgas!Q59*N$192+GeoEL!Q58*N$193+GeoVa!Q58*N$194+VP!Q65*N$195+Sol!Q57*N$196)","v":1.9963378425548232E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!R62*O$179+AMV1træBP!R61*O$180+AMV3kul!R60*O$181+AMV4træ!R60*O$182+AMV4træBP!R59*O$183+AVV1træ!R60*O$184+AVV1kul!R59*O$185+AVV2træ!R60*O$186+AVV2halm!R60*O$187+AVV2gasGT!R60*O$188+KKV!R60*O$189+HCVgas!R60*O$190+SPolie!R59*O$191+SPgas!R59*O$192+GeoEL!R58*O$193+GeoVa!R58*O$194+VP!R65*O$195+Sol!R57*O$196)","v":1.9727443735083477E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!S62*P$179+AMV1træBP!S61*P$180+AMV3kul!S60*P$181+AMV4træ!S60*P$182+AMV4træBP!S59*P$183+AVV1træ!S60*P$184+AVV1kul!S59*P$185+AVV2træ!S60*P$186+AVV2halm!S60*P$187+AVV2gasGT!S60*P$188+KKV!S60*P$189+HCVgas!S60*P$190+SPolie!S59*P$191+SPgas!S59*P$192+GeoEL!S58*P$193+GeoVa!S58*P$194+VP!S65*P$195+Sol!S57*P$196)","v":1.9490741289613377E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!T62*Q$179+AMV1træBP!T61*Q$180+AMV3kul!T60*Q$181+AMV4træ!T60*Q$182+AMV4træBP!T59*Q$183+AVV1træ!T60*Q$184+AVV1kul!T59*Q$185+AVV2træ!T60*Q$186+AVV2halm!T60*Q$187+AVV2gasGT!T60*Q$188+KKV!T60*Q$189+HCVgas!T60*Q$190+SPolie!T59*Q$191+SPgas!T59*Q$192+GeoEL!T58*Q$193+GeoVa!T58*Q$194+VP!T65*Q$195+Sol!T57*Q$196)","v":1.925326733550398E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!U62*R$179+AMV1træBP!U61*R$180+AMV3kul!U60*R$181+AMV4træ!U60*R$182+AMV4træBP!U59*R$183+AVV1træ!U60*R$184+AVV1kul!U59*R$185+AVV2træ!U60*R$186+AVV2halm!U60*R$187+AVV2gasGT!U60*R$188+KKV!U60*R$189+HCVgas!U60*R$190+SPolie!U59*R$191+SPgas!U59*R$192+GeoEL!U58*R$193+GeoVa!U58*R$194+VP!U65*R$195+Sol!U57*R$196)","v":1.9015018094611386E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!V62*S$179+AMV1træBP!V61*S$180+AMV3kul!V60*S$181+AMV4træ!V60*S$182+AMV4træBP!V59*S$183+AVV1træ!V60*S$184+AVV1kul!V59*S$185+AVV2træ!V60*S$186+AVV2halm!V60*S$187+AVV2gasGT!V60*S$188+KKV!V60*S$189+HCVgas!V60*S$190+SPolie!V59*S$191+SPgas!V59*S$192+GeoEL!V58*S$193+GeoVa!V58*S$194+VP!V65*S$195+Sol!V57*S$196)","v":1.8775989764082731E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!W62*T$179+AMV1træBP!W61*T$180+AMV3kul!W60*T$181+AMV4træ!W60*T$182+AMV4træBP!W59*T$183+AVV1træ!W60*T$184+AVV1kul!W59*T$185+AVV2træ!W60*T$186+AVV2halm!W60*T$187+AVV2gasGT!W60*T$188+KKV!W60*T$189+HCVgas!W60*T$190+SPolie!W59*T$191+SPgas!W59*T$192+GeoEL!W58*T$193+GeoVa!W58*T$194+VP!W65*T$195+Sol!W57*T$196)","v":1.8149022757334082E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!X62*U$179+AMV1træBP!X61*U$180+AMV3kul!X60*U$181+AMV4træ!X60*U$182+AMV4træBP!X59*U$183+AVV1træ!X60*U$184+AVV1kul!X59*U$185+AVV2træ!X60*U$186+AVV2halm!X60*U$187+AVV2gasGT!X60*U$188+KKV!X60*U$189+HCVgas!X60*U$190+SPolie!X59*U$191+SPgas!X59*U$192+GeoEL!X58*U$193+GeoVa!X58*U$194+VP!X65*U$195+Sol!X57*U$196)","v":1.6941293145459887E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Y62*V$179+AMV1træBP!Y61*V$180+AMV3kul!Y60*V$181+AMV4træ!Y60*V$182+AMV4træBP!Y59*V$183+AVV1træ!Y60*V$184+AVV1kul!Y59*V$185+AVV2træ!Y60*V$186+AVV2halm!Y60*V$187+AVV2gasGT!Y60*V$188+KKV!Y60*V$189+HCVgas!Y60*V$190+SPolie!Y59*V$191+SPgas!Y59*V$192+GeoEL!Y58*V$193+GeoVa!Y58*V$194+VP!Y65*V$195+Sol!Y57*V$196)","v":1.5786174116135306E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Z62*W$179+AMV1træBP!Z61*W$180+AMV3kul!Z60*W$181+AMV4træ!Z60*W$182+AMV4træBP!Z59*W$183+AVV1træ!Z60*W$184+AVV1kul!Z59*W$185+AVV2træ!Z60*W$186+AVV2halm!Z60*W$187+AVV2gasGT!Z60*W$188+KKV!Z60*W$189+HCVgas!Z60*W$190+SPolie!Z59*W$191+SPgas!Z59*W$192+GeoEL!Z58*W$193+GeoVa!Z58*W$194+VP!Z65*W$195+Sol!Z57*W$196)","v":9.6049715504458611E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AA62*X$179+AMV1træBP!AA61*X$180+AMV3kul!AA60*X$181+AMV4træ!AA60*X$182+AMV4træBP!AA59*X$183+AVV1træ!AA60*X$184+AVV1kul!AA59*X$185+AVV2træ!AA60*X$186+AVV2halm!AA60*X$187+AVV2gasGT!AA60*X$188+KKV!AA60*X$189+HCVgas!AA60*X$190+SPolie!AA59*X$191+SPgas!AA59*X$192+GeoEL!AA58*X$193+GeoVa!AA58*X$194+VP!AA65*X$195+Sol!AA57*X$196)","v":9.7291233832849933E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AB62*Y$179+AMV1træBP!AB61*Y$180+AMV3kul!AB60*Y$181+AMV4træ!AB60*Y$182+AMV4træBP!AB59*Y$183+AVV1træ!AB60*Y$184+AVV1kul!AB59*Y$185+AVV2træ!AB60*Y$186+AVV2halm!AB60*Y$187+AVV2gasGT!AB60*Y$188+KKV!AB60*Y$189+HCVgas!AB60*Y$190+SPolie!AB59*Y$191+SPgas!AB59*Y$192+GeoEL!AB58*Y$193+GeoVa!AB58*Y$194+VP!AB65*Y$195+Sol!AB57*Y$196)","v":9.4735684656930066E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AC62*Z$179+AMV1træBP!AC61*Z$180+AMV3kul!AC60*Z$181+AMV4træ!AC60*Z$182+AMV4træBP!AC59*Z$183+AVV1træ!AC60*Z$184+AVV1kul!AC59*Z$185+AVV2træ!AC60*Z$186+AVV2halm!AC60*Z$187+AVV2gasGT!AC60*Z$188+KKV!AC60*Z$189+HCVgas!AC60*Z$190+SPolie!AC59*Z$191+SPgas!AC59*Z$192+GeoEL!AC58*Z$193+GeoVa!AC58*Z$194+VP!AC65*Z$195+Sol!AC57*Z$196)","v":9.2194782483096503E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AD62*AA$179+AMV1træBP!AD61*AA$180+AMV3kul!AD60*AA$181+AMV4træ!AD60*AA$182+AMV4træBP!AD59*AA$183+AVV1træ!AD60*AA$184+AVV1kul!AD59*AA$185+AVV2træ!AD60*AA$186+AVV2halm!AD60*AA$187+AVV2gasGT!AD60*AA$188+KKV!AD60*AA$189+HCVgas!AD60*AA$190+SPolie!AD59*AA$191+SPgas!AD59*AA$192+GeoEL!AD58*AA$193+GeoVa!AD58*AA$194+VP!AD65*AA$195+Sol!AD57*AA$196)","v":8.9668401748339115E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AE62*AB$179+AMV1træBP!AE61*AB$180+AMV3kul!AE60*AB$181+AMV4træ!AE60*AB$182+AMV4træBP!AE59*AB$183+AVV1træ!AE60*AB$184+AVV1kul!AE59*AB$185+AVV2træ!AE60*AB$186+AVV2halm!AE60*AB$187+AVV2gasGT!AE60*AB$188+KKV!AE60*AB$189+HCVgas!AE60*AB$190+SPolie!AE59*AB$191+SPgas!AE59*AB$192+GeoEL!AE58*AB$193+GeoVa!AE58*AB$194+VP!AE65*AB$195+Sol!AE57*AB$196)","v":8.7156418320763398E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AF62*AC$179+AMV1træBP!AF61*AC$180+AMV3kul!AF60*AC$181+AMV4træ!AF60*AC$182+AMV4træBP!AF59*AC$183+AVV1træ!AF60*AC$184+AVV1kul!AF59*AC$185+AVV2træ!AF60*AC$186+AVV2halm!AF60*AC$187+AVV2gasGT!AF60*AC$188+KKV!AF60*AC$189+HCVgas!AF60*AC$190+SPolie!AF59*AC$191+SPgas!AF59*AC$192+GeoEL!AF58*AC$193+GeoVa!AF58*AC$194+VP!AF65*AC$195+Sol!AF57*AC$196)","v":8.4658709479257938E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AG62*AD$179+AMV1træBP!AG61*AD$180+AMV3kul!AG60*AD$181+AMV4træ!AG60*AD$182+AMV4træBP!AG59*AD$183+AVV1træ!AG60*AD$184+AVV1kul!AG59*AD$185+AVV2træ!AG60*AD$186+AVV2halm!AG60*AD$187+AVV2gasGT!AG60*AD$188+KKV!AG60*AD$189+HCVgas!AG60*AD$190+SPolie!AG59*AD$191+SPgas!AG59*AD$192+GeoEL!AG58*AD$193+GeoVa!AG58*AD$194+VP!AG65*AD$195+Sol!AG57*AD$196)","v":8.4658709479257938E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AH62*AE$179+AMV1træBP!AH61*AE$180+AMV3kul!AH60*AE$181+AMV4træ!AH60*AE$182+AMV4træBP!AH59*AE$183+AVV1træ!AH60*AE$184+AVV1kul!AH59*AE$185+AVV2træ!AH60*AE$186+AVV2halm!AH60*AE$187+AVV2gasGT!AH60*AE$188+KKV!AH60*AE$189+HCVgas!AH60*AE$190+SPolie!AH59*AE$191+SPgas!AH59*AE$192+GeoEL!AH58*AE$193+GeoVa!AH58*AE$194+VP!AH65*AE$195+Sol!AH57*AE$196)","v":8.4658709479257938E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AI62*AF$179+AMV1træBP!AI61*AF$180+AMV3kul!AI60*AF$181+AMV4træ!AI60*AF$182+AMV4træBP!AI59*AF$183+AVV1træ!AI60*AF$184+AVV1kul!AI59*AF$185+AVV2træ!AI60*AF$186+AVV2halm!AI60*AF$187+AVV2gasGT!AI60*AF$188+KKV!AI60*AF$189+HCVgas!AI60*AF$190+SPolie!AI59*AF$191+SPgas!AI59*AF$192+GeoEL!AI58*AF$193+GeoVa!AI58*AF$194+VP!AI65*AF$195+Sol!AI57*AF$196)","v":8.4658709479257938E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AJ62*AG$179+AMV1træBP!AJ61*AG$180+AMV3kul!AJ60*AG$181+AMV4træ!AJ60*AG$182+AMV4træBP!AJ59*AG$183+AVV1træ!AJ60*AG$184+AVV1kul!AJ59*AG$185+AVV2træ!AJ60*AG$186+AVV2halm!AJ60*AG$187+AVV2gasGT!AJ60*AG$188+KKV!AJ60*AG$189+HCVgas!AJ60*AG$190+SPolie!AJ59*AG$191+SPgas!AJ59*AG$192+GeoEL!AJ58*AG$193+GeoVa!AJ58*AG$194+VP!AJ65*AG$195+Sol!AJ57*AG$196)","v":8.4658709479257938E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AK62*AH$179+AMV1træBP!AK61*AH$180+AMV3kul!AK60*AH$181+AMV4træ!AK60*AH$182+AMV4træBP!AK59*AH$183+AVV1træ!AK60*AH$184+AVV1kul!AK59*AH$185+AVV2træ!AK60*AH$186+AVV2halm!AK60*AH$187+AVV2gasGT!AK60*AH$188+KKV!AK60*AH$189+HCVgas!AK60*AH$190+SPolie!AK59*AH$191+SPgas!AK59*AH$192+GeoEL!AK58*AH$193+GeoVa!AK58*AH$194+VP!AK65*AH$195+Sol!AK57*AH$196)","v":8.4658709479257938E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AL62*AI$179+AMV1træBP!AL61*AI$180+AMV3kul!AL60*AI$181+AMV4træ!AL60*AI$182+AMV4træBP!AL59*AI$183+AVV1træ!AL60*AI$184+AVV1kul!AL59*AI$185+AVV2træ!AL60*AI$186+AVV2halm!AL60*AI$187+AVV2gasGT!AL60*AI$188+KKV!AL60*AI$189+HCVgas!AL60*AI$190+SPolie!AL59*AI$191+SPgas!AL59*AI$192+GeoEL!AL58*AI$193+GeoVa!AL58*AI$194+VP!AL65*AI$195+Sol!AL57*AI$196)","v":8.4658709479257938E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AM62*AJ$179+AMV1træBP!AM61*AJ$180+AMV3kul!AM60*AJ$181+AMV4træ!AM60*AJ$182+AMV4træBP!AM59*AJ$183+AVV1træ!AM60*AJ$184+AVV1kul!AM59*AJ$185+AVV2træ!AM60*AJ$186+AVV2halm!AM60*AJ$187+AVV2gasGT!AM60*AJ$188+KKV!AM60*AJ$189+HCVgas!AM60*AJ$190+SPolie!AM59*AJ$191+SPgas!AM59*AJ$192+GeoEL!AM58*AJ$193+GeoVa!AM58*AJ$194+VP!AM65*AJ$195+Sol!AM57*AJ$196)","v":8.4658709479257938E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AN62*AK$179+AMV1træBP!AN61*AK$180+AMV3kul!AN60*AK$181+AMV4træ!AN60*AK$182+AMV4træBP!AN59*AK$183+AVV1træ!AN60*AK$184+AVV1kul!AN59*AK$185+AVV2træ!AN60*AK$186+AVV2halm!AN60*AK$187+AVV2gasGT!AN60*AK$188+KKV!AN60*AK$189+HCVgas!AN60*AK$190+SPolie!AN59*AK$191+SPgas!AN59*AK$192+GeoEL!AN58*AK$193+GeoVa!AN58*AK$194+VP!AN65*AK$195+Sol!AN57*AK$196)","v":8.4658709479257938E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AO62*AL$179+AMV1træBP!AO61*AL$180+AMV3kul!AO60*AL$181+AMV4træ!AO60*AL$182+AMV4træBP!AO59*AL$183+AVV1træ!AO60*AL$184+AVV1kul!AO59*AL$185+AVV2træ!AO60*AL$186+AVV2halm!AO60*AL$187+AVV2gasGT!AO60*AL$188+KKV!AO60*AL$189+HCVgas!AO60*AL$190+SPolie!AO59*AL$191+SPgas!AO59*AL$192+GeoEL!AO58*AL$193+GeoVa!AO58*AL$194+VP!AO65*AL$195+Sol!AO57*AL$196)","v":8.4658709479257938E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AP62*AM$179+AMV1træBP!AP61*AM$180+AMV3kul!AP60*AM$181+AMV4træ!AP60*AM$182+AMV4træBP!AP59*AM$183+AVV1træ!AP60*AM$184+AVV1kul!AP59*AM$185+AVV2træ!AP60*AM$186+AVV2halm!AP60*AM$187+AVV2gasGT!AP60*AM$188+KKV!AP60*AM$189+HCVgas!AP60*AM$190+SPolie!AP59*AM$191+SPgas!AP59*AM$192+GeoEL!AP58*AM$193+GeoVa!AP58*AM$194+VP!AP65*AM$195+Sol!AP57*AM$196)","v":8.4658709479257938E-3}]
[null,null,"SO2-omkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!H63*E$179+AMV1træBP!H62*E$180+AMV3kul!H61*E$181+AMV4træ!H61*E$182+AMV4træBP!H60*E$183+AVV1træ!H61*E$184+AVV1kul!H60*E$185+AVV2træ!H61*E$186+AVV2halm!H61*E$187+AVV2gasGT!H61*E$188+KKV!H61*E$189+HCVgas!H61*E$190+SPolie!H60*E$191+SPgas!H60*E$192+GeoEL!H59*E$193+GeoVa!H59*E$194+VP!H66*E$195+Sol!H58*E$196)","v":2.6644515634812457E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!I63*F$179+AMV1træBP!I62*F$180+AMV3kul!I61*F$181+AMV4træ!I61*F$182+AMV4træBP!I60*F$183+AVV1træ!I61*F$184+AVV1kul!I60*F$185+AVV2træ!I61*F$186+AVV2halm!I61*F$187+AVV2gasGT!I61*F$188+KKV!I61*F$189+HCVgas!I61*F$190+SPolie!I60*F$191+SPgas!I60*F$192+GeoEL!I59*F$193+GeoVa!I59*F$194+VP!I66*F$195+Sol!I58*F$196)","v":2.6644515634812457E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!J63*G$179+AMV1træBP!J62*G$180+AMV3kul!J61*G$181+AMV4træ!J61*G$182+AMV4træBP!J60*G$183+AVV1træ!J61*G$184+AVV1kul!J60*G$185+AVV2træ!J61*G$186+AVV2halm!J61*G$187+AVV2gasGT!J61*G$188+KKV!J61*G$189+HCVgas!J61*G$190+SPolie!J60*G$191+SPgas!J60*G$192+GeoEL!J59*G$193+GeoVa!J59*G$194+VP!J66*G$195+Sol!J58*G$196)","v":2.6644515634812457E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!K63*H$179+AMV1træBP!K62*H$180+AMV3kul!K61*H$181+AMV4træ!K61*H$182+AMV4træBP!K60*H$183+AVV1træ!K61*H$184+AVV1kul!K60*H$185+AVV2træ!K61*H$186+AVV2halm!K61*H$187+AVV2gasGT!K61*H$188+KKV!K61*H$189+HCVgas!K61*H$190+SPolie!K60*H$191+SPgas!K60*H$192+GeoEL!K59*H$193+GeoVa!K59*H$194+VP!K66*H$195+Sol!K58*H$196)","v":2.6644515634812457E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!L63*I$179+AMV1træBP!L62*I$180+AMV3kul!L61*I$181+AMV4træ!L61*I$182+AMV4træBP!L60*I$183+AVV1træ!L61*I$184+AVV1kul!L60*I$185+AVV2træ!L61*I$186+AVV2halm!L61*I$187+AVV2gasGT!L61*I$188+KKV!L61*I$189+HCVgas!L61*I$190+SPolie!L60*I$191+SPgas!L60*I$192+GeoEL!L59*I$193+GeoVa!L59*I$194+VP!L66*I$195+Sol!L58*I$196)","v":2.6644515634812457E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!M63*J$179+AMV1træBP!M62*J$180+AMV3kul!M61*J$181+AMV4træ!M61*J$182+AMV4træBP!M60*J$183+AVV1træ!M61*J$184+AVV1kul!M60*J$185+AVV2træ!M61*J$186+AVV2halm!M61*J$187+AVV2gasGT!M61*J$188+KKV!M61*J$189+HCVgas!M61*J$190+SPolie!M60*J$191+SPgas!M60*J$192+GeoEL!M59*J$193+GeoVa!M59*J$194+VP!M66*J$195+Sol!M58*J$196)","v":2.8611667484981947E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!N63*K$179+AMV1træBP!N62*K$180+AMV3kul!N61*K$181+AMV4træ!N61*K$182+AMV4træBP!N60*K$183+AVV1træ!N61*K$184+AVV1kul!N60*K$185+AVV2træ!N61*K$186+AVV2halm!N61*K$187+AVV2gasGT!N61*K$188+KKV!N61*K$189+HCVgas!N61*K$190+SPolie!N60*K$191+SPgas!N60*K$192+GeoEL!N59*K$193+GeoVa!N59*K$194+VP!N66*K$195+Sol!N58*K$196)","v":2.9931739557992915E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!O63*L$179+AMV1træBP!O62*L$180+AMV3kul!O61*L$181+AMV4træ!O61*L$182+AMV4træBP!O60*L$183+AVV1træ!O61*L$184+AVV1kul!O60*L$185+AVV2træ!O61*L$186+AVV2halm!O61*L$187+AVV2gasGT!O61*L$188+KKV!O61*L$189+HCVgas!O61*L$190+SPolie!O60*L$191+SPgas!O60*L$192+GeoEL!O59*L$193+GeoVa!O59*L$194+VP!O66*L$195+Sol!O58*L$196)","v":3.0878914689705383E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!P63*M$179+AMV1træBP!P62*M$180+AMV3kul!P61*M$181+AMV4træ!P61*M$182+AMV4træBP!P60*M$183+AVV1træ!P61*M$184+AVV1kul!P60*M$185+AVV2træ!P61*M$186+AVV2halm!P61*M$187+AVV2gasGT!P61*M$188+KKV!P61*M$189+HCVgas!P61*M$190+SPolie!P60*M$191+SPgas!P60*M$192+GeoEL!P59*M$193+GeoVa!P59*M$194+VP!P66*M$195+Sol!P58*M$196)","v":3.1591643161545967E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Q63*N$179+AMV1træBP!Q62*N$180+AMV3kul!Q61*N$181+AMV4træ!Q61*N$182+AMV4træBP!Q60*N$183+AVV1træ!Q61*N$184+AVV1kul!Q60*N$185+AVV2træ!Q61*N$186+AVV2halm!Q61*N$187+AVV2gasGT!Q61*N$188+KKV!Q61*N$189+HCVgas!Q61*N$190+SPolie!Q60*N$191+SPgas!Q60*N$192+GeoEL!Q59*N$193+GeoVa!Q59*N$194+VP!Q66*N$195+Sol!Q58*N$196)","v":3.1961786558086916E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!R63*O$179+AMV1træBP!R62*O$180+AMV3kul!R61*O$181+AMV4træ!R61*O$182+AMV4træBP!R60*O$183+AVV1træ!R61*O$184+AVV1kul!R60*O$185+AVV2træ!R61*O$186+AVV2halm!R61*O$187+AVV2gasGT!R61*O$188+KKV!R61*O$189+HCVgas!R61*O$190+SPolie!R60*O$191+SPgas!R60*O$192+GeoEL!R59*O$193+GeoVa!R59*O$194+VP!R66*O$195+Sol!R58*O$196)","v":3.1328628718425872E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!S63*P$179+AMV1træBP!S62*P$180+AMV3kul!S61*P$181+AMV4træ!S61*P$182+AMV4træBP!S60*P$183+AVV1træ!S61*P$184+AVV1kul!S60*P$185+AVV2træ!S61*P$186+AVV2halm!S61*P$187+AVV2gasGT!S61*P$188+KKV!S61*P$189+HCVgas!S61*P$190+SPolie!S60*P$191+SPgas!S60*P$192+GeoEL!S59*P$193+GeoVa!S59*P$194+VP!S66*P$195+Sol!S58*P$196)","v":3.0693410520029222E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!T63*Q$179+AMV1træBP!T62*Q$180+AMV3kul!T61*Q$181+AMV4træ!T61*Q$182+AMV4træBP!T60*Q$183+AVV1træ!T61*Q$184+AVV1kul!T60*Q$185+AVV2træ!T61*Q$186+AVV2halm!T61*Q$187+AVV2gasGT!T61*Q$188+KKV!T61*Q$189+HCVgas!T61*Q$190+SPolie!T60*Q$191+SPgas!T60*Q$192+GeoEL!T59*Q$193+GeoVa!T59*Q$194+VP!T66*Q$195+Sol!T58*Q$196)","v":3.0056121889588682E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!U63*R$179+AMV1træBP!U62*R$180+AMV3kul!U61*R$181+AMV4træ!U61*R$182+AMV4træBP!U60*R$183+AVV1træ!U61*R$184+AVV1kul!U60*R$185+AVV2træ!U61*R$186+AVV2halm!U61*R$187+AVV2gasGT!U61*R$188+KKV!U61*R$189+HCVgas!U61*R$190+SPolie!U60*R$191+SPgas!U60*R$192+GeoEL!U59*R$193+GeoVa!U59*R$194+VP!U66*R$195+Sol!U58*R$196)","v":2.9416752688021627E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!V63*S$179+AMV1træBP!V62*S$180+AMV3kul!V61*S$181+AMV4træ!V61*S$182+AMV4træBP!V60*S$183+AVV1træ!V61*S$184+AVV1kul!V60*S$185+AVV2træ!V61*S$186+AVV2halm!V61*S$187+AVV2gasGT!V61*S$188+KKV!V61*S$189+HCVgas!V61*S$190+SPolie!V60*S$191+SPgas!V60*S$192+GeoEL!V59*S$193+GeoVa!V59*S$194+VP!V66*S$195+Sol!V58*S$196)","v":2.8775292709935708E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!W63*T$179+AMV1træBP!W62*T$180+AMV3kul!W61*T$181+AMV4træ!W61*T$182+AMV4træBP!W60*T$183+AVV1træ!W61*T$184+AVV1kul!W60*T$185+AVV2træ!W61*T$186+AVV2halm!W61*T$187+AVV2gasGT!W61*T$188+KKV!W61*T$189+HCVgas!W61*T$190+SPolie!W60*T$191+SPgas!W60*T$192+GeoEL!W59*T$193+GeoVa!W59*T$194+VP!W66*T$195+Sol!W58*T$196)","v":2.8380268492068348E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!X63*U$179+AMV1træBP!X62*U$180+AMV3kul!X61*U$181+AMV4træ!X61*U$182+AMV4træBP!X60*U$183+AVV1træ!X61*U$184+AVV1kul!X60*U$185+AVV2træ!X61*U$186+AVV2halm!X61*U$187+AVV2gasGT!X61*U$188+KKV!X61*U$189+HCVgas!X61*U$190+SPolie!X60*U$191+SPgas!X60*U$192+GeoEL!X59*U$193+GeoVa!X59*U$194+VP!X66*U$195+Sol!X58*U$196)","v":2.5838686213051743E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Y63*V$179+AMV1træBP!Y62*V$180+AMV3kul!Y61*V$181+AMV4træ!Y61*V$182+AMV4træBP!Y60*V$183+AVV1træ!Y61*V$184+AVV1kul!Y60*V$185+AVV2træ!Y61*V$186+AVV2halm!Y61*V$187+AVV2gasGT!Y61*V$188+KKV!Y61*V$189+HCVgas!Y61*V$190+SPolie!Y60*V$191+SPgas!Y60*V$192+GeoEL!Y59*V$193+GeoVa!Y59*V$194+VP!Y66*V$195+Sol!Y58*V$196)","v":2.4765872774087917E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Z63*W$179+AMV1træBP!Z62*W$180+AMV3kul!Z61*W$181+AMV4træ!Z61*W$182+AMV4træBP!Z60*W$183+AVV1træ!Z61*W$184+AVV1kul!Z60*W$185+AVV2træ!Z61*W$186+AVV2halm!Z61*W$187+AVV2gasGT!Z61*W$188+KKV!Z61*W$189+HCVgas!Z61*W$190+SPolie!Z60*W$191+SPgas!Z60*W$192+GeoEL!Z59*W$193+GeoVa!Z59*W$194+VP!Z66*W$195+Sol!Z58*W$196)","v":1.1423469873198866E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AA63*X$179+AMV1træBP!AA62*X$180+AMV3kul!AA61*X$181+AMV4træ!AA61*X$182+AMV4træBP!AA60*X$183+AVV1træ!AA61*X$184+AVV1kul!AA60*X$185+AVV2træ!AA61*X$186+AVV2halm!AA61*X$187+AVV2gasGT!AA61*X$188+KKV!AA61*X$189+HCVgas!AA61*X$190+SPolie!AA60*X$191+SPgas!AA60*X$192+GeoEL!AA59*X$193+GeoVa!AA59*X$194+VP!AA66*X$195+Sol!AA58*X$196)","v":1.2987819132481905E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AB63*Y$179+AMV1træBP!AB62*Y$180+AMV3kul!AB61*Y$181+AMV4træ!AB61*Y$182+AMV4træBP!AB60*Y$183+AVV1træ!AB61*Y$184+AVV1kul!AB60*Y$185+AVV2træ!AB61*Y$186+AVV2halm!AB61*Y$187+AVV2gasGT!AB61*Y$188+KKV!AB61*Y$189+HCVgas!AB61*Y$190+SPolie!AB60*Y$191+SPgas!AB60*Y$192+GeoEL!AB59*Y$193+GeoVa!AB59*Y$194+VP!AB66*Y$195+Sol!AB58*Y$196)","v":1.3180031717648723E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AC63*Z$179+AMV1træBP!AC62*Z$180+AMV3kul!AC61*Z$181+AMV4træ!AC61*Z$182+AMV4træBP!AC60*Z$183+AVV1træ!AC61*Z$184+AVV1kul!AC60*Z$185+AVV2træ!AC61*Z$186+AVV2halm!AC61*Z$187+AVV2gasGT!AC61*Z$188+KKV!AC61*Z$189+HCVgas!AC61*Z$190+SPolie!AC60*Z$191+SPgas!AC60*Z$192+GeoEL!AC59*Z$193+GeoVa!AC59*Z$194+VP!AC66*Z$195+Sol!AC58*Z$196)","v":1.3371142646012271E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AD63*AA$179+AMV1træBP!AD62*AA$180+AMV3kul!AD61*AA$181+AMV4træ!AD61*AA$182+AMV4træBP!AD60*AA$183+AVV1træ!AD61*AA$184+AVV1kul!AD60*AA$185+AVV2træ!AD61*AA$186+AVV2halm!AD61*AA$187+AVV2gasGT!AD61*AA$188+KKV!AD61*AA$189+HCVgas!AD61*AA$190+SPolie!AD60*AA$191+SPgas!AD60*AA$192+GeoEL!AD59*AA$193+GeoVa!AD59*AA$194+VP!AD66*AA$195+Sol!AD58*AA$196)","v":1.3561161361644446E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AE63*AB$179+AMV1træBP!AE62*AB$180+AMV3kul!AE61*AB$181+AMV4træ!AE61*AB$182+AMV4træBP!AE60*AB$183+AVV1træ!AE61*AB$184+AVV1kul!AE60*AB$185+AVV2træ!AE61*AB$186+AVV2halm!AE61*AB$187+AVV2gasGT!AE61*AB$188+KKV!AE61*AB$189+HCVgas!AE61*AB$190+SPolie!AE60*AB$191+SPgas!AE60*AB$192+GeoEL!AE59*AB$193+GeoVa!AE59*AB$194+VP!AE66*AB$195+Sol!AE58*AB$196)","v":1.3750097200977895E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AF63*AC$179+AMV1træBP!AF62*AC$180+AMV3kul!AF61*AC$181+AMV4træ!AF61*AC$182+AMV4træBP!AF60*AC$183+AVV1træ!AF61*AC$184+AVV1kul!AF60*AC$185+AVV2træ!AF61*AC$186+AVV2halm!AF61*AC$187+AVV2gasGT!AF61*AC$188+KKV!AF61*AC$189+HCVgas!AF61*AC$190+SPolie!AF60*AC$191+SPgas!AF60*AC$192+GeoEL!AF59*AC$193+GeoVa!AF59*AC$194+VP!AF66*AC$195+Sol!AF58*AC$196)","v":1.3937959394334842E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AG63*AD$179+AMV1træBP!AG62*AD$180+AMV3kul!AG61*AD$181+AMV4træ!AG61*AD$182+AMV4træBP!AG60*AD$183+AVV1træ!AG61*AD$184+AVV1kul!AG60*AD$185+AVV2træ!AG61*AD$186+AVV2halm!AG61*AD$187+AVV2gasGT!AG61*AD$188+KKV!AG61*AD$189+HCVgas!AG61*AD$190+SPolie!AG60*AD$191+SPgas!AG60*AD$192+GeoEL!AG59*AD$193+GeoVa!AG59*AD$194+VP!AG66*AD$195+Sol!AG58*AD$196)","v":1.3937959394334842E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AH63*AE$179+AMV1træBP!AH62*AE$180+AMV3kul!AH61*AE$181+AMV4træ!AH61*AE$182+AMV4træBP!AH60*AE$183+AVV1træ!AH61*AE$184+AVV1kul!AH60*AE$185+AVV2træ!AH61*AE$186+AVV2halm!AH61*AE$187+AVV2gasGT!AH61*AE$188+KKV!AH61*AE$189+HCVgas!AH61*AE$190+SPolie!AH60*AE$191+SPgas!AH60*AE$192+GeoEL!AH59*AE$193+GeoVa!AH59*AE$194+VP!AH66*AE$195+Sol!AH58*AE$196)","v":1.3937959394334842E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AI63*AF$179+AMV1træBP!AI62*AF$180+AMV3kul!AI61*AF$181+AMV4træ!AI61*AF$182+AMV4træBP!AI60*AF$183+AVV1træ!AI61*AF$184+AVV1kul!AI60*AF$185+AVV2træ!AI61*AF$186+AVV2halm!AI61*AF$187+AVV2gasGT!AI61*AF$188+KKV!AI61*AF$189+HCVgas!AI61*AF$190+SPolie!AI60*AF$191+SPgas!AI60*AF$192+GeoEL!AI59*AF$193+GeoVa!AI59*AF$194+VP!AI66*AF$195+Sol!AI58*AF$196)","v":1.3937959394334842E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AJ63*AG$179+AMV1træBP!AJ62*AG$180+AMV3kul!AJ61*AG$181+AMV4træ!AJ61*AG$182+AMV4træBP!AJ60*AG$183+AVV1træ!AJ61*AG$184+AVV1kul!AJ60*AG$185+AVV2træ!AJ61*AG$186+AVV2halm!AJ61*AG$187+AVV2gasGT!AJ61*AG$188+KKV!AJ61*AG$189+HCVgas!AJ61*AG$190+SPolie!AJ60*AG$191+SPgas!AJ60*AG$192+GeoEL!AJ59*AG$193+GeoVa!AJ59*AG$194+VP!AJ66*AG$195+Sol!AJ58*AG$196)","v":1.3937959394334842E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AK63*AH$179+AMV1træBP!AK62*AH$180+AMV3kul!AK61*AH$181+AMV4træ!AK61*AH$182+AMV4træBP!AK60*AH$183+AVV1træ!AK61*AH$184+AVV1kul!AK60*AH$185+AVV2træ!AK61*AH$186+AVV2halm!AK61*AH$187+AVV2gasGT!AK61*AH$188+KKV!AK61*AH$189+HCVgas!AK61*AH$190+SPolie!AK60*AH$191+SPgas!AK60*AH$192+GeoEL!AK59*AH$193+GeoVa!AK59*AH$194+VP!AK66*AH$195+Sol!AK58*AH$196)","v":1.3937959394334842E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AL63*AI$179+AMV1træBP!AL62*AI$180+AMV3kul!AL61*AI$181+AMV4træ!AL61*AI$182+AMV4træBP!AL60*AI$183+AVV1træ!AL61*AI$184+AVV1kul!AL60*AI$185+AVV2træ!AL61*AI$186+AVV2halm!AL61*AI$187+AVV2gasGT!AL61*AI$188+KKV!AL61*AI$189+HCVgas!AL61*AI$190+SPolie!AL60*AI$191+SPgas!AL60*AI$192+GeoEL!AL59*AI$193+GeoVa!AL59*AI$194+VP!AL66*AI$195+Sol!AL58*AI$196)","v":1.3937959394334842E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AM63*AJ$179+AMV1træBP!AM62*AJ$180+AMV3kul!AM61*AJ$181+AMV4træ!AM61*AJ$182+AMV4træBP!AM60*AJ$183+AVV1træ!AM61*AJ$184+AVV1kul!AM60*AJ$185+AVV2træ!AM61*AJ$186+AVV2halm!AM61*AJ$187+AVV2gasGT!AM61*AJ$188+KKV!AM61*AJ$189+HCVgas!AM61*AJ$190+SPolie!AM60*AJ$191+SPgas!AM60*AJ$192+GeoEL!AM59*AJ$193+GeoVa!AM59*AJ$194+VP!AM66*AJ$195+Sol!AM58*AJ$196)","v":1.3937959394334842E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AN63*AK$179+AMV1træBP!AN62*AK$180+AMV3kul!AN61*AK$181+AMV4træ!AN61*AK$182+AMV4træBP!AN60*AK$183+AVV1træ!AN61*AK$184+AVV1kul!AN60*AK$185+AVV2træ!AN61*AK$186+AVV2halm!AN61*AK$187+AVV2gasGT!AN61*AK$188+KKV!AN61*AK$189+HCVgas!AN61*AK$190+SPolie!AN60*AK$191+SPgas!AN60*AK$192+GeoEL!AN59*AK$193+GeoVa!AN59*AK$194+VP!AN66*AK$195+Sol!AN58*AK$196)","v":1.3937959394334842E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AO63*AL$179+AMV1træBP!AO62*AL$180+AMV3kul!AO61*AL$181+AMV4træ!AO61*AL$182+AMV4træBP!AO60*AL$183+AVV1træ!AO61*AL$184+AVV1kul!AO60*AL$185+AVV2træ!AO61*AL$186+AVV2halm!AO61*AL$187+AVV2gasGT!AO61*AL$188+KKV!AO61*AL$189+HCVgas!AO61*AL$190+SPolie!AO60*AL$191+SPgas!AO60*AL$192+GeoEL!AO59*AL$193+GeoVa!AO59*AL$194+VP!AO66*AL$195+Sol!AO58*AL$196)","v":1.3937959394334842E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AP63*AM$179+AMV1træBP!AP62*AM$180+AMV3kul!AP61*AM$181+AMV4træ!AP61*AM$182+AMV4træBP!AP60*AM$183+AVV1træ!AP61*AM$184+AVV1kul!AP60*AM$185+AVV2træ!AP61*AM$186+AVV2halm!AP61*AM$187+AVV2gasGT!AP61*AM$188+KKV!AP61*AM$189+HCVgas!AP61*AM$190+SPolie!AP60*AM$191+SPgas!AP60*AM$192+GeoEL!AP59*AM$193+GeoVa!AP59*AM$194+VP!AP66*AM$195+Sol!AP58*AM$196)","v":1.3937959394334842E-2}]
[null,null,"NOx-omkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!H64*E$179+AMV1træBP!H63*E$180+AMV3kul!H62*E$181+AMV4træ!H62*E$182+AMV4træBP!H61*E$183+AVV1træ!H62*E$184+AVV1kul!H61*E$185+AVV2træ!H62*E$186+AVV2halm!H62*E$187+AVV2gasGT!H62*E$188+KKV!H62*E$189+HCVgas!H62*E$190+SPolie!H61*E$191+SPgas!H61*E$192+GeoEL!H60*E$193+GeoVa!H60*E$194+VP!H67*E$195+Sol!H59*E$196)","v":0.74514649781238318},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!I64*F$179+AMV1træBP!I63*F$180+AMV3kul!I62*F$181+AMV4træ!I62*F$182+AMV4træBP!I61*F$183+AVV1træ!I62*F$184+AVV1kul!I61*F$185+AVV2træ!I62*F$186+AVV2halm!I62*F$187+AVV2gasGT!I62*F$188+KKV!I62*F$189+HCVgas!I62*F$190+SPolie!I61*F$191+SPgas!I61*F$192+GeoEL!I60*F$193+GeoVa!I60*F$194+VP!I67*F$195+Sol!I59*F$196)","v":0.74514649781238318},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!J64*G$179+AMV1træBP!J63*G$180+AMV3kul!J62*G$181+AMV4træ!J62*G$182+AMV4træBP!J61*G$183+AVV1træ!J62*G$184+AVV1kul!J61*G$185+AVV2træ!J62*G$186+AVV2halm!J62*G$187+AVV2gasGT!J62*G$188+KKV!J62*G$189+HCVgas!J62*G$190+SPolie!J61*G$191+SPgas!J61*G$192+GeoEL!J60*G$193+GeoVa!J60*G$194+VP!J67*G$195+Sol!J59*G$196)","v":0.74514649781238318},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!K64*H$179+AMV1træBP!K63*H$180+AMV3kul!K62*H$181+AMV4træ!K62*H$182+AMV4træBP!K61*H$183+AVV1træ!K62*H$184+AVV1kul!K61*H$185+AVV2træ!K62*H$186+AVV2halm!K62*H$187+AVV2gasGT!K62*H$188+KKV!K62*H$189+HCVgas!K62*H$190+SPolie!K61*H$191+SPgas!K61*H$192+GeoEL!K60*H$193+GeoVa!K60*H$194+VP!K67*H$195+Sol!K59*H$196)","v":0.74514649781238318},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!L64*I$179+AMV1træBP!L63*I$180+AMV3kul!L62*I$181+AMV4træ!L62*I$182+AMV4træBP!L61*I$183+AVV1træ!L62*I$184+AVV1kul!L61*I$185+AVV2træ!L62*I$186+AVV2halm!L62*I$187+AVV2gasGT!L62*I$188+KKV!L62*I$189+HCVgas!L62*I$190+SPolie!L61*I$191+SPgas!L61*I$192+GeoEL!L60*I$193+GeoVa!L60*I$194+VP!L67*I$195+Sol!L59*I$196)","v":0.74514649781238318},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!M64*J$179+AMV1træBP!M63*J$180+AMV3kul!M62*J$181+AMV4træ!M62*J$182+AMV4træBP!M61*J$183+AVV1træ!M62*J$184+AVV1kul!M61*J$185+AVV2træ!M62*J$186+AVV2halm!M62*J$187+AVV2gasGT!M62*J$188+KKV!M62*J$189+HCVgas!M62*J$190+SPolie!M61*J$191+SPgas!M61*J$192+GeoEL!M60*J$193+GeoVa!M60*J$194+VP!M67*J$195+Sol!M59*J$196)","v":0.74762332349907534},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!N64*K$179+AMV1træBP!N63*K$180+AMV3kul!N62*K$181+AMV4træ!N62*K$182+AMV4træBP!N61*K$183+AVV1træ!N62*K$184+AVV1kul!N61*K$185+AVV2træ!N62*K$186+AVV2halm!N62*K$187+AVV2gasGT!N62*K$188+KKV!N62*K$189+HCVgas!N62*K$190+SPolie!N61*K$191+SPgas!N61*K$192+GeoEL!N60*K$193+GeoVa!N60*K$194+VP!N67*K$195+Sol!N59*K$196)","v":0.74928541604086552},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!O64*L$179+AMV1træBP!O63*L$180+AMV3kul!O62*L$181+AMV4træ!O62*L$182+AMV4træBP!O61*L$183+AVV1træ!O62*L$184+AVV1kul!O61*L$185+AVV2træ!O62*L$186+AVV2halm!O62*L$187+AVV2gasGT!O62*L$188+KKV!O62*L$189+HCVgas!O62*L$190+SPolie!O61*L$191+SPgas!O61*L$192+GeoEL!O60*L$193+GeoVa!O60*L$194+VP!O67*L$195+Sol!O59*L$196)","v":0.75047799692669726},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!P64*M$179+AMV1træBP!P63*M$180+AMV3kul!P62*M$181+AMV4træ!P62*M$182+AMV4træBP!P61*M$183+AVV1træ!P62*M$184+AVV1kul!P61*M$185+AVV2træ!P62*M$186+AVV2halm!P62*M$187+AVV2gasGT!P62*M$188+KKV!P62*M$189+HCVgas!P62*M$190+SPolie!P61*M$191+SPgas!P61*M$192+GeoEL!P60*M$193+GeoVa!P60*M$194+VP!P67*M$195+Sol!P59*M$196)","v":0.75137538783556812},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Q64*N$179+AMV1træBP!Q63*N$180+AMV3kul!Q62*N$181+AMV4træ!Q62*N$182+AMV4træBP!Q61*N$183+AVV1træ!Q62*N$184+AVV1kul!Q61*N$185+AVV2træ!Q62*N$186+AVV2halm!Q62*N$187+AVV2gasGT!Q62*N$188+KKV!Q62*N$189+HCVgas!Q62*N$190+SPolie!Q61*N$191+SPgas!Q61*N$192+GeoEL!Q60*N$193+GeoVa!Q60*N$194+VP!Q67*N$195+Sol!Q59*N$196)","v":0.74773312722190943},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!R64*O$179+AMV1træBP!R63*O$180+AMV3kul!R62*O$181+AMV4træ!R62*O$182+AMV4træBP!R61*O$183+AVV1træ!R62*O$184+AVV1kul!R61*O$185+AVV2træ!R62*O$186+AVV2halm!R62*O$187+AVV2gasGT!R62*O$188+KKV!R62*O$189+HCVgas!R62*O$190+SPolie!R61*O$191+SPgas!R61*O$192+GeoEL!R60*O$193+GeoVa!R60*O$194+VP!R67*O$195+Sol!R59*O$196)","v":0.74558129875241175},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!S64*P$179+AMV1træBP!S63*P$180+AMV3kul!S62*P$181+AMV4træ!S62*P$182+AMV4træBP!S61*P$183+AVV1træ!S62*P$184+AVV1kul!S61*P$185+AVV2træ!S62*P$186+AVV2halm!S62*P$187+AVV2gasGT!S62*P$188+KKV!S62*P$189+HCVgas!S62*P$190+SPolie!S61*P$191+SPgas!S61*P$192+GeoEL!S60*P$193+GeoVa!S60*P$194+VP!S67*P$195+Sol!S59*P$196)","v":0.74342246801853373},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!T64*Q$179+AMV1træBP!T63*Q$180+AMV3kul!T62*Q$181+AMV4træ!T62*Q$182+AMV4træBP!T61*Q$183+AVV1træ!T62*Q$184+AVV1kul!T61*Q$185+AVV2træ!T62*Q$186+AVV2halm!T62*Q$187+AVV2gasGT!T62*Q$188+KKV!T62*Q$189+HCVgas!T62*Q$190+SPolie!T61*Q$191+SPgas!T61*Q$192+GeoEL!T60*Q$193+GeoVa!T60*Q$194+VP!T67*Q$195+Sol!T59*Q$196)","v":0.74125660078548894},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!U64*R$179+AMV1træBP!U63*R$180+AMV3kul!U62*R$181+AMV4træ!U62*R$182+AMV4træBP!U61*R$183+AVV1træ!U62*R$184+AVV1kul!U61*R$185+AVV2træ!U62*R$186+AVV2halm!U62*R$187+AVV2gasGT!U62*R$188+KKV!U62*R$189+HCVgas!U62*R$190+SPolie!U61*R$191+SPgas!U61*R$192+GeoEL!U60*R$193+GeoVa!U60*R$194+VP!U67*R$195+Sol!U59*R$196)","v":0.73908366259492664},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!V64*S$179+AMV1træBP!V63*S$180+AMV3kul!V62*S$181+AMV4træ!V62*S$182+AMV4træBP!V61*S$183+AVV1træ!V62*S$184+AVV1kul!V61*S$185+AVV2træ!V62*S$186+AVV2halm!V62*S$187+AVV2gasGT!V62*S$188+KKV!V62*S$189+HCVgas!V62*S$190+SPolie!V61*S$191+SPgas!V61*S$192+GeoEL!V60*S$193+GeoVa!V60*S$194+VP!V67*S$195+Sol!V59*S$196)","v":0.73690361876315602},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!W64*T$179+AMV1træBP!W63*T$180+AMV3kul!W62*T$181+AMV4træ!W62*T$182+AMV4træBP!W61*T$183+AVV1træ!W62*T$184+AVV1kul!W61*T$185+AVV2træ!W62*T$186+AVV2halm!W62*T$187+AVV2gasGT!W62*T$188+KKV!W62*T$189+HCVgas!W62*T$190+SPolie!W61*T$191+SPgas!W61*T$192+GeoEL!W60*T$193+GeoVa!W60*T$194+VP!W67*T$195+Sol!W59*T$196)","v":0.69695920760137753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!X64*U$179+AMV1træBP!X63*U$180+AMV3kul!X62*U$181+AMV4træ!X62*U$182+AMV4træBP!X61*U$183+AVV1træ!X62*U$184+AVV1kul!X61*U$185+AVV2træ!X62*U$186+AVV2halm!X62*U$187+AVV2gasGT!X62*U$188+KKV!X62*U$189+HCVgas!X62*U$190+SPolie!X61*U$191+SPgas!X61*U$192+GeoEL!X60*U$193+GeoVa!X60*U$194+VP!X67*U$195+Sol!X59*U$196)","v":0.64453520707404643},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Y64*V$179+AMV1træBP!Y63*V$180+AMV3kul!Y62*V$181+AMV4træ!Y62*V$182+AMV4træBP!Y61*V$183+AVV1træ!Y62*V$184+AVV1kul!Y61*V$185+AVV2træ!Y62*V$186+AVV2halm!Y62*V$187+AVV2gasGT!Y62*V$188+KKV!Y62*V$189+HCVgas!Y62*V$190+SPolie!Y61*V$191+SPgas!Y61*V$192+GeoEL!Y60*V$193+GeoVa!Y60*V$194+VP!Y67*V$195+Sol!Y59*V$196)","v":0.58209363372997758},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Z64*W$179+AMV1træBP!Z63*W$180+AMV3kul!Z62*W$181+AMV4træ!Z62*W$182+AMV4træBP!Z61*W$183+AVV1træ!Z62*W$184+AVV1kul!Z61*W$185+AVV2træ!Z62*W$186+AVV2halm!Z62*W$187+AVV2gasGT!Z62*W$188+KKV!Z62*W$189+HCVgas!Z62*W$190+SPolie!Z61*W$191+SPgas!Z61*W$192+GeoEL!Z60*W$193+GeoVa!Z60*W$194+VP!Z67*W$195+Sol!Z59*W$196)","v":0.23663427499867734},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AA64*X$179+AMV1træBP!AA63*X$180+AMV3kul!AA62*X$181+AMV4træ!AA62*X$182+AMV4træBP!AA61*X$183+AVV1træ!AA62*X$184+AVV1kul!AA61*X$185+AVV2træ!AA62*X$186+AVV2halm!AA62*X$187+AVV2gasGT!AA62*X$188+KKV!AA62*X$189+HCVgas!AA62*X$190+SPolie!AA61*X$191+SPgas!AA61*X$192+GeoEL!AA60*X$193+GeoVa!AA60*X$194+VP!AA67*X$195+Sol!AA59*X$196)","v":0.24988470388477543},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AB64*Y$179+AMV1træBP!AB63*Y$180+AMV3kul!AB62*Y$181+AMV4træ!AB62*Y$182+AMV4træBP!AB61*Y$183+AVV1træ!AB62*Y$184+AVV1kul!AB61*Y$185+AVV2træ!AB62*Y$186+AVV2halm!AB62*Y$187+AVV2gasGT!AB62*Y$188+KKV!AB62*Y$189+HCVgas!AB62*Y$190+SPolie!AB61*Y$191+SPgas!AB61*Y$192+GeoEL!AB60*Y$193+GeoVa!AB60*Y$194+VP!AB67*Y$195+Sol!AB59*Y$196)","v":0.25021957997532612},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AC64*Z$179+AMV1træBP!AC63*Z$180+AMV3kul!AC62*Z$181+AMV4træ!AC62*Z$182+AMV4træBP!AC61*Z$183+AVV1træ!AC62*Z$184+AVV1kul!AC61*Z$185+AVV2træ!AC62*Z$186+AVV2halm!AC62*Z$187+AVV2gasGT!AC62*Z$188+KKV!AC62*Z$189+HCVgas!AC62*Z$190+SPolie!AC61*Z$191+SPgas!AC61*Z$192+GeoEL!AC60*Z$193+GeoVa!AC60*Z$194+VP!AC67*Z$195+Sol!AC59*Z$196)","v":0.25055253674033989},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AD64*AA$179+AMV1træBP!AD63*AA$180+AMV3kul!AD62*AA$181+AMV4træ!AD62*AA$182+AMV4træBP!AD61*AA$183+AVV1træ!AD62*AA$184+AVV1kul!AD61*AA$185+AVV2træ!AD62*AA$186+AVV2halm!AD62*AA$187+AVV2gasGT!AD62*AA$188+KKV!AD62*AA$189+HCVgas!AD62*AA$190+SPolie!AD61*AA$191+SPgas!AD61*AA$192+GeoEL!AD60*AA$193+GeoVa!AD60*AA$194+VP!AD67*AA$195+Sol!AD59*AA$196)","v":0.25088359063343935},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AE64*AB$179+AMV1træBP!AE63*AB$180+AMV3kul!AE62*AB$181+AMV4træ!AE62*AB$182+AMV4træBP!AE61*AB$183+AVV1træ!AE62*AB$184+AVV1kul!AE61*AB$185+AVV2træ!AE62*AB$186+AVV2halm!AE62*AB$187+AVV2gasGT!AE62*AB$188+KKV!AE62*AB$189+HCVgas!AE62*AB$190+SPolie!AE61*AB$191+SPgas!AE61*AB$192+GeoEL!AE60*AB$193+GeoVa!AE60*AB$194+VP!AE67*AB$195+Sol!AE59*AB$196)","v":0.25121275792072084},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AF64*AC$179+AMV1træBP!AF63*AC$180+AMV3kul!AF62*AC$181+AMV4træ!AF62*AC$182+AMV4træBP!AF61*AC$183+AVV1træ!AF62*AC$184+AVV1kul!AF61*AC$185+AVV2træ!AF62*AC$186+AVV2halm!AF62*AC$187+AVV2gasGT!AF62*AC$188+KKV!AF62*AC$189+HCVgas!AF62*AC$190+SPolie!AF61*AC$191+SPgas!AF61*AC$192+GeoEL!AF60*AC$193+GeoVa!AF60*AC$194+VP!AF67*AC$195+Sol!AF59*AC$196)","v":0.25154005468341467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AG64*AD$179+AMV1træBP!AG63*AD$180+AMV3kul!AG62*AD$181+AMV4træ!AG62*AD$182+AMV4træBP!AG61*AD$183+AVV1træ!AG62*AD$184+AVV1kul!AG61*AD$185+AVV2træ!AG62*AD$186+AVV2halm!AG62*AD$187+AVV2gasGT!AG62*AD$188+KKV!AG62*AD$189+HCVgas!AG62*AD$190+SPolie!AG61*AD$191+SPgas!AG61*AD$192+GeoEL!AG60*AD$193+GeoVa!AG60*AD$194+VP!AG67*AD$195+Sol!AG59*AD$196)","v":0.25154005468341467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AH64*AE$179+AMV1træBP!AH63*AE$180+AMV3kul!AH62*AE$181+AMV4træ!AH62*AE$182+AMV4træBP!AH61*AE$183+AVV1træ!AH62*AE$184+AVV1kul!AH61*AE$185+AVV2træ!AH62*AE$186+AVV2halm!AH62*AE$187+AVV2gasGT!AH62*AE$188+KKV!AH62*AE$189+HCVgas!AH62*AE$190+SPolie!AH61*AE$191+SPgas!AH61*AE$192+GeoEL!AH60*AE$193+GeoVa!AH60*AE$194+VP!AH67*AE$195+Sol!AH59*AE$196)","v":0.25154005468341467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AI64*AF$179+AMV1træBP!AI63*AF$180+AMV3kul!AI62*AF$181+AMV4træ!AI62*AF$182+AMV4træBP!AI61*AF$183+AVV1træ!AI62*AF$184+AVV1kul!AI61*AF$185+AVV2træ!AI62*AF$186+AVV2halm!AI62*AF$187+AVV2gasGT!AI62*AF$188+KKV!AI62*AF$189+HCVgas!AI62*AF$190+SPolie!AI61*AF$191+SPgas!AI61*AF$192+GeoEL!AI60*AF$193+GeoVa!AI60*AF$194+VP!AI67*AF$195+Sol!AI59*AF$196)","v":0.25154005468341467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AJ64*AG$179+AMV1træBP!AJ63*AG$180+AMV3kul!AJ62*AG$181+AMV4træ!AJ62*AG$182+AMV4træBP!AJ61*AG$183+AVV1træ!AJ62*AG$184+AVV1kul!AJ61*AG$185+AVV2træ!AJ62*AG$186+AVV2halm!AJ62*AG$187+AVV2gasGT!AJ62*AG$188+KKV!AJ62*AG$189+HCVgas!AJ62*AG$190+SPolie!AJ61*AG$191+SPgas!AJ61*AG$192+GeoEL!AJ60*AG$193+GeoVa!AJ60*AG$194+VP!AJ67*AG$195+Sol!AJ59*AG$196)","v":0.25154005468341467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AK64*AH$179+AMV1træBP!AK63*AH$180+AMV3kul!AK62*AH$181+AMV4træ!AK62*AH$182+AMV4træBP!AK61*AH$183+AVV1træ!AK62*AH$184+AVV1kul!AK61*AH$185+AVV2træ!AK62*AH$186+AVV2halm!AK62*AH$187+AVV2gasGT!AK62*AH$188+KKV!AK62*AH$189+HCVgas!AK62*AH$190+SPolie!AK61*AH$191+SPgas!AK61*AH$192+GeoEL!AK60*AH$193+GeoVa!AK60*AH$194+VP!AK67*AH$195+Sol!AK59*AH$196)","v":0.25154005468341467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AL64*AI$179+AMV1træBP!AL63*AI$180+AMV3kul!AL62*AI$181+AMV4træ!AL62*AI$182+AMV4træBP!AL61*AI$183+AVV1træ!AL62*AI$184+AVV1kul!AL61*AI$185+AVV2træ!AL62*AI$186+AVV2halm!AL62*AI$187+AVV2gasGT!AL62*AI$188+KKV!AL62*AI$189+HCVgas!AL62*AI$190+SPolie!AL61*AI$191+SPgas!AL61*AI$192+GeoEL!AL60*AI$193+GeoVa!AL60*AI$194+VP!AL67*AI$195+Sol!AL59*AI$196)","v":0.25154005468341467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AM64*AJ$179+AMV1træBP!AM63*AJ$180+AMV3kul!AM62*AJ$181+AMV4træ!AM62*AJ$182+AMV4træBP!AM61*AJ$183+AVV1træ!AM62*AJ$184+AVV1kul!AM61*AJ$185+AVV2træ!AM62*AJ$186+AVV2halm!AM62*AJ$187+AVV2gasGT!AM62*AJ$188+KKV!AM62*AJ$189+HCVgas!AM62*AJ$190+SPolie!AM61*AJ$191+SPgas!AM61*AJ$192+GeoEL!AM60*AJ$193+GeoVa!AM60*AJ$194+VP!AM67*AJ$195+Sol!AM59*AJ$196)","v":0.25154005468341467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AN64*AK$179+AMV1træBP!AN63*AK$180+AMV3kul!AN62*AK$181+AMV4træ!AN62*AK$182+AMV4træBP!AN61*AK$183+AVV1træ!AN62*AK$184+AVV1kul!AN61*AK$185+AVV2træ!AN62*AK$186+AVV2halm!AN62*AK$187+AVV2gasGT!AN62*AK$188+KKV!AN62*AK$189+HCVgas!AN62*AK$190+SPolie!AN61*AK$191+SPgas!AN61*AK$192+GeoEL!AN60*AK$193+GeoVa!AN60*AK$194+VP!AN67*AK$195+Sol!AN59*AK$196)","v":0.25154005468341467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AO64*AL$179+AMV1træBP!AO63*AL$180+AMV3kul!AO62*AL$181+AMV4træ!AO62*AL$182+AMV4træBP!AO61*AL$183+AVV1træ!AO62*AL$184+AVV1kul!AO61*AL$185+AVV2træ!AO62*AL$186+AVV2halm!AO62*AL$187+AVV2gasGT!AO62*AL$188+KKV!AO62*AL$189+HCVgas!AO62*AL$190+SPolie!AO61*AL$191+SPgas!AO61*AL$192+GeoEL!AO60*AL$193+GeoVa!AO60*AL$194+VP!AO67*AL$195+Sol!AO59*AL$196)","v":0.25154005468341467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AP64*AM$179+AMV1træBP!AP63*AM$180+AMV3kul!AP62*AM$181+AMV4træ!AP62*AM$182+AMV4træBP!AP61*AM$183+AVV1træ!AP62*AM$184+AVV1kul!AP61*AM$185+AVV2træ!AP62*AM$186+AVV2halm!AP62*AM$187+AVV2gasGT!AP62*AM$188+KKV!AP62*AM$189+HCVgas!AP62*AM$190+SPolie!AP61*AM$191+SPgas!AP61*AM$192+GeoEL!AP60*AM$193+GeoVa!AP60*AM$194+VP!AP67*AM$195+Sol!AP59*AM$196)","v":0.25154005468341467}]
[null,null,"PM2,5-omkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!H65*E$179+AMV1træBP!H64*E$180+AMV3kul!H63*E$181+AMV4træ!H63*E$182+AMV4træBP!H62*E$183+AVV1træ!H63*E$184+AVV1kul!H62*E$185+AVV2træ!H63*E$186+AVV2halm!H63*E$187+AVV2gasGT!H63*E$188+KKV!H63*E$189+HCVgas!H63*E$190+SPolie!H62*E$191+SPgas!H62*E$192+GeoEL!H61*E$193+GeoVa!H61*E$194+VP!H68*E$195+Sol!H60*E$196)","v":0.18796681520797937},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!I65*F$179+AMV1træBP!I64*F$180+AMV3kul!I63*F$181+AMV4træ!I63*F$182+AMV4træBP!I62*F$183+AVV1træ!I63*F$184+AVV1kul!I62*F$185+AVV2træ!I63*F$186+AVV2halm!I63*F$187+AVV2gasGT!I63*F$188+KKV!I63*F$189+HCVgas!I63*F$190+SPolie!I62*F$191+SPgas!I62*F$192+GeoEL!I61*F$193+GeoVa!I61*F$194+VP!I68*F$195+Sol!I60*F$196)","v":0.18796681520797937},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!J65*G$179+AMV1træBP!J64*G$180+AMV3kul!J63*G$181+AMV4træ!J63*G$182+AMV4træBP!J62*G$183+AVV1træ!J63*G$184+AVV1kul!J62*G$185+AVV2træ!J63*G$186+AVV2halm!J63*G$187+AVV2gasGT!J63*G$188+KKV!J63*G$189+HCVgas!J63*G$190+SPolie!J62*G$191+SPgas!J62*G$192+GeoEL!J61*G$193+GeoVa!J61*G$194+VP!J68*G$195+Sol!J60*G$196)","v":0.18796681520797937},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!K65*H$179+AMV1træBP!K64*H$180+AMV3kul!K63*H$181+AMV4træ!K63*H$182+AMV4træBP!K62*H$183+AVV1træ!K63*H$184+AVV1kul!K62*H$185+AVV2træ!K63*H$186+AVV2halm!K63*H$187+AVV2gasGT!K63*H$188+KKV!K63*H$189+HCVgas!K63*H$190+SPolie!K62*H$191+SPgas!K62*H$192+GeoEL!K61*H$193+GeoVa!K61*H$194+VP!K68*H$195+Sol!K60*H$196)","v":0.18796681520797937},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!L65*I$179+AMV1træBP!L64*I$180+AMV3kul!L63*I$181+AMV4træ!L63*I$182+AMV4træBP!L62*I$183+AVV1træ!L63*I$184+AVV1kul!L62*I$185+AVV2træ!L63*I$186+AVV2halm!L63*I$187+AVV2gasGT!L63*I$188+KKV!L63*I$189+HCVgas!L63*I$190+SPolie!L62*I$191+SPgas!L62*I$192+GeoEL!L61*I$193+GeoVa!L61*I$194+VP!L68*I$195+Sol!L60*I$196)","v":0.18796681520797937},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!M65*J$179+AMV1træBP!M64*J$180+AMV3kul!M63*J$181+AMV4træ!M63*J$182+AMV4træBP!M62*J$183+AVV1træ!M63*J$184+AVV1kul!M62*J$185+AVV2træ!M63*J$186+AVV2halm!M63*J$187+AVV2gasGT!M63*J$188+KKV!M63*J$189+HCVgas!M63*J$190+SPolie!M62*J$191+SPgas!M62*J$192+GeoEL!M61*J$193+GeoVa!M61*J$194+VP!M68*J$195+Sol!M60*J$196)","v":0.18967818869395625},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!N65*K$179+AMV1træBP!N64*K$180+AMV3kul!N63*K$181+AMV4træ!N63*K$182+AMV4træBP!N62*K$183+AVV1træ!N63*K$184+AVV1kul!N62*K$185+AVV2træ!N63*K$186+AVV2halm!N63*K$187+AVV2gasGT!N63*K$188+KKV!N63*K$189+HCVgas!N63*K$190+SPolie!N62*K$191+SPgas!N62*K$192+GeoEL!N61*K$193+GeoVa!N61*K$194+VP!N68*K$195+Sol!N60*K$196)","v":0.19082661876819731},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!O65*L$179+AMV1træBP!O64*L$180+AMV3kul!O63*L$181+AMV4træ!O63*L$182+AMV4træBP!O62*L$183+AVV1træ!O63*L$184+AVV1kul!O62*L$185+AVV2træ!O63*L$186+AVV2halm!O63*L$187+AVV2gasGT!O63*L$188+KKV!O63*L$189+HCVgas!O63*L$190+SPolie!O62*L$191+SPgas!O62*L$192+GeoEL!O61*L$193+GeoVa!O61*L$194+VP!O68*L$195+Sol!O60*L$196)","v":0.19165063772070171},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!P65*M$179+AMV1træBP!P64*M$180+AMV3kul!P63*M$181+AMV4træ!P63*M$182+AMV4træBP!P62*M$183+AVV1træ!P63*M$184+AVV1kul!P62*M$185+AVV2træ!P63*M$186+AVV2halm!P63*M$187+AVV2gasGT!P63*M$188+KKV!P63*M$189+HCVgas!P63*M$190+SPolie!P62*M$191+SPgas!P62*M$192+GeoEL!P61*M$193+GeoVa!P61*M$194+VP!P68*M$195+Sol!P60*M$196)","v":0.19227069387412377},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Q65*N$179+AMV1træBP!Q64*N$180+AMV3kul!Q63*N$181+AMV4træ!Q63*N$182+AMV4træBP!Q62*N$183+AVV1træ!Q63*N$184+AVV1kul!Q62*N$185+AVV2træ!Q63*N$186+AVV2halm!Q63*N$187+AVV2gasGT!Q63*N$188+KKV!Q63*N$189+HCVgas!Q63*N$190+SPolie!Q62*N$191+SPgas!Q62*N$192+GeoEL!Q61*N$193+GeoVa!Q61*N$194+VP!Q68*N$195+Sol!Q60*N$196)","v":0.19164133848983256},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!R65*O$179+AMV1træBP!R64*O$180+AMV3kul!R63*O$181+AMV4træ!R63*O$182+AMV4træBP!R62*O$183+AVV1træ!R63*O$184+AVV1kul!R62*O$185+AVV2træ!R63*O$186+AVV2halm!R63*O$187+AVV2gasGT!R63*O$188+KKV!R63*O$189+HCVgas!R63*O$190+SPolie!R62*O$191+SPgas!R62*O$192+GeoEL!R61*O$193+GeoVa!R61*O$194+VP!R68*O$195+Sol!R60*O$196)","v":0.19148692993443964},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!S65*P$179+AMV1træBP!S64*P$180+AMV3kul!S63*P$181+AMV4træ!S63*P$182+AMV4træBP!S62*P$183+AVV1træ!S63*P$184+AVV1kul!S62*P$185+AVV2træ!S63*P$186+AVV2halm!S63*P$187+AVV2gasGT!S63*P$188+KKV!S63*P$189+HCVgas!S63*P$190+SPolie!S62*P$191+SPgas!S62*P$192+GeoEL!S61*P$193+GeoVa!S61*P$194+VP!S68*P$195+Sol!S60*P$196)","v":0.19133201891821158},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!T65*Q$179+AMV1træBP!T64*Q$180+AMV3kul!T63*Q$181+AMV4træ!T63*Q$182+AMV4træBP!T62*Q$183+AVV1træ!T63*Q$184+AVV1kul!T62*Q$185+AVV2træ!T63*Q$186+AVV2halm!T63*Q$187+AVV2gasGT!T63*Q$188+KKV!T63*Q$189+HCVgas!T63*Q$190+SPolie!T62*Q$191+SPgas!T62*Q$192+GeoEL!T61*Q$193+GeoVa!T61*Q$194+VP!T68*Q$195+Sol!T60*Q$196)","v":0.19117660298456879},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!U65*R$179+AMV1træBP!U64*R$180+AMV3kul!U63*R$181+AMV4træ!U63*R$182+AMV4træBP!U62*R$183+AVV1træ!U63*R$184+AVV1kul!U62*R$185+AVV2træ!U63*R$186+AVV2halm!U63*R$187+AVV2gasGT!U63*R$188+KKV!U63*R$189+HCVgas!U63*R$190+SPolie!U62*R$191+SPgas!U62*R$192+GeoEL!U61*R$193+GeoVa!U61*R$194+VP!U68*R$195+Sol!U60*R$196)","v":0.1910206796608839},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!V65*S$179+AMV1træBP!V64*S$180+AMV3kul!V63*S$181+AMV4træ!V63*S$182+AMV4træBP!V62*S$183+AVV1træ!V63*S$184+AVV1kul!V62*S$185+AVV2træ!V63*S$186+AVV2halm!V63*S$187+AVV2gasGT!V63*S$188+KKV!V63*S$189+HCVgas!V63*S$190+SPolie!V62*S$191+SPgas!V62*S$192+GeoEL!V61*S$193+GeoVa!V61*S$194+VP!V68*S$195+Sol!V60*S$196)","v":0.19086424645836325},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!W65*T$179+AMV1træBP!W64*T$180+AMV3kul!W63*T$181+AMV4træ!W63*T$182+AMV4træBP!W62*T$183+AVV1træ!W63*T$184+AVV1kul!W62*T$185+AVV2træ!W63*T$186+AVV2halm!W63*T$187+AVV2gasGT!W63*T$188+KKV!W63*T$189+HCVgas!W63*T$190+SPolie!W62*T$191+SPgas!W62*T$192+GeoEL!W61*T$193+GeoVa!W61*T$194+VP!W68*T$195+Sol!W60*T$196)","v":0.18293857946924397},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!X65*U$179+AMV1træBP!X64*U$180+AMV3kul!X63*U$181+AMV4træ!X63*U$182+AMV4træBP!X62*U$183+AVV1træ!X63*U$184+AVV1kul!X62*U$185+AVV2træ!X63*U$186+AVV2halm!X63*U$187+AVV2gasGT!X63*U$188+KKV!X63*U$189+HCVgas!X63*U$190+SPolie!X62*U$191+SPgas!X62*U$192+GeoEL!X61*U$193+GeoVa!X61*U$194+VP!X68*U$195+Sol!X60*U$196)","v":0.1711728097419227},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Y65*V$179+AMV1træBP!Y64*V$180+AMV3kul!Y63*V$181+AMV4træ!Y63*V$182+AMV4træBP!Y62*V$183+AVV1træ!Y63*V$184+AVV1kul!Y62*V$185+AVV2træ!Y63*V$186+AVV2halm!Y63*V$187+AVV2gasGT!Y63*V$188+KKV!Y63*V$189+HCVgas!Y63*V$190+SPolie!Y62*V$191+SPgas!Y62*V$192+GeoEL!Y61*V$193+GeoVa!Y61*V$194+VP!Y68*V$195+Sol!Y60*V$196)","v":0.15461667039277552},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Z65*W$179+AMV1træBP!Z64*W$180+AMV3kul!Z63*W$181+AMV4træ!Z63*W$182+AMV4træBP!Z62*W$183+AVV1træ!Z63*W$184+AVV1kul!Z62*W$185+AVV2træ!Z63*W$186+AVV2halm!Z63*W$187+AVV2gasGT!Z63*W$188+KKV!Z63*W$189+HCVgas!Z63*W$190+SPolie!Z62*W$191+SPgas!Z62*W$192+GeoEL!Z61*W$193+GeoVa!Z61*W$194+VP!Z68*W$195+Sol!Z60*W$196)","v":6.7261890337946315E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AA65*X$179+AMV1træBP!AA64*X$180+AMV3kul!AA63*X$181+AMV4træ!AA63*X$182+AMV4træBP!AA62*X$183+AVV1træ!AA63*X$184+AVV1kul!AA62*X$185+AVV2træ!AA63*X$186+AVV2halm!AA63*X$187+AVV2gasGT!AA63*X$188+KKV!AA63*X$189+HCVgas!AA63*X$190+SPolie!AA62*X$191+SPgas!AA62*X$192+GeoEL!AA61*X$193+GeoVa!AA61*X$194+VP!AA68*X$195+Sol!AA60*X$196)","v":7.0434434480765973E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AB65*Y$179+AMV1træBP!AB64*Y$180+AMV3kul!AB63*Y$181+AMV4træ!AB63*Y$182+AMV4træBP!AB62*Y$183+AVV1træ!AB63*Y$184+AVV1kul!AB62*Y$185+AVV2træ!AB63*Y$186+AVV2halm!AB63*Y$187+AVV2gasGT!AB63*Y$188+KKV!AB63*Y$189+HCVgas!AB63*Y$190+SPolie!AB62*Y$191+SPgas!AB62*Y$192+GeoEL!AB61*Y$193+GeoVa!AB61*Y$194+VP!AB68*Y$195+Sol!AB60*Y$196)","v":7.0386591387107761E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AC65*Z$179+AMV1træBP!AC64*Z$180+AMV3kul!AC63*Z$181+AMV4træ!AC63*Z$182+AMV4træBP!AC62*Z$183+AVV1træ!AC63*Z$184+AVV1kul!AC62*Z$185+AVV2træ!AC63*Z$186+AVV2halm!AC63*Z$187+AVV2gasGT!AC63*Z$188+KKV!AC63*Z$189+HCVgas!AC63*Z$190+SPolie!AC62*Z$191+SPgas!AC62*Z$192+GeoEL!AC61*Z$193+GeoVa!AC61*Z$194+VP!AC68*Z$195+Sol!AC60*Z$196)","v":7.0339022503744464E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AD65*AA$179+AMV1træBP!AD64*AA$180+AMV3kul!AD63*AA$181+AMV4træ!AD63*AA$182+AMV4træBP!AD62*AA$183+AVV1træ!AD63*AA$184+AVV1kul!AD62*AA$185+AVV2træ!AD63*AA$186+AVV2halm!AD63*AA$187+AVV2gasGT!AD63*AA$188+KKV!AD63*AA$189+HCVgas!AD63*AA$190+SPolie!AD62*AA$191+SPgas!AD62*AA$192+GeoEL!AD61*AA$193+GeoVa!AD61*AA$194+VP!AD68*AA$195+Sol!AD60*AA$196)","v":7.0291725479977932E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AE65*AB$179+AMV1træBP!AE64*AB$180+AMV3kul!AE63*AB$181+AMV4træ!AE63*AB$182+AMV4træBP!AE62*AB$183+AVV1træ!AE63*AB$184+AVV1kul!AE62*AB$185+AVV2træ!AE63*AB$186+AVV2halm!AE63*AB$187+AVV2gasGT!AE63*AB$188+KKV!AE63*AB$189+HCVgas!AE63*AB$190+SPolie!AE62*AB$191+SPgas!AE62*AB$192+GeoEL!AE61*AB$193+GeoVa!AE61*AB$194+VP!AE68*AB$195+Sol!AE60*AB$196)","v":7.0244697991903512E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AF65*AC$179+AMV1træBP!AF64*AC$180+AMV3kul!AF63*AC$181+AMV4træ!AF63*AC$182+AMV4træBP!AF62*AC$183+AVV1træ!AF63*AC$184+AVV1kul!AF62*AC$185+AVV2træ!AF63*AC$186+AVV2halm!AF63*AC$187+AVV2gasGT!AF63*AC$188+KKV!AF63*AC$189+HCVgas!AF63*AC$190+SPolie!AF62*AC$191+SPgas!AF62*AC$192+GeoEL!AF61*AC$193+GeoVa!AF61*AC$194+VP!AF68*AC$195+Sol!AF60*AC$196)","v":7.0197937742028774E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AG65*AD$179+AMV1træBP!AG64*AD$180+AMV3kul!AG63*AD$181+AMV4træ!AG63*AD$182+AMV4træBP!AG62*AD$183+AVV1træ!AG63*AD$184+AVV1kul!AG62*AD$185+AVV2træ!AG63*AD$186+AVV2halm!AG63*AD$187+AVV2gasGT!AG63*AD$188+KKV!AG63*AD$189+HCVgas!AG63*AD$190+SPolie!AG62*AD$191+SPgas!AG62*AD$192+GeoEL!AG61*AD$193+GeoVa!AG61*AD$194+VP!AG68*AD$195+Sol!AG60*AD$196)","v":7.0197937742028774E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AH65*AE$179+AMV1træBP!AH64*AE$180+AMV3kul!AH63*AE$181+AMV4træ!AH63*AE$182+AMV4træBP!AH62*AE$183+AVV1træ!AH63*AE$184+AVV1kul!AH62*AE$185+AVV2træ!AH63*AE$186+AVV2halm!AH63*AE$187+AVV2gasGT!AH63*AE$188+KKV!AH63*AE$189+HCVgas!AH63*AE$190+SPolie!AH62*AE$191+SPgas!AH62*AE$192+GeoEL!AH61*AE$193+GeoVa!AH61*AE$194+VP!AH68*AE$195+Sol!AH60*AE$196)","v":7.0197937742028774E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AI65*AF$179+AMV1træBP!AI64*AF$180+AMV3kul!AI63*AF$181+AMV4træ!AI63*AF$182+AMV4træBP!AI62*AF$183+AVV1træ!AI63*AF$184+AVV1kul!AI62*AF$185+AVV2træ!AI63*AF$186+AVV2halm!AI63*AF$187+AVV2gasGT!AI63*AF$188+KKV!AI63*AF$189+HCVgas!AI63*AF$190+SPolie!AI62*AF$191+SPgas!AI62*AF$192+GeoEL!AI61*AF$193+GeoVa!AI61*AF$194+VP!AI68*AF$195+Sol!AI60*AF$196)","v":7.0197937742028774E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AJ65*AG$179+AMV1træBP!AJ64*AG$180+AMV3kul!AJ63*AG$181+AMV4træ!AJ63*AG$182+AMV4træBP!AJ62*AG$183+AVV1træ!AJ63*AG$184+AVV1kul!AJ62*AG$185+AVV2træ!AJ63*AG$186+AVV2halm!AJ63*AG$187+AVV2gasGT!AJ63*AG$188+KKV!AJ63*AG$189+HCVgas!AJ63*AG$190+SPolie!AJ62*AG$191+SPgas!AJ62*AG$192+GeoEL!AJ61*AG$193+GeoVa!AJ61*AG$194+VP!AJ68*AG$195+Sol!AJ60*AG$196)","v":7.0197937742028774E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AK65*AH$179+AMV1træBP!AK64*AH$180+AMV3kul!AK63*AH$181+AMV4træ!AK63*AH$182+AMV4træBP!AK62*AH$183+AVV1træ!AK63*AH$184+AVV1kul!AK62*AH$185+AVV2træ!AK63*AH$186+AVV2halm!AK63*AH$187+AVV2gasGT!AK63*AH$188+KKV!AK63*AH$189+HCVgas!AK63*AH$190+SPolie!AK62*AH$191+SPgas!AK62*AH$192+GeoEL!AK61*AH$193+GeoVa!AK61*AH$194+VP!AK68*AH$195+Sol!AK60*AH$196)","v":7.0197937742028774E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AL65*AI$179+AMV1træBP!AL64*AI$180+AMV3kul!AL63*AI$181+AMV4træ!AL63*AI$182+AMV4træBP!AL62*AI$183+AVV1træ!AL63*AI$184+AVV1kul!AL62*AI$185+AVV2træ!AL63*AI$186+AVV2halm!AL63*AI$187+AVV2gasGT!AL63*AI$188+KKV!AL63*AI$189+HCVgas!AL63*AI$190+SPolie!AL62*AI$191+SPgas!AL62*AI$192+GeoEL!AL61*AI$193+GeoVa!AL61*AI$194+VP!AL68*AI$195+Sol!AL60*AI$196)","v":7.0197937742028774E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AM65*AJ$179+AMV1træBP!AM64*AJ$180+AMV3kul!AM63*AJ$181+AMV4træ!AM63*AJ$182+AMV4træBP!AM62*AJ$183+AVV1træ!AM63*AJ$184+AVV1kul!AM62*AJ$185+AVV2træ!AM63*AJ$186+AVV2halm!AM63*AJ$187+AVV2gasGT!AM63*AJ$188+KKV!AM63*AJ$189+HCVgas!AM63*AJ$190+SPolie!AM62*AJ$191+SPgas!AM62*AJ$192+GeoEL!AM61*AJ$193+GeoVa!AM61*AJ$194+VP!AM68*AJ$195+Sol!AM60*AJ$196)","v":7.0197937742028774E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AN65*AK$179+AMV1træBP!AN64*AK$180+AMV3kul!AN63*AK$181+AMV4træ!AN63*AK$182+AMV4træBP!AN62*AK$183+AVV1træ!AN63*AK$184+AVV1kul!AN62*AK$185+AVV2træ!AN63*AK$186+AVV2halm!AN63*AK$187+AVV2gasGT!AN63*AK$188+KKV!AN63*AK$189+HCVgas!AN63*AK$190+SPolie!AN62*AK$191+SPgas!AN62*AK$192+GeoEL!AN61*AK$193+GeoVa!AN61*AK$194+VP!AN68*AK$195+Sol!AN60*AK$196)","v":7.0197937742028774E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AO65*AL$179+AMV1træBP!AO64*AL$180+AMV3kul!AO63*AL$181+AMV4træ!AO63*AL$182+AMV4træBP!AO62*AL$183+AVV1træ!AO63*AL$184+AVV1kul!AO62*AL$185+AVV2træ!AO63*AL$186+AVV2halm!AO63*AL$187+AVV2gasGT!AO63*AL$188+KKV!AO63*AL$189+HCVgas!AO63*AL$190+SPolie!AO62*AL$191+SPgas!AO62*AL$192+GeoEL!AO61*AL$193+GeoVa!AO61*AL$194+VP!AO68*AL$195+Sol!AO60*AL$196)","v":7.0197937742028774E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AP65*AM$179+AMV1træBP!AP64*AM$180+AMV3kul!AP63*AM$181+AMV4træ!AP63*AM$182+AMV4træBP!AP62*AM$183+AVV1træ!AP63*AM$184+AVV1kul!AP62*AM$185+AVV2træ!AP63*AM$186+AVV2halm!AP63*AM$187+AVV2gasGT!AP63*AM$188+KKV!AP63*AM$189+HCVgas!AP63*AM$190+SPolie!AP62*AM$191+SPgas!AP62*AM$192+GeoEL!AP61*AM$193+GeoVa!AP61*AM$194+VP!AP68*AM$195+Sol!AP60*AM$196)","v":7.0197937742028774E-2}]
[null,null,"Indtægt elsalg",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!H66*E$179+AMV1træBP!H65*E$180+AMV3kul!H64*E$181+AMV4træ!H64*E$182+AMV4træBP!H63*E$183+AVV1træ!H64*E$184+AVV1kul!H63*E$185+AVV2træ!H64*E$186+AVV2halm!H64*E$187+AVV2gasGT!H64*E$188+KKV!H64*E$189+HCVgas!H64*E$190+SPolie!H63*E$191+SPgas!H63*E$192+GeoEL!H62*E$193+GeoVa!H62*E$194+VP!H69*E$195+Sol!H61*E$196)","v":-15.791072298263988},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!I66*F$179+AMV1træBP!I65*F$180+AMV3kul!I64*F$181+AMV4træ!I64*F$182+AMV4træBP!I63*F$183+AVV1træ!I64*F$184+AVV1kul!I63*F$185+AVV2træ!I64*F$186+AVV2halm!I64*F$187+AVV2gasGT!I64*F$188+KKV!I64*F$189+HCVgas!I64*F$190+SPolie!I63*F$191+SPgas!I63*F$192+GeoEL!I62*F$193+GeoVa!I62*F$194+VP!I69*F$195+Sol!I61*F$196)","v":-15.47378075408372},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!J66*G$179+AMV1træBP!J65*G$180+AMV3kul!J64*G$181+AMV4træ!J64*G$182+AMV4træBP!J63*G$183+AVV1træ!J64*G$184+AVV1kul!J63*G$185+AVV2træ!J64*G$186+AVV2halm!J64*G$187+AVV2gasGT!J64*G$188+KKV!J64*G$189+HCVgas!J64*G$190+SPolie!J63*G$191+SPgas!J63*G$192+GeoEL!J62*G$193+GeoVa!J62*G$194+VP!J69*G$195+Sol!J61*G$196)","v":-22.128019778028463},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!K66*H$179+AMV1træBP!K65*H$180+AMV3kul!K64*H$181+AMV4træ!K64*H$182+AMV4træBP!K63*H$183+AVV1træ!K64*H$184+AVV1kul!K63*H$185+AVV2træ!K64*H$186+AVV2halm!K64*H$187+AVV2gasGT!K64*H$188+KKV!K64*H$189+HCVgas!K64*H$190+SPolie!K63*H$191+SPgas!K63*H$192+GeoEL!K62*H$193+GeoVa!K62*H$194+VP!K69*H$195+Sol!K61*H$196)","v":-29.093491177195947},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!L66*I$179+AMV1træBP!L65*I$180+AMV3kul!L64*I$181+AMV4træ!L64*I$182+AMV4træBP!L63*I$183+AVV1træ!L64*I$184+AVV1kul!L63*I$185+AVV2træ!L64*I$186+AVV2halm!L64*I$187+AVV2gasGT!L64*I$188+KKV!L64*I$189+HCVgas!L64*I$190+SPolie!L63*I$191+SPgas!L63*I$192+GeoEL!L62*I$193+GeoVa!L62*I$194+VP!L69*I$195+Sol!L61*I$196)","v":-30.755976387321432},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!M66*J$179+AMV1træBP!M65*J$180+AMV3kul!M64*J$181+AMV4træ!M64*J$182+AMV4træBP!M63*J$183+AVV1træ!M64*J$184+AVV1kul!M63*J$185+AVV2træ!M64*J$186+AVV2halm!M64*J$187+AVV2gasGT!M64*J$188+KKV!M64*J$189+HCVgas!M64*J$190+SPolie!M63*J$191+SPgas!M63*J$192+GeoEL!M62*J$193+GeoVa!M62*J$194+VP!M69*J$195+Sol!M61*J$196)","v":-30.114931245444282},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!N66*K$179+AMV1træBP!N65*K$180+AMV3kul!N64*K$181+AMV4træ!N64*K$182+AMV4træBP!N63*K$183+AVV1træ!N64*K$184+AVV1kul!N63*K$185+AVV2træ!N64*K$186+AVV2halm!N64*K$187+AVV2gasGT!N64*K$188+KKV!N64*K$189+HCVgas!N64*K$190+SPolie!N63*K$191+SPgas!N63*K$192+GeoEL!N62*K$193+GeoVa!N62*K$194+VP!N69*K$195+Sol!N61*K$196)","v":-105.8762367318088},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!O66*L$179+AMV1træBP!O65*L$180+AMV3kul!O64*L$181+AMV4træ!O64*L$182+AMV4træBP!O63*L$183+AVV1træ!O64*L$184+AVV1kul!O63*L$185+AVV2træ!O64*L$186+AVV2halm!O64*L$187+AVV2gasGT!O64*L$188+KKV!O64*L$189+HCVgas!O64*L$190+SPolie!O63*L$191+SPgas!O63*L$192+GeoEL!O62*L$193+GeoVa!O62*L$194+VP!O69*L$195+Sol!O61*L$196)","v":-55.649384452762639},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!P66*M$179+AMV1træBP!P65*M$180+AMV3kul!P64*M$181+AMV4træ!P64*M$182+AMV4træBP!P63*M$183+AVV1træ!P64*M$184+AVV1kul!P63*M$185+AVV2træ!P64*M$186+AVV2halm!P64*M$187+AVV2gasGT!P64*M$188+KKV!P64*M$189+HCVgas!P64*M$190+SPolie!P63*M$191+SPgas!P63*M$192+GeoEL!P62*M$193+GeoVa!P62*M$194+VP!P69*M$195+Sol!P61*M$196)","v":-47.348342411858233},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Q66*N$179+AMV1træBP!Q65*N$180+AMV3kul!Q64*N$181+AMV4træ!Q64*N$182+AMV4træBP!Q63*N$183+AVV1træ!Q64*N$184+AVV1kul!Q63*N$185+AVV2træ!Q64*N$186+AVV2halm!Q64*N$187+AVV2gasGT!Q64*N$188+KKV!Q64*N$189+HCVgas!Q64*N$190+SPolie!Q63*N$191+SPgas!Q63*N$192+GeoEL!Q62*N$193+GeoVa!Q62*N$194+VP!Q69*N$195+Sol!Q61*N$196)","v":-45.499204319350852},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!R66*O$179+AMV1træBP!R65*O$180+AMV3kul!R64*O$181+AMV4træ!R64*O$182+AMV4træBP!R63*O$183+AVV1træ!R64*O$184+AVV1kul!R63*O$185+AVV2træ!R64*O$186+AVV2halm!R64*O$187+AVV2gasGT!R64*O$188+KKV!R64*O$189+HCVgas!R64*O$190+SPolie!R63*O$191+SPgas!R63*O$192+GeoEL!R62*O$193+GeoVa!R62*O$194+VP!R69*O$195+Sol!R61*O$196)","v":-44.271363457280408},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!S66*P$179+AMV1træBP!S65*P$180+AMV3kul!S64*P$181+AMV4træ!S64*P$182+AMV4træBP!S63*P$183+AVV1træ!S64*P$184+AVV1kul!S63*P$185+AVV2træ!S64*P$186+AVV2halm!S64*P$187+AVV2gasGT!S64*P$188+KKV!S64*P$189+HCVgas!S64*P$190+SPolie!S63*P$191+SPgas!S63*P$192+GeoEL!S62*P$193+GeoVa!S62*P$194+VP!S69*P$195+Sol!S61*P$196)","v":-41.999792677226395},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!T66*Q$179+AMV1træBP!T65*Q$180+AMV3kul!T64*Q$181+AMV4træ!T64*Q$182+AMV4træBP!T63*Q$183+AVV1træ!T64*Q$184+AVV1kul!T63*Q$185+AVV2træ!T64*Q$186+AVV2halm!T64*Q$187+AVV2gasGT!T64*Q$188+KKV!T64*Q$189+HCVgas!T64*Q$190+SPolie!T63*Q$191+SPgas!T63*Q$192+GeoEL!T62*Q$193+GeoVa!T62*Q$194+VP!T69*Q$195+Sol!T61*Q$196)","v":-39.553074074798246},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!U66*R$179+AMV1træBP!U65*R$180+AMV3kul!U64*R$181+AMV4træ!U64*R$182+AMV4træBP!U63*R$183+AVV1træ!U64*R$184+AVV1kul!U63*R$185+AVV2træ!U64*R$186+AVV2halm!U64*R$187+AVV2gasGT!U64*R$188+KKV!U64*R$189+HCVgas!U64*R$190+SPolie!U63*R$191+SPgas!U63*R$192+GeoEL!U62*R$193+GeoVa!U62*R$194+VP!U69*R$195+Sol!U61*R$196)","v":-35.384727141504861},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!V66*S$179+AMV1træBP!V65*S$180+AMV3kul!V64*S$181+AMV4træ!V64*S$182+AMV4træBP!V63*S$183+AVV1træ!V64*S$184+AVV1kul!V63*S$185+AVV2træ!V64*S$186+AVV2halm!V64*S$187+AVV2gasGT!V64*S$188+KKV!V64*S$189+HCVgas!V64*S$190+SPolie!V63*S$191+SPgas!V63*S$192+GeoEL!V62*S$193+GeoVa!V62*S$194+VP!V69*S$195+Sol!V61*S$196)","v":-29.673852614225297},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!W66*T$179+AMV1træBP!W65*T$180+AMV3kul!W64*T$181+AMV4træ!W64*T$182+AMV4træBP!W63*T$183+AVV1træ!W64*T$184+AVV1kul!W63*T$185+AVV2træ!W64*T$186+AVV2halm!W64*T$187+AVV2gasGT!W64*T$188+KKV!W64*T$189+HCVgas!W64*T$190+SPolie!W63*T$191+SPgas!W63*T$192+GeoEL!W62*T$193+GeoVa!W62*T$194+VP!W69*T$195+Sol!W61*T$196)","v":-31.310610303206019},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!X66*U$179+AMV1træBP!X65*U$180+AMV3kul!X64*U$181+AMV4træ!X64*U$182+AMV4træBP!X63*U$183+AVV1træ!X64*U$184+AVV1kul!X63*U$185+AVV2træ!X64*U$186+AVV2halm!X64*U$187+AVV2gasGT!X64*U$188+KKV!X64*U$189+HCVgas!X64*U$190+SPolie!X63*U$191+SPgas!X63*U$192+GeoEL!X62*U$193+GeoVa!X62*U$194+VP!X69*U$195+Sol!X61*U$196)","v":-30.921901103575188},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Y66*V$179+AMV1træBP!Y65*V$180+AMV3kul!Y64*V$181+AMV4træ!Y64*V$182+AMV4træBP!Y63*V$183+AVV1træ!Y64*V$184+AVV1kul!Y63*V$185+AVV2træ!Y64*V$186+AVV2halm!Y64*V$187+AVV2gasGT!Y64*V$188+KKV!Y64*V$189+HCVgas!Y64*V$190+SPolie!Y63*V$191+SPgas!Y63*V$192+GeoEL!Y62*V$193+GeoVa!Y62*V$194+VP!Y69*V$195+Sol!Y61*V$196)","v":-31.648980380691295},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Z66*W$179+AMV1træBP!Z65*W$180+AMV3kul!Z64*W$181+AMV4træ!Z64*W$182+AMV4træBP!Z63*W$183+AVV1træ!Z64*W$184+AVV1kul!Z63*W$185+AVV2træ!Z64*W$186+AVV2halm!Z64*W$187+AVV2gasGT!Z64*W$188+KKV!Z64*W$189+HCVgas!Z64*W$190+SPolie!Z63*W$191+SPgas!Z63*W$192+GeoEL!Z62*W$193+GeoVa!Z62*W$194+VP!Z69*W$195+Sol!Z61*W$196)","v":-24.292829867928521},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AA66*X$179+AMV1træBP!AA65*X$180+AMV3kul!AA64*X$181+AMV4træ!AA64*X$182+AMV4træBP!AA63*X$183+AVV1træ!AA64*X$184+AVV1kul!AA63*X$185+AVV2træ!AA64*X$186+AVV2halm!AA64*X$187+AVV2gasGT!AA64*X$188+KKV!AA64*X$189+HCVgas!AA64*X$190+SPolie!AA63*X$191+SPgas!AA63*X$192+GeoEL!AA62*X$193+GeoVa!AA62*X$194+VP!AA69*X$195+Sol!AA61*X$196)","v":-26.68940311408728},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AB66*Y$179+AMV1træBP!AB65*Y$180+AMV3kul!AB64*Y$181+AMV4træ!AB64*Y$182+AMV4træBP!AB63*Y$183+AVV1træ!AB64*Y$184+AVV1kul!AB63*Y$185+AVV2træ!AB64*Y$186+AVV2halm!AB64*Y$187+AVV2gasGT!AB64*Y$188+KKV!AB64*Y$189+HCVgas!AB64*Y$190+SPolie!AB63*Y$191+SPgas!AB63*Y$192+GeoEL!AB62*Y$193+GeoVa!AB62*Y$194+VP!AB69*Y$195+Sol!AB61*Y$196)","v":-25.815694465926573},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AC66*Z$179+AMV1træBP!AC65*Z$180+AMV3kul!AC64*Z$181+AMV4træ!AC64*Z$182+AMV4træBP!AC63*Z$183+AVV1træ!AC64*Z$184+AVV1kul!AC63*Z$185+AVV2træ!AC64*Z$186+AVV2halm!AC64*Z$187+AVV2gasGT!AC64*Z$188+KKV!AC64*Z$189+HCVgas!AC64*Z$190+SPolie!AC63*Z$191+SPgas!AC63*Z$192+GeoEL!AC62*Z$193+GeoVa!AC62*Z$194+VP!AC69*Z$195+Sol!AC61*Z$196)","v":-24.942138426254747},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AD66*AA$179+AMV1træBP!AD65*AA$180+AMV3kul!AD64*AA$181+AMV4træ!AD64*AA$182+AMV4træBP!AD63*AA$183+AVV1træ!AD64*AA$184+AVV1kul!AD63*AA$185+AVV2træ!AD64*AA$186+AVV2halm!AD64*AA$187+AVV2gasGT!AD64*AA$188+KKV!AD64*AA$189+HCVgas!AD64*AA$190+SPolie!AD63*AA$191+SPgas!AD63*AA$192+GeoEL!AD62*AA$193+GeoVa!AD62*AA$194+VP!AD69*AA$195+Sol!AD61*AA$196)","v":-24.068733686818724},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AE66*AB$179+AMV1træBP!AE65*AB$180+AMV3kul!AE64*AB$181+AMV4træ!AE64*AB$182+AMV4træBP!AE63*AB$183+AVV1træ!AE64*AB$184+AVV1kul!AE63*AB$185+AVV2træ!AE64*AB$186+AVV2halm!AE64*AB$187+AVV2gasGT!AE64*AB$188+KKV!AE64*AB$189+HCVgas!AE64*AB$190+SPolie!AE63*AB$191+SPgas!AE63*AB$192+GeoEL!AE62*AB$193+GeoVa!AE62*AB$194+VP!AE69*AB$195+Sol!AE61*AB$196)","v":-23.195478954276854},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AF66*AC$179+AMV1træBP!AF65*AC$180+AMV3kul!AF64*AC$181+AMV4træ!AF64*AC$182+AMV4træBP!AF63*AC$183+AVV1træ!AF64*AC$184+AVV1kul!AF63*AC$185+AVV2træ!AF64*AC$186+AVV2halm!AF64*AC$187+AVV2gasGT!AF64*AC$188+KKV!AF64*AC$189+HCVgas!AF64*AC$190+SPolie!AF63*AC$191+SPgas!AF63*AC$192+GeoEL!AF62*AC$193+GeoVa!AF62*AC$194+VP!AF69*AC$195+Sol!AF61*AC$196)","v":-22.322372949986661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AG66*AD$179+AMV1træBP!AG65*AD$180+AMV3kul!AG64*AD$181+AMV4træ!AG64*AD$182+AMV4træBP!AG63*AD$183+AVV1træ!AG64*AD$184+AVV1kul!AG63*AD$185+AVV2træ!AG64*AD$186+AVV2halm!AG64*AD$187+AVV2gasGT!AG64*AD$188+KKV!AG64*AD$189+HCVgas!AG64*AD$190+SPolie!AG63*AD$191+SPgas!AG63*AD$192+GeoEL!AG62*AD$193+GeoVa!AG62*AD$194+VP!AG69*AD$195+Sol!AG61*AD$196)","v":-22.322372949986661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AH66*AE$179+AMV1træBP!AH65*AE$180+AMV3kul!AH64*AE$181+AMV4træ!AH64*AE$182+AMV4træBP!AH63*AE$183+AVV1træ!AH64*AE$184+AVV1kul!AH63*AE$185+AVV2træ!AH64*AE$186+AVV2halm!AH64*AE$187+AVV2gasGT!AH64*AE$188+KKV!AH64*AE$189+HCVgas!AH64*AE$190+SPolie!AH63*AE$191+SPgas!AH63*AE$192+GeoEL!AH62*AE$193+GeoVa!AH62*AE$194+VP!AH69*AE$195+Sol!AH61*AE$196)","v":-22.322372949986661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AI66*AF$179+AMV1træBP!AI65*AF$180+AMV3kul!AI64*AF$181+AMV4træ!AI64*AF$182+AMV4træBP!AI63*AF$183+AVV1træ!AI64*AF$184+AVV1kul!AI63*AF$185+AVV2træ!AI64*AF$186+AVV2halm!AI64*AF$187+AVV2gasGT!AI64*AF$188+KKV!AI64*AF$189+HCVgas!AI64*AF$190+SPolie!AI63*AF$191+SPgas!AI63*AF$192+GeoEL!AI62*AF$193+GeoVa!AI62*AF$194+VP!AI69*AF$195+Sol!AI61*AF$196)","v":-22.322372949986661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AJ66*AG$179+AMV1træBP!AJ65*AG$180+AMV3kul!AJ64*AG$181+AMV4træ!AJ64*AG$182+AMV4træBP!AJ63*AG$183+AVV1træ!AJ64*AG$184+AVV1kul!AJ63*AG$185+AVV2træ!AJ64*AG$186+AVV2halm!AJ64*AG$187+AVV2gasGT!AJ64*AG$188+KKV!AJ64*AG$189+HCVgas!AJ64*AG$190+SPolie!AJ63*AG$191+SPgas!AJ63*AG$192+GeoEL!AJ62*AG$193+GeoVa!AJ62*AG$194+VP!AJ69*AG$195+Sol!AJ61*AG$196)","v":-22.322372949986661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AK66*AH$179+AMV1træBP!AK65*AH$180+AMV3kul!AK64*AH$181+AMV4træ!AK64*AH$182+AMV4træBP!AK63*AH$183+AVV1træ!AK64*AH$184+AVV1kul!AK63*AH$185+AVV2træ!AK64*AH$186+AVV2halm!AK64*AH$187+AVV2gasGT!AK64*AH$188+KKV!AK64*AH$189+HCVgas!AK64*AH$190+SPolie!AK63*AH$191+SPgas!AK63*AH$192+GeoEL!AK62*AH$193+GeoVa!AK62*AH$194+VP!AK69*AH$195+Sol!AK61*AH$196)","v":-22.322372949986661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AL66*AI$179+AMV1træBP!AL65*AI$180+AMV3kul!AL64*AI$181+AMV4træ!AL64*AI$182+AMV4træBP!AL63*AI$183+AVV1træ!AL64*AI$184+AVV1kul!AL63*AI$185+AVV2træ!AL64*AI$186+AVV2halm!AL64*AI$187+AVV2gasGT!AL64*AI$188+KKV!AL64*AI$189+HCVgas!AL64*AI$190+SPolie!AL63*AI$191+SPgas!AL63*AI$192+GeoEL!AL62*AI$193+GeoVa!AL62*AI$194+VP!AL69*AI$195+Sol!AL61*AI$196)","v":-22.322372949986661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AM66*AJ$179+AMV1træBP!AM65*AJ$180+AMV3kul!AM64*AJ$181+AMV4træ!AM64*AJ$182+AMV4træBP!AM63*AJ$183+AVV1træ!AM64*AJ$184+AVV1kul!AM63*AJ$185+AVV2træ!AM64*AJ$186+AVV2halm!AM64*AJ$187+AVV2gasGT!AM64*AJ$188+KKV!AM64*AJ$189+HCVgas!AM64*AJ$190+SPolie!AM63*AJ$191+SPgas!AM63*AJ$192+GeoEL!AM62*AJ$193+GeoVa!AM62*AJ$194+VP!AM69*AJ$195+Sol!AM61*AJ$196)","v":-22.322372949986661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AN66*AK$179+AMV1træBP!AN65*AK$180+AMV3kul!AN64*AK$181+AMV4træ!AN64*AK$182+AMV4træBP!AN63*AK$183+AVV1træ!AN64*AK$184+AVV1kul!AN63*AK$185+AVV2træ!AN64*AK$186+AVV2halm!AN64*AK$187+AVV2gasGT!AN64*AK$188+KKV!AN64*AK$189+HCVgas!AN64*AK$190+SPolie!AN63*AK$191+SPgas!AN63*AK$192+GeoEL!AN62*AK$193+GeoVa!AN62*AK$194+VP!AN69*AK$195+Sol!AN61*AK$196)","v":-22.322372949986661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AO66*AL$179+AMV1træBP!AO65*AL$180+AMV3kul!AO64*AL$181+AMV4træ!AO64*AL$182+AMV4træBP!AO63*AL$183+AVV1træ!AO64*AL$184+AVV1kul!AO63*AL$185+AVV2træ!AO64*AL$186+AVV2halm!AO64*AL$187+AVV2gasGT!AO64*AL$188+KKV!AO64*AL$189+HCVgas!AO64*AL$190+SPolie!AO63*AL$191+SPgas!AO63*AL$192+GeoEL!AO62*AL$193+GeoVa!AO62*AL$194+VP!AO69*AL$195+Sol!AO61*AL$196)","v":-22.322372949986661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AP66*AM$179+AMV1træBP!AP65*AM$180+AMV3kul!AP64*AM$181+AMV4træ!AP64*AM$182+AMV4træBP!AP63*AM$183+AVV1træ!AP64*AM$184+AVV1kul!AP63*AM$185+AVV2træ!AP64*AM$186+AVV2halm!AP64*AM$187+AVV2gasGT!AP64*AM$188+KKV!AP64*AM$189+HCVgas!AP64*AM$190+SPolie!AP63*AM$191+SPgas!AP63*AM$192+GeoEL!AP62*AM$193+GeoVa!AP62*AM$194+VP!AP69*AM$195+Sol!AP61*AM$196)","v":-22.322372949986661}]
[null,null,"Indtægt eltilskud",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!H67*E$179+AMV1træBP!H66*E$180+AMV3kul!H65*E$181+AMV4træ!H65*E$182+AMV4træBP!H64*E$183+AVV1træ!H65*E$184+AVV1kul!H64*E$185+AVV2træ!H65*E$186+AVV2halm!H65*E$187+AVV2gasGT!H65*E$188+KKV!H65*E$189+HCVgas!H65*E$190+SPolie!H64*E$191+SPgas!H64*E$192+GeoEL!H63*E$193+GeoVa!H63*E$194+VP!H70*E$195+Sol!H62*E$196)","v":-13.690067647483273},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!I67*F$179+AMV1træBP!I66*F$180+AMV3kul!I65*F$181+AMV4træ!I65*F$182+AMV4træBP!I64*F$183+AVV1træ!I65*F$184+AVV1kul!I64*F$185+AVV2træ!I65*F$186+AVV2halm!I65*F$187+AVV2gasGT!I65*F$188+KKV!I65*F$189+HCVgas!I65*F$190+SPolie!I64*F$191+SPgas!I64*F$192+GeoEL!I63*F$193+GeoVa!I63*F$194+VP!I70*F$195+Sol!I62*F$196)","v":-13.516409284090249},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!J67*G$179+AMV1træBP!J66*G$180+AMV3kul!J65*G$181+AMV4træ!J65*G$182+AMV4træBP!J64*G$183+AVV1træ!J65*G$184+AVV1kul!J64*G$185+AVV2træ!J65*G$186+AVV2halm!J65*G$187+AVV2gasGT!J65*G$188+KKV!J65*G$189+HCVgas!J65*G$190+SPolie!J64*G$191+SPgas!J64*G$192+GeoEL!J63*G$193+GeoVa!J63*G$194+VP!J70*G$195+Sol!J62*G$196)","v":-13.417128208551288},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!K67*H$179+AMV1træBP!K66*H$180+AMV3kul!K65*H$181+AMV4træ!K65*H$182+AMV4træBP!K64*H$183+AVV1træ!K65*H$184+AVV1kul!K64*H$185+AVV2træ!K65*H$186+AVV2halm!K65*H$187+AVV2gasGT!K65*H$188+KKV!K65*H$189+HCVgas!K65*H$190+SPolie!K64*H$191+SPgas!K64*H$192+GeoEL!K63*H$193+GeoVa!K63*H$194+VP!K70*H$195+Sol!K62*H$196)","v":-13.27780185124546},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!L67*I$179+AMV1træBP!L66*I$180+AMV3kul!L65*I$181+AMV4træ!L65*I$182+AMV4træBP!L64*I$183+AVV1træ!L65*I$184+AVV1kul!L64*I$185+AVV2træ!L65*I$186+AVV2halm!L65*I$187+AVV2gasGT!L65*I$188+KKV!L65*I$189+HCVgas!L65*I$190+SPolie!L64*I$191+SPgas!L64*I$192+GeoEL!L63*I$193+GeoVa!L63*I$194+VP!L70*I$195+Sol!L62*I$196)","v":-12.915679982575128},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!M67*J$179+AMV1træBP!M66*J$180+AMV3kul!M65*J$181+AMV4træ!M65*J$182+AMV4træBP!M64*J$183+AVV1træ!M65*J$184+AVV1kul!M64*J$185+AVV2træ!M65*J$186+AVV2halm!M65*J$187+AVV2gasGT!M65*J$188+KKV!M65*J$189+HCVgas!M65*J$190+SPolie!M64*J$191+SPgas!M64*J$192+GeoEL!M63*J$193+GeoVa!M63*J$194+VP!M70*J$195+Sol!M62*J$196)","v":-12.91341565271402},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!N67*K$179+AMV1træBP!N66*K$180+AMV3kul!N65*K$181+AMV4træ!N65*K$182+AMV4træBP!N64*K$183+AVV1træ!N65*K$184+AVV1kul!N64*K$185+AVV2træ!N65*K$186+AVV2halm!N65*K$187+AVV2gasGT!N65*K$188+KKV!N65*K$189+HCVgas!N65*K$190+SPolie!N64*K$191+SPgas!N64*K$192+GeoEL!N63*K$193+GeoVa!N63*K$194+VP!N70*K$195+Sol!N62*K$196)","v":-12.844434585882638},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!O67*L$179+AMV1træBP!O66*L$180+AMV3kul!O65*L$181+AMV4træ!O65*L$182+AMV4træBP!O64*L$183+AVV1træ!O65*L$184+AVV1kul!O64*L$185+AVV2træ!O65*L$186+AVV2halm!O65*L$187+AVV2gasGT!O65*L$188+KKV!O65*L$189+HCVgas!O65*L$190+SPolie!O64*L$191+SPgas!O64*L$192+GeoEL!O63*L$193+GeoVa!O63*L$194+VP!O70*L$195+Sol!O62*L$196)","v":-12.703955231445386},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!P67*M$179+AMV1træBP!P66*M$180+AMV3kul!P65*M$181+AMV4træ!P65*M$182+AMV4træBP!P64*M$183+AVV1træ!P65*M$184+AVV1kul!P64*M$185+AVV2træ!P65*M$186+AVV2halm!P65*M$187+AVV2gasGT!P65*M$188+KKV!P65*M$189+HCVgas!P65*M$190+SPolie!P64*M$191+SPgas!P64*M$192+GeoEL!P63*M$193+GeoVa!P63*M$194+VP!P70*M$195+Sol!P62*M$196)","v":-12.565331748280704},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Q67*N$179+AMV1træBP!Q66*N$180+AMV3kul!Q65*N$181+AMV4træ!Q65*N$182+AMV4træBP!Q64*N$183+AVV1træ!Q65*N$184+AVV1kul!Q64*N$185+AVV2træ!Q65*N$186+AVV2halm!Q65*N$187+AVV2gasGT!Q65*N$188+KKV!Q65*N$189+HCVgas!Q65*N$190+SPolie!Q64*N$191+SPgas!Q64*N$192+GeoEL!Q63*N$193+GeoVa!Q63*N$194+VP!Q70*N$195+Sol!Q62*N$196)","v":-12.279717215227272},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!R67*O$179+AMV1træBP!R66*O$180+AMV3kul!R65*O$181+AMV4træ!R65*O$182+AMV4træBP!R64*O$183+AVV1træ!R65*O$184+AVV1kul!R64*O$185+AVV2træ!R65*O$186+AVV2halm!R65*O$187+AVV2gasGT!R65*O$188+KKV!R65*O$189+HCVgas!R65*O$190+SPolie!R64*O$191+SPgas!R64*O$192+GeoEL!R63*O$193+GeoVa!R63*O$194+VP!R70*O$195+Sol!R62*O$196)","v":-12.05540433853097},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!S67*P$179+AMV1træBP!S66*P$180+AMV3kul!S65*P$181+AMV4træ!S65*P$182+AMV4træBP!S64*P$183+AVV1træ!S65*P$184+AVV1kul!S64*P$185+AVV2træ!S65*P$186+AVV2halm!S65*P$187+AVV2gasGT!S65*P$188+KKV!S65*P$189+HCVgas!S65*P$190+SPolie!S64*P$191+SPgas!S64*P$192+GeoEL!S63*P$193+GeoVa!S63*P$194+VP!S70*P$195+Sol!S62*P$196)","v":-11.849550761237825},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!T67*Q$179+AMV1træBP!T66*Q$180+AMV3kul!T65*Q$181+AMV4træ!T65*Q$182+AMV4træBP!T64*Q$183+AVV1træ!T65*Q$184+AVV1kul!T64*Q$185+AVV2træ!T65*Q$186+AVV2halm!T65*Q$187+AVV2gasGT!T65*Q$188+KKV!T65*Q$189+HCVgas!T65*Q$190+SPolie!T64*Q$191+SPgas!T64*Q$192+GeoEL!T63*Q$193+GeoVa!T63*Q$194+VP!T70*Q$195+Sol!T62*Q$196)","v":-11.650291718045565},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!U67*R$179+AMV1træBP!U66*R$180+AMV3kul!U65*R$181+AMV4træ!U65*R$182+AMV4træBP!U64*R$183+AVV1træ!U65*R$184+AVV1kul!U64*R$185+AVV2træ!U65*R$186+AVV2halm!U65*R$187+AVV2gasGT!U65*R$188+KKV!U65*R$189+HCVgas!U65*R$190+SPolie!U64*R$191+SPgas!U64*R$192+GeoEL!U63*R$193+GeoVa!U63*R$194+VP!U70*R$195+Sol!U62*R$196)","v":-11.447245938268686},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!V67*S$179+AMV1træBP!V66*S$180+AMV3kul!V65*S$181+AMV4træ!V65*S$182+AMV4træBP!V64*S$183+AVV1træ!V65*S$184+AVV1kul!V64*S$185+AVV2træ!V65*S$186+AVV2halm!V65*S$187+AVV2gasGT!V65*S$188+KKV!V65*S$189+HCVgas!V65*S$190+SPolie!V64*S$191+SPgas!V64*S$192+GeoEL!V63*S$193+GeoVa!V63*S$194+VP!V70*S$195+Sol!V62*S$196)","v":-11.250841459720551},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!W67*T$179+AMV1træBP!W66*T$180+AMV3kul!W65*T$181+AMV4træ!W65*T$182+AMV4træBP!W64*T$183+AVV1træ!W65*T$184+AVV1kul!W64*T$185+AVV2træ!W65*T$186+AVV2halm!W65*T$187+AVV2gasGT!W65*T$188+KKV!W65*T$189+HCVgas!W65*T$190+SPolie!W64*T$191+SPgas!W64*T$192+GeoEL!W63*T$193+GeoVa!W63*T$194+VP!W70*T$195+Sol!W62*T$196)","v":-11.280903246286899},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!X67*U$179+AMV1træBP!X66*U$180+AMV3kul!X65*U$181+AMV4træ!X65*U$182+AMV4træBP!X64*U$183+AVV1træ!X65*U$184+AVV1kul!X64*U$185+AVV2træ!X65*U$186+AVV2halm!X65*U$187+AVV2gasGT!X65*U$188+KKV!X65*U$189+HCVgas!X65*U$190+SPolie!X64*U$191+SPgas!X64*U$192+GeoEL!X63*U$193+GeoVa!X63*U$194+VP!X70*U$195+Sol!X62*U$196)","v":-10.598654813115123},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Y67*V$179+AMV1træBP!Y66*V$180+AMV3kul!Y65*V$181+AMV4træ!Y65*V$182+AMV4træBP!Y64*V$183+AVV1træ!Y65*V$184+AVV1kul!Y64*V$185+AVV2træ!Y65*V$186+AVV2halm!Y65*V$187+AVV2gasGT!Y65*V$188+KKV!Y65*V$189+HCVgas!Y65*V$190+SPolie!Y64*V$191+SPgas!Y64*V$192+GeoEL!Y63*V$193+GeoVa!Y63*V$194+VP!Y70*V$195+Sol!Y62*V$196)","v":-10.045846146392343},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Z67*W$179+AMV1træBP!Z66*W$180+AMV3kul!Z65*W$181+AMV4træ!Z65*W$182+AMV4træBP!Z64*W$183+AVV1træ!Z65*W$184+AVV1kul!Z64*W$185+AVV2træ!Z65*W$186+AVV2halm!Z65*W$187+AVV2gasGT!Z65*W$188+KKV!Z65*W$189+HCVgas!Z65*W$190+SPolie!Z64*W$191+SPgas!Z64*W$192+GeoEL!Z63*W$193+GeoVa!Z63*W$194+VP!Z70*W$195+Sol!Z62*W$196)","v":-5.0475535777595235},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AA67*X$179+AMV1træBP!AA66*X$180+AMV3kul!AA65*X$181+AMV4træ!AA65*X$182+AMV4træBP!AA64*X$183+AVV1træ!AA65*X$184+AVV1kul!AA64*X$185+AVV2træ!AA65*X$186+AVV2halm!AA65*X$187+AVV2gasGT!AA65*X$188+KKV!AA65*X$189+HCVgas!AA65*X$190+SPolie!AA64*X$191+SPgas!AA64*X$192+GeoEL!AA63*X$193+GeoVa!AA63*X$194+VP!AA70*X$195+Sol!AA62*X$196)","v":-5.0350101982185214},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AB67*Y$179+AMV1træBP!AB66*Y$180+AMV3kul!AB65*Y$181+AMV4træ!AB65*Y$182+AMV4træBP!AB64*Y$183+AVV1træ!AB65*Y$184+AVV1kul!AB64*Y$185+AVV2træ!AB65*Y$186+AVV2halm!AB65*Y$187+AVV2gasGT!AB65*Y$188+KKV!AB65*Y$189+HCVgas!AB65*Y$190+SPolie!AB64*Y$191+SPgas!AB64*Y$192+GeoEL!AB63*Y$193+GeoVa!AB63*Y$194+VP!AB70*Y$195+Sol!AB62*Y$196)","v":-4.9157337261209193},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AC67*Z$179+AMV1træBP!AC66*Z$180+AMV3kul!AC65*Z$181+AMV4træ!AC65*Z$182+AMV4træBP!AC64*Z$183+AVV1træ!AC65*Z$184+AVV1kul!AC64*Z$185+AVV2træ!AC65*Z$186+AVV2halm!AC65*Z$187+AVV2gasGT!AC65*Z$188+KKV!AC65*Z$189+HCVgas!AC65*Z$190+SPolie!AC64*Z$191+SPgas!AC64*Z$192+GeoEL!AC63*Z$193+GeoVa!AC63*Z$194+VP!AC70*Z$195+Sol!AC62*Z$196)","v":-4.7974664661880126},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AD67*AA$179+AMV1træBP!AD66*AA$180+AMV3kul!AD65*AA$181+AMV4træ!AD65*AA$182+AMV4træBP!AD64*AA$183+AVV1træ!AD65*AA$184+AVV1kul!AD64*AA$185+AVV2træ!AD65*AA$186+AVV2halm!AD65*AA$187+AVV2gasGT!AD65*AA$188+KKV!AD65*AA$189+HCVgas!AD65*AA$190+SPolie!AD64*AA$191+SPgas!AD64*AA$192+GeoEL!AD63*AA$193+GeoVa!AD63*AA$194+VP!AD70*AA$195+Sol!AD62*AA$196)","v":-4.6839033641284784},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AE67*AB$179+AMV1træBP!AE66*AB$180+AMV3kul!AE65*AB$181+AMV4træ!AE65*AB$182+AMV4træBP!AE64*AB$183+AVV1træ!AE65*AB$184+AVV1kul!AE64*AB$185+AVV2træ!AE65*AB$186+AVV2halm!AE65*AB$187+AVV2gasGT!AE65*AB$188+KKV!AE65*AB$189+HCVgas!AE65*AB$190+SPolie!AE64*AB$191+SPgas!AE64*AB$192+GeoEL!AE63*AB$193+GeoVa!AE63*AB$194+VP!AE70*AB$195+Sol!AE62*AB$196)","v":-4.5714308800449999},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AF67*AC$179+AMV1træBP!AF66*AC$180+AMV3kul!AF65*AC$181+AMV4træ!AF65*AC$182+AMV4træBP!AF64*AC$183+AVV1træ!AF65*AC$184+AVV1kul!AF64*AC$185+AVV2træ!AF65*AC$186+AVV2halm!AF65*AC$187+AVV2gasGT!AF65*AC$188+KKV!AF65*AC$189+HCVgas!AF65*AC$190+SPolie!AF64*AC$191+SPgas!AF64*AC$192+GeoEL!AF63*AC$193+GeoVa!AF63*AC$194+VP!AF70*AC$195+Sol!AF62*AC$196)","v":-4.4602264773598526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AG67*AD$179+AMV1træBP!AG66*AD$180+AMV3kul!AG65*AD$181+AMV4træ!AG65*AD$182+AMV4træBP!AG64*AD$183+AVV1træ!AG65*AD$184+AVV1kul!AG64*AD$185+AVV2træ!AG65*AD$186+AVV2halm!AG65*AD$187+AVV2gasGT!AG65*AD$188+KKV!AG65*AD$189+HCVgas!AG65*AD$190+SPolie!AG64*AD$191+SPgas!AG64*AD$192+GeoEL!AG63*AD$193+GeoVa!AG63*AD$194+VP!AG70*AD$195+Sol!AG62*AD$196)","v":-4.3725253949398555},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AH67*AE$179+AMV1træBP!AH66*AE$180+AMV3kul!AH65*AE$181+AMV4træ!AH65*AE$182+AMV4træBP!AH64*AE$183+AVV1træ!AH65*AE$184+AVV1kul!AH64*AE$185+AVV2træ!AH65*AE$186+AVV2halm!AH65*AE$187+AVV2gasGT!AH65*AE$188+KKV!AH65*AE$189+HCVgas!AH65*AE$190+SPolie!AH64*AE$191+SPgas!AH64*AE$192+GeoEL!AH63*AE$193+GeoVa!AH63*AE$194+VP!AH70*AE$195+Sol!AH62*AE$196)","v":-4.2882067234120891},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AI67*AF$179+AMV1træBP!AI66*AF$180+AMV3kul!AI65*AF$181+AMV4træ!AI65*AF$182+AMV4træBP!AI64*AF$183+AVV1træ!AI65*AF$184+AVV1kul!AI64*AF$185+AVV2træ!AI65*AF$186+AVV2halm!AI65*AF$187+AVV2gasGT!AI65*AF$188+KKV!AI65*AF$189+HCVgas!AI65*AF$190+SPolie!AI64*AF$191+SPgas!AI64*AF$192+GeoEL!AI63*AF$193+GeoVa!AI63*AF$194+VP!AI70*AF$195+Sol!AI62*AF$196)","v":-4.2042377868969307},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AJ67*AG$179+AMV1træBP!AJ66*AG$180+AMV3kul!AJ65*AG$181+AMV4træ!AJ65*AG$182+AMV4træBP!AJ64*AG$183+AVV1træ!AJ65*AG$184+AVV1kul!AJ64*AG$185+AVV2træ!AJ65*AG$186+AVV2halm!AJ65*AG$187+AVV2gasGT!AJ65*AG$188+KKV!AJ65*AG$189+HCVgas!AJ65*AG$190+SPolie!AJ64*AG$191+SPgas!AJ64*AG$192+GeoEL!AJ63*AG$193+GeoVa!AJ63*AG$194+VP!AJ70*AG$195+Sol!AJ62*AG$196)","v":-4.1234941472810291},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AK67*AH$179+AMV1træBP!AK66*AH$180+AMV3kul!AK65*AH$181+AMV4træ!AK65*AH$182+AMV4træBP!AK64*AH$183+AVV1træ!AK65*AH$184+AVV1kul!AK64*AH$185+AVV2træ!AK65*AH$186+AVV2halm!AK65*AH$187+AVV2gasGT!AK65*AH$188+KKV!AK65*AH$189+HCVgas!AK65*AH$190+SPolie!AK64*AH$191+SPgas!AK64*AH$192+GeoEL!AK63*AH$193+GeoVa!AK63*AH$194+VP!AK70*AH$195+Sol!AK62*AH$196)","v":-4.0431663392171124},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AL67*AI$179+AMV1træBP!AL66*AI$180+AMV3kul!AL65*AI$181+AMV4træ!AL65*AI$182+AMV4træBP!AL64*AI$183+AVV1træ!AL65*AI$184+AVV1kul!AL64*AI$185+AVV2træ!AL65*AI$186+AVV2halm!AL65*AI$187+AVV2gasGT!AL65*AI$188+KKV!AL65*AI$189+HCVgas!AL65*AI$190+SPolie!AL64*AI$191+SPgas!AL64*AI$192+GeoEL!AL63*AI$193+GeoVa!AL63*AI$194+VP!AL70*AI$195+Sol!AL62*AI$196)","v":-3.9642772224895704},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AM67*AJ$179+AMV1træBP!AM66*AJ$180+AMV3kul!AM65*AJ$181+AMV4træ!AM65*AJ$182+AMV4træBP!AM64*AJ$183+AVV1træ!AM65*AJ$184+AVV1kul!AM64*AJ$185+AVV2træ!AM65*AJ$186+AVV2halm!AM65*AJ$187+AVV2gasGT!AM65*AJ$188+KKV!AM65*AJ$189+HCVgas!AM65*AJ$190+SPolie!AM64*AJ$191+SPgas!AM64*AJ$192+GeoEL!AM63*AJ$193+GeoVa!AM63*AJ$194+VP!AM70*AJ$195+Sol!AM62*AJ$196)","v":-3.8869273678689775},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AN67*AK$179+AMV1træBP!AN66*AK$180+AMV3kul!AN65*AK$181+AMV4træ!AN65*AK$182+AMV4træBP!AN64*AK$183+AVV1træ!AN65*AK$184+AVV1kul!AN64*AK$185+AVV2træ!AN65*AK$186+AVV2halm!AN65*AK$187+AVV2gasGT!AN65*AK$188+KKV!AN65*AK$189+HCVgas!AN65*AK$190+SPolie!AN64*AK$191+SPgas!AN64*AK$192+GeoEL!AN63*AK$193+GeoVa!AN63*AK$194+VP!AN70*AK$195+Sol!AN62*AK$196)","v":-3.8110867417089689},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AO67*AL$179+AMV1træBP!AO66*AL$180+AMV3kul!AO65*AL$181+AMV4træ!AO65*AL$182+AMV4træBP!AO64*AL$183+AVV1træ!AO65*AL$184+AVV1kul!AO64*AL$185+AVV2træ!AO65*AL$186+AVV2halm!AO65*AL$187+AVV2gasGT!AO65*AL$188+KKV!AO65*AL$189+HCVgas!AO65*AL$190+SPolie!AO64*AL$191+SPgas!AO64*AL$192+GeoEL!AO63*AL$193+GeoVa!AO63*AL$194+VP!AO70*AL$195+Sol!AO62*AL$196)","v":-3.7367258963711825},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AP67*AM$179+AMV1træBP!AP66*AM$180+AMV3kul!AP65*AM$181+AMV4træ!AP65*AM$182+AMV4træBP!AP64*AM$183+AVV1træ!AP65*AM$184+AVV1kul!AP64*AM$185+AVV2træ!AP65*AM$186+AVV2halm!AP65*AM$187+AVV2gasGT!AP65*AM$188+KKV!AP65*AM$189+HCVgas!AP65*AM$190+SPolie!AP64*AM$191+SPgas!AP64*AM$192+GeoEL!AP63*AM$193+GeoVa!AP63*AM$194+VP!AP70*AM$195+Sol!AP62*AM$196)","v":-3.6638159587912367}]
[null,null,"Afgifter",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!H68*E$179+AMV1træBP!H67*E$180+AMV3kul!H66*E$181+AMV4træ!H66*E$182+AMV4træBP!H65*E$183+AVV1træ!H66*E$184+AVV1kul!H65*E$185+AVV2træ!H66*E$186+AVV2halm!H66*E$187+AVV2gasGT!H66*E$188+KKV!H66*E$189+HCVgas!H66*E$190+SPolie!H65*E$191+SPgas!H65*E$192+GeoEL!H64*E$193+GeoVa!H64*E$194+VP!H71*E$195+Sol!H63*E$196)","v":14.788538980673509},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!I68*F$179+AMV1træBP!I67*F$180+AMV3kul!I66*F$181+AMV4træ!I66*F$182+AMV4træBP!I65*F$183+AVV1træ!I66*F$184+AVV1kul!I65*F$185+AVV2træ!I66*F$186+AVV2halm!I66*F$187+AVV2gasGT!I66*F$188+KKV!I66*F$189+HCVgas!I66*F$190+SPolie!I65*F$191+SPgas!I65*F$192+GeoEL!I64*F$193+GeoVa!I64*F$194+VP!I71*F$195+Sol!I63*F$196)","v":14.788538980673509},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!J68*G$179+AMV1træBP!J67*G$180+AMV3kul!J66*G$181+AMV4træ!J66*G$182+AMV4træBP!J65*G$183+AVV1træ!J66*G$184+AVV1kul!J65*G$185+AVV2træ!J66*G$186+AVV2halm!J66*G$187+AVV2gasGT!J66*G$188+KKV!J66*G$189+HCVgas!J66*G$190+SPolie!J65*G$191+SPgas!J65*G$192+GeoEL!J64*G$193+GeoVa!J64*G$194+VP!J71*G$195+Sol!J63*G$196)","v":14.788538980673509},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!K68*H$179+AMV1træBP!K67*H$180+AMV3kul!K66*H$181+AMV4træ!K66*H$182+AMV4træBP!K65*H$183+AVV1træ!K66*H$184+AVV1kul!K65*H$185+AVV2træ!K66*H$186+AVV2halm!K66*H$187+AVV2gasGT!K66*H$188+KKV!K66*H$189+HCVgas!K66*H$190+SPolie!K65*H$191+SPgas!K65*H$192+GeoEL!K64*H$193+GeoVa!K64*H$194+VP!K71*H$195+Sol!K63*H$196)","v":14.788538980673509},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!L68*I$179+AMV1træBP!L67*I$180+AMV3kul!L66*I$181+AMV4træ!L66*I$182+AMV4træBP!L65*I$183+AVV1træ!L66*I$184+AVV1kul!L65*I$185+AVV2træ!L66*I$186+AVV2halm!L66*I$187+AVV2gasGT!L66*I$188+KKV!L66*I$189+HCVgas!L66*I$190+SPolie!L65*I$191+SPgas!L65*I$192+GeoEL!L64*I$193+GeoVa!L64*I$194+VP!L71*I$195+Sol!L63*I$196)","v":14.788538980673509},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!M68*J$179+AMV1træBP!M67*J$180+AMV3kul!M66*J$181+AMV4træ!M66*J$182+AMV4træBP!M65*J$183+AVV1træ!M66*J$184+AVV1kul!M65*J$185+AVV2træ!M66*J$186+AVV2halm!M66*J$187+AVV2gasGT!M66*J$188+KKV!M66*J$189+HCVgas!M66*J$190+SPolie!M65*J$191+SPgas!M65*J$192+GeoEL!M64*J$193+GeoVa!M64*J$194+VP!M71*J$195+Sol!M63*J$196)","v":13.379265585535366},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!N68*K$179+AMV1træBP!N67*K$180+AMV3kul!N66*K$181+AMV4træ!N66*K$182+AMV4træBP!N65*K$183+AVV1træ!N66*K$184+AVV1kul!N65*K$185+AVV2træ!N66*K$186+AVV2halm!N66*K$187+AVV2gasGT!N66*K$188+KKV!N66*K$189+HCVgas!N66*K$190+SPolie!N65*K$191+SPgas!N65*K$192+GeoEL!N64*K$193+GeoVa!N64*K$194+VP!N71*K$195+Sol!N63*K$196)","v":12.5247891894267},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!O68*L$179+AMV1træBP!O67*L$180+AMV3kul!O66*L$181+AMV4træ!O66*L$182+AMV4træBP!O65*L$183+AVV1træ!O66*L$184+AVV1kul!O65*L$185+AVV2træ!O66*L$186+AVV2halm!O66*L$187+AVV2gasGT!O66*L$188+KKV!O66*L$189+HCVgas!O66*L$190+SPolie!O65*L$191+SPgas!O65*L$192+GeoEL!O64*L$193+GeoVa!O64*L$194+VP!O71*L$195+Sol!O63*L$196)","v":11.91168721599948},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!P68*M$179+AMV1træBP!P67*M$180+AMV3kul!P66*M$181+AMV4træ!P66*M$182+AMV4træBP!P65*M$183+AVV1træ!P66*M$184+AVV1kul!P65*M$185+AVV2træ!P66*M$186+AVV2halm!P66*M$187+AVV2gasGT!P66*M$188+KKV!P66*M$189+HCVgas!P66*M$190+SPolie!P65*M$191+SPgas!P65*M$192+GeoEL!P64*M$193+GeoVa!P64*M$194+VP!P71*M$195+Sol!P63*M$196)","v":11.450341454299565},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Q68*N$179+AMV1træBP!Q67*N$180+AMV3kul!Q66*N$181+AMV4træ!Q66*N$182+AMV4træBP!Q65*N$183+AVV1træ!Q66*N$184+AVV1kul!Q65*N$185+AVV2træ!Q66*N$186+AVV2halm!Q66*N$187+AVV2gasGT!Q66*N$188+KKV!Q66*N$189+HCVgas!Q66*N$190+SPolie!Q65*N$191+SPgas!Q65*N$192+GeoEL!Q64*N$193+GeoVa!Q64*N$194+VP!Q71*N$195+Sol!Q63*N$196)","v":11.028057604931757},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!R68*O$179+AMV1træBP!R67*O$180+AMV3kul!R66*O$181+AMV4træ!R66*O$182+AMV4træBP!R65*O$183+AVV1træ!R66*O$184+AVV1kul!R65*O$185+AVV2træ!R66*O$186+AVV2halm!R66*O$187+AVV2gasGT!R66*O$188+KKV!R66*O$189+HCVgas!R66*O$190+SPolie!R65*O$191+SPgas!R65*O$192+GeoEL!R64*O$193+GeoVa!R64*O$194+VP!R71*O$195+Sol!R63*O$196)","v":10.21300896982315},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!S68*P$179+AMV1træBP!S67*P$180+AMV3kul!S66*P$181+AMV4træ!S66*P$182+AMV4træBP!S65*P$183+AVV1træ!S66*P$184+AVV1kul!S65*P$185+AVV2træ!S66*P$186+AVV2halm!S66*P$187+AVV2gasGT!S66*P$188+KKV!S66*P$189+HCVgas!S66*P$190+SPolie!S65*P$191+SPgas!S65*P$192+GeoEL!S64*P$193+GeoVa!S64*P$194+VP!S71*P$195+Sol!S63*P$196)","v":9.3953080851964081},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!T68*Q$179+AMV1træBP!T67*Q$180+AMV3kul!T66*Q$181+AMV4træ!T66*Q$182+AMV4træBP!T65*Q$183+AVV1træ!T66*Q$184+AVV1kul!T65*Q$185+AVV2træ!T66*Q$186+AVV2halm!T66*Q$187+AVV2gasGT!T66*Q$188+KKV!T66*Q$189+HCVgas!T66*Q$190+SPolie!T65*Q$191+SPgas!T65*Q$192+GeoEL!T64*Q$193+GeoVa!T64*Q$194+VP!T71*Q$195+Sol!T63*Q$196)","v":8.574941983927026},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!U68*R$179+AMV1træBP!U67*R$180+AMV3kul!U66*R$181+AMV4træ!U66*R$182+AMV4træBP!U65*R$183+AVV1træ!U66*R$184+AVV1kul!U65*R$185+AVV2træ!U66*R$186+AVV2halm!U66*R$187+AVV2gasGT!U66*R$188+KKV!U66*R$189+HCVgas!U66*R$190+SPolie!U65*R$191+SPgas!U65*R$192+GeoEL!U64*R$193+GeoVa!U64*R$194+VP!U71*R$195+Sol!U63*R$196)","v":7.7518976142219751},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!V68*S$179+AMV1træBP!V67*S$180+AMV3kul!V66*S$181+AMV4træ!V66*S$182+AMV4træBP!V65*S$183+AVV1træ!V66*S$184+AVV1kul!V65*S$185+AVV2træ!V66*S$186+AVV2halm!V66*S$187+AVV2gasGT!V66*S$188+KKV!V66*S$189+HCVgas!V66*S$190+SPolie!V65*S$191+SPgas!V65*S$192+GeoEL!V64*S$193+GeoVa!V64*S$194+VP!V71*S$195+Sol!V63*S$196)","v":6.9261618389282251},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!W68*T$179+AMV1træBP!W67*T$180+AMV3kul!W66*T$181+AMV4træ!W66*T$182+AMV4træBP!W65*T$183+AVV1træ!W66*T$184+AVV1kul!W65*T$185+AVV2træ!W66*T$186+AVV2halm!W66*T$187+AVV2gasGT!W66*T$188+KKV!W66*T$189+HCVgas!W66*T$190+SPolie!W65*T$191+SPgas!W65*T$192+GeoEL!W64*T$193+GeoVa!W64*T$194+VP!W71*T$195+Sol!W63*T$196)","v":5.6164285195212331},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!X68*U$179+AMV1træBP!X67*U$180+AMV3kul!X66*U$181+AMV4træ!X66*U$182+AMV4træBP!X65*U$183+AVV1træ!X66*U$184+AVV1kul!X65*U$185+AVV2træ!X66*U$186+AVV2halm!X66*U$187+AVV2gasGT!X66*U$188+KKV!X66*U$189+HCVgas!X66*U$190+SPolie!X65*U$191+SPgas!X65*U$192+GeoEL!X64*U$193+GeoVa!X64*U$194+VP!X71*U$195+Sol!X63*U$196)","v":4.6898685369657951},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Y68*V$179+AMV1træBP!Y67*V$180+AMV3kul!Y66*V$181+AMV4træ!Y66*V$182+AMV4træBP!Y65*V$183+AVV1træ!Y66*V$184+AVV1kul!Y65*V$185+AVV2træ!Y66*V$186+AVV2halm!Y66*V$187+AVV2gasGT!Y66*V$188+KKV!Y66*V$189+HCVgas!Y66*V$190+SPolie!Y65*V$191+SPgas!Y65*V$192+GeoEL!Y64*V$193+GeoVa!Y64*V$194+VP!Y71*V$195+Sol!Y63*V$196)","v":4.0050142321921989},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!Z68*W$179+AMV1træBP!Z67*W$180+AMV3kul!Z66*W$181+AMV4træ!Z66*W$182+AMV4træBP!Z65*W$183+AVV1træ!Z66*W$184+AVV1kul!Z65*W$185+AVV2træ!Z66*W$186+AVV2halm!Z66*W$187+AVV2gasGT!Z66*W$188+KKV!Z66*W$189+HCVgas!Z66*W$190+SPolie!Z65*W$191+SPgas!Z65*W$192+GeoEL!Z64*W$193+GeoVa!Z64*W$194+VP!Z71*W$195+Sol!Z63*W$196)","v":4.9653394871038472},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AA68*X$179+AMV1træBP!AA67*X$180+AMV3kul!AA66*X$181+AMV4træ!AA66*X$182+AMV4træBP!AA65*X$183+AVV1træ!AA66*X$184+AVV1kul!AA65*X$185+AVV2træ!AA66*X$186+AVV2halm!AA66*X$187+AVV2gasGT!AA66*X$188+KKV!AA66*X$189+HCVgas!AA66*X$190+SPolie!AA65*X$191+SPgas!AA65*X$192+GeoEL!AA64*X$193+GeoVa!AA64*X$194+VP!AA71*X$195+Sol!AA63*X$196)","v":4.6951782920072791},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AB68*Y$179+AMV1træBP!AB67*Y$180+AMV3kul!AB66*Y$181+AMV4træ!AB66*Y$182+AMV4træBP!AB65*Y$183+AVV1træ!AB66*Y$184+AVV1kul!AB65*Y$185+AVV2træ!AB66*Y$186+AVV2halm!AB66*Y$187+AVV2gasGT!AB66*Y$188+KKV!AB66*Y$189+HCVgas!AB66*Y$190+SPolie!AB65*Y$191+SPgas!AB65*Y$192+GeoEL!AB64*Y$193+GeoVa!AB64*Y$194+VP!AB71*Y$195+Sol!AB63*Y$196)","v":4.3491850981683395},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AC68*Z$179+AMV1træBP!AC67*Z$180+AMV3kul!AC66*Z$181+AMV4træ!AC66*Z$182+AMV4træBP!AC65*Z$183+AVV1træ!AC66*Z$184+AVV1kul!AC65*Z$185+AVV2træ!AC66*Z$186+AVV2halm!AC66*Z$187+AVV2gasGT!AC66*Z$188+KKV!AC66*Z$189+HCVgas!AC66*Z$190+SPolie!AC65*Z$191+SPgas!AC65*Z$192+GeoEL!AC64*Z$193+GeoVa!AC64*Z$194+VP!AC71*Z$195+Sol!AC63*Z$196)","v":4.0051749469879718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AD68*AA$179+AMV1træBP!AD67*AA$180+AMV3kul!AD66*AA$181+AMV4træ!AD66*AA$182+AMV4træBP!AD65*AA$183+AVV1træ!AD66*AA$184+AVV1kul!AD65*AA$185+AVV2træ!AD66*AA$186+AVV2halm!AD66*AA$187+AVV2gasGT!AD66*AA$188+KKV!AD66*AA$189+HCVgas!AD66*AA$190+SPolie!AD65*AA$191+SPgas!AD65*AA$192+GeoEL!AD64*AA$193+GeoVa!AD64*AA$194+VP!AD71*AA$195+Sol!AD63*AA$196)","v":3.6631308386185246},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AE68*AB$179+AMV1træBP!AE67*AB$180+AMV3kul!AE66*AB$181+AMV4træ!AE66*AB$182+AMV4træBP!AE65*AB$183+AVV1træ!AE66*AB$184+AVV1kul!AE65*AB$185+AVV2træ!AE66*AB$186+AVV2halm!AE66*AB$187+AVV2gasGT!AE66*AB$188+KKV!AE66*AB$189+HCVgas!AE66*AB$190+SPolie!AE65*AB$191+SPgas!AE65*AB$192+GeoEL!AE64*AB$193+GeoVa!AE64*AB$194+VP!AE71*AB$195+Sol!AE63*AB$196)","v":3.3230359669694725},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AF68*AC$179+AMV1træBP!AF67*AC$180+AMV3kul!AF66*AC$181+AMV4træ!AF66*AC$182+AMV4træBP!AF65*AC$183+AVV1træ!AF66*AC$184+AVV1kul!AF65*AC$185+AVV2træ!AF66*AC$186+AVV2halm!AF66*AC$187+AVV2gasGT!AF66*AC$188+KKV!AF66*AC$189+HCVgas!AF66*AC$190+SPolie!AF65*AC$191+SPgas!AF65*AC$192+GeoEL!AF64*AC$193+GeoVa!AF64*AC$194+VP!AF71*AC$195+Sol!AF63*AC$196)","v":2.9848737169546928},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AG68*AD$179+AMV1træBP!AG67*AD$180+AMV3kul!AG66*AD$181+AMV4træ!AG66*AD$182+AMV4træBP!AG65*AD$183+AVV1træ!AG66*AD$184+AVV1kul!AG65*AD$185+AVV2træ!AG66*AD$186+AVV2halm!AG66*AD$187+AVV2gasGT!AG66*AD$188+KKV!AG66*AD$189+HCVgas!AG66*AD$190+SPolie!AG65*AD$191+SPgas!AG65*AD$192+GeoEL!AG64*AD$193+GeoVa!AG64*AD$194+VP!AG71*AD$195+Sol!AG63*AD$196)","v":2.9848737169546928},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AH68*AE$179+AMV1træBP!AH67*AE$180+AMV3kul!AH66*AE$181+AMV4træ!AH66*AE$182+AMV4træBP!AH65*AE$183+AVV1træ!AH66*AE$184+AVV1kul!AH65*AE$185+AVV2træ!AH66*AE$186+AVV2halm!AH66*AE$187+AVV2gasGT!AH66*AE$188+KKV!AH66*AE$189+HCVgas!AH66*AE$190+SPolie!AH65*AE$191+SPgas!AH65*AE$192+GeoEL!AH64*AE$193+GeoVa!AH64*AE$194+VP!AH71*AE$195+Sol!AH63*AE$196)","v":2.9848737169546928},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AI68*AF$179+AMV1træBP!AI67*AF$180+AMV3kul!AI66*AF$181+AMV4træ!AI66*AF$182+AMV4træBP!AI65*AF$183+AVV1træ!AI66*AF$184+AVV1kul!AI65*AF$185+AVV2træ!AI66*AF$186+AVV2halm!AI66*AF$187+AVV2gasGT!AI66*AF$188+KKV!AI66*AF$189+HCVgas!AI66*AF$190+SPolie!AI65*AF$191+SPgas!AI65*AF$192+GeoEL!AI64*AF$193+GeoVa!AI64*AF$194+VP!AI71*AF$195+Sol!AI63*AF$196)","v":2.9848737169546928},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AJ68*AG$179+AMV1træBP!AJ67*AG$180+AMV3kul!AJ66*AG$181+AMV4træ!AJ66*AG$182+AMV4træBP!AJ65*AG$183+AVV1træ!AJ66*AG$184+AVV1kul!AJ65*AG$185+AVV2træ!AJ66*AG$186+AVV2halm!AJ66*AG$187+AVV2gasGT!AJ66*AG$188+KKV!AJ66*AG$189+HCVgas!AJ66*AG$190+SPolie!AJ65*AG$191+SPgas!AJ65*AG$192+GeoEL!AJ64*AG$193+GeoVa!AJ64*AG$194+VP!AJ71*AG$195+Sol!AJ63*AG$196)","v":2.9848737169546928},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AK68*AH$179+AMV1træBP!AK67*AH$180+AMV3kul!AK66*AH$181+AMV4træ!AK66*AH$182+AMV4træBP!AK65*AH$183+AVV1træ!AK66*AH$184+AVV1kul!AK65*AH$185+AVV2træ!AK66*AH$186+AVV2halm!AK66*AH$187+AVV2gasGT!AK66*AH$188+KKV!AK66*AH$189+HCVgas!AK66*AH$190+SPolie!AK65*AH$191+SPgas!AK65*AH$192+GeoEL!AK64*AH$193+GeoVa!AK64*AH$194+VP!AK71*AH$195+Sol!AK63*AH$196)","v":2.9848737169546928},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AL68*AI$179+AMV1træBP!AL67*AI$180+AMV3kul!AL66*AI$181+AMV4træ!AL66*AI$182+AMV4træBP!AL65*AI$183+AVV1træ!AL66*AI$184+AVV1kul!AL65*AI$185+AVV2træ!AL66*AI$186+AVV2halm!AL66*AI$187+AVV2gasGT!AL66*AI$188+KKV!AL66*AI$189+HCVgas!AL66*AI$190+SPolie!AL65*AI$191+SPgas!AL65*AI$192+GeoEL!AL64*AI$193+GeoVa!AL64*AI$194+VP!AL71*AI$195+Sol!AL63*AI$196)","v":2.9848737169546928},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AM68*AJ$179+AMV1træBP!AM67*AJ$180+AMV3kul!AM66*AJ$181+AMV4træ!AM66*AJ$182+AMV4træBP!AM65*AJ$183+AVV1træ!AM66*AJ$184+AVV1kul!AM65*AJ$185+AVV2træ!AM66*AJ$186+AVV2halm!AM66*AJ$187+AVV2gasGT!AM66*AJ$188+KKV!AM66*AJ$189+HCVgas!AM66*AJ$190+SPolie!AM65*AJ$191+SPgas!AM65*AJ$192+GeoEL!AM64*AJ$193+GeoVa!AM64*AJ$194+VP!AM71*AJ$195+Sol!AM63*AJ$196)","v":2.9848737169546928},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AN68*AK$179+AMV1træBP!AN67*AK$180+AMV3kul!AN66*AK$181+AMV4træ!AN66*AK$182+AMV4træBP!AN65*AK$183+AVV1træ!AN66*AK$184+AVV1kul!AN65*AK$185+AVV2træ!AN66*AK$186+AVV2halm!AN66*AK$187+AVV2gasGT!AN66*AK$188+KKV!AN66*AK$189+HCVgas!AN66*AK$190+SPolie!AN65*AK$191+SPgas!AN65*AK$192+GeoEL!AN64*AK$193+GeoVa!AN64*AK$194+VP!AN71*AK$195+Sol!AN63*AK$196)","v":2.9848737169546928},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AO68*AL$179+AMV1træBP!AO67*AL$180+AMV3kul!AO66*AL$181+AMV4træ!AO66*AL$182+AMV4træBP!AO65*AL$183+AVV1træ!AO66*AL$184+AVV1kul!AO65*AL$185+AVV2træ!AO66*AL$186+AVV2halm!AO66*AL$187+AVV2gasGT!AO66*AL$188+KKV!AO66*AL$189+HCVgas!AO66*AL$190+SPolie!AO65*AL$191+SPgas!AO65*AL$192+GeoEL!AO64*AL$193+GeoVa!AO64*AL$194+VP!AO71*AL$195+Sol!AO63*AL$196)","v":2.9848737169546928},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*(AMV1træ!AP68*AM$179+AMV1træBP!AP67*AM$180+AMV3kul!AP66*AM$181+AMV4træ!AP66*AM$182+AMV4træBP!AP65*AM$183+AVV1træ!AP66*AM$184+AVV1kul!AP65*AM$185+AVV2træ!AP66*AM$186+AVV2halm!AP66*AM$187+AVV2gasGT!AP66*AM$188+KKV!AP66*AM$189+HCVgas!AP66*AM$190+SPolie!AP65*AM$191+SPgas!AP65*AM$192+GeoEL!AP64*AM$193+GeoVa!AP64*AM$194+VP!AP71*AM$195+Sol!AP63*AM$196)","v":2.9848737169546928}]
[null,null,"Total, langsigtede",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"SUM(E30:E41)","v":75.43772081000192},{"$f":"SUM(F30:F41)","v":64.170746350712037},77.328838366523655,73.036247364360037,69.648589328491454,68.210627942444944,41.75312874667577,73.765536406870723,67.193065944286815,67.330594397577187,67.951490532045739,69.366829735559094,70.911244028151643,73.806650356082059,81.310579864085582,81.210063056332686,80.796258078022134,78.259531271928836,84.075018741673858,81.431559656435709,80.537477309124625,79.616284255802441,78.73897301603148,77.870399081233572,77.018583828020581,{"$f":"SUM(AD30:AD41)","v":77.018583828020581},77.018583828020581,77.018583828020581,77.018583828020581,77.018583828020581,77.018583828020581,77.018583828020581,77.018583828020581,77.018583828020581,77.018583828020581]
[null,null,"Total, kortsigtede",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"SUM(E32:E41)","v":75.43772081000192},64.170746350712037,77.328838366523655,73.036247364360037,69.648589328491454,68.210627942444944,41.75312874667577,73.765536406870723,67.193065944286815,67.330594397577187,67.951490532045739,69.366829735559094,70.911244028151643,73.806650356082059,78.05504550367867,74.712385252085397,70.973087418090984,65.400946229982964,58.345897342892869,55.581842396344527,54.762051126617905,53.914723355290391,53.110855252103356,52.315305917053948,51.536100294317222,{"$f":"SUM(AD32:AD41)","v":51.536100294317222},51.536100294317222,51.536100294317222,51.536100294317222,51.536100294317222,51.536100294317222,51.536100294317222,51.536100294317222,51.536100294317222,51.536100294317222]
[null,null,null,null,null,null,null,{"$f":"SUM(H36:H41)","v":-28.107513427333849},{"$f":"SUM(I36:I40)","v":0.98597774986209674},0.99184587936378665,0.99578373188663427,0.99860921093301014,1.0007353218237205,0.99660596808127933,0.99341279274989058,0.9902092265076099,0.98699521855220929,0.98377071774971048,0.98053567263174113,0.93150659701664984,0.86327342086408487]
[null,null,"Summary, samlede pris, langsigtede (i grundscenarie -uden konverteringer)"]
[null,null,{"$f":"\"Enhed: Kr/\"&Sammenligning!$G$9","v":"Enhed: Kr/GJ"},null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,{"$f":"C71","v":"AMV1træ"},null,{"$f":"E222*E120","v":100.61749008738424},97.217731491168522,98.812270939585474,98.229002489304179,97.852138637300769,60.030699288299537,38.725589261714269,31.981918622968891,25.064972883199477,20.041187832313618,18.193917427651535,16.46638680494538,14.818408352802862,13.339319528205609,12.028950062874662,12.16318301522173,11.710350036449626,10.314816467940089,12.934520825025912,13.021905231933317,12.903846348587209,12.782982337841469,12.674280677693881,12.569920245077171,12.46969506486454,{"$f":"AD222*AD120","v":12.46969506486454},12.46969506486454,12.46969506486454,12.46969506486454,12.46969506486454,12.46969506486454,12.46969506486454,12.46969506486454,12.46969506486454,12.46969506486454]
[null,null,{"$f":"C72","v":"AMV1træBP"},null,{"$f":"E223*E121","v":1.5674208553578053},1.26213682229644,1.6318023310457261,1.6221501106598373,1.6029253447612895,1.8067041778506494,2.5401167780049683,2.6874922207967482,2.7155295676944,2.9132095302218977,3.2477602227667952,3.5815098489108643,3.9230847324258278,4.2630759520184709,4.6117556089977398,4.5303653478422898,4.6572181062653009,5.2331331484184158,6.4549048603945343,6.4172675187109878,6.348748954362943,6.270028299200594,6.1964081865735396,6.1200581246284962,6.0408914971778547,{"$f":"AD223*AD121","v":6.1077794963535128},6.1746674955291709,6.24155549470483,6.3084434938804881,6.3753314930561462,6.4422194922318043,6.5091074914074634,6.5759954905831215,6.6428834897587796,6.7097714889344378]
[null,null,"AMV3kul",null,{"$f":"E224*E122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD224*AD122","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"AMV4træ",null,{"$f":"E225*E123","v":29.844011121792438},30.428546883590919,27.100172094524435,23.359930132110964,22.599018694518332,22.338850464440441,-23.828248488481929,5.2039042605700958,9.1552957653899103,8.781552164606234,10.849727340844481,13.366041350057468,15.729580933190471,18.913205453921265,22.749796638055042,24.578610508349414,24.068870954226362,23.595025381770288,24.454422846957904,23.79071621281749,23.759057989130753,23.713493871973377,23.653591792503402,23.578901594852681,23.517083174688448,{"$f":"AD225*AD123","v":23.517083174688448},23.517083174688448,23.517083174688448,23.517083174688448,23.517083174688448,23.517083174688448,23.517083174688448,23.517083174688448,23.517083174688448,23.517083174688448]
[null,null,"AMV4træBP",null,{"$f":"E226*E124","v":3.1939973743462797},3.2519913121004871,3.290970682635634,3.29577957683331,3.3154321093662928,3.4598662170098446,3.717982506472306,3.859664483668575,3.9973382378765834,4.0999436947625103,4.3205867912827181,4.5440279387992257,4.7702834273239576,4.9993696735667879,5.2313032221696831,5.4383278744358465,5.7192112516560876,6.9241647333258802,7.7785118694635038,7.8735974070208377,8.692152467505494,9.5342864967049792,10.400732114765495,11.292252610371373,12.228826961012476,{"$f":"AD226*AD124","v":12.228826961012476},12.228826961012476,12.228826961012476,12.228826961012476,12.228826961012476,12.228826961012476,12.228826961012476,12.228826961012476,12.228826961012476,12.228826961012476]
[null,null,"AVV1træ",null,{"$f":"E227*E125","v":11.257475577136869},8.7482079046648398,11.119301579621906,10.293508586993006,9.9604328179607311,11.376693059338013,5.2526480253059002,13.23758479017855,13.83587308304377,14.760568673212225,15.167168994971995,15.76514685606509,16.407198034516703,17.472794669771403,19.044142424941583,19.069562189787195,11.232756161510132,11.271079153954005,0,0,0,0,0,0,{"$f":"AC227*AC125","v":0},{"$f":"AD227*AD125","v":0},0,0,0,{"$f":"AH227*AH125","v":0},{"$f":"AI227*AI125","v":0},0,0,0,{"$f":"AM227*AM125","v":0}]
[null,null,"AVV1kul",null,{"$f":"E228*E126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD228*AD126","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"AVV2træ",null,{"$f":"E229*E127","v":45.060818358290462},39.436116133221397,43.562101418879259,40.409484658250676,39.322598856772345,38.620395167091928,17.820511547105639,33.424882916258625,33.087930459898701,32.257966197579158,32.910533967262843,33.72885310304634,34.562938403474227,35.733279932187976,37.2686960927781,37.213981692828312,42.176139270078679,42.169974646235801,44.857634523218252,44.399640612444159,44.405193242706765,44.375414010327795,44.390686591763838,44.411084411301381,44.436770083162543,{"$f":"AD229*AD127","v":44.436770083162543},44.436770083162543,44.436770083162543,44.436770083162543,44.436770083162543,44.436770083162543,44.436770083162543,44.436770083162543,44.436770083162543,44.436770083162543]
[null,null,"AVV2halm",null,{"$f":"E230*E128","v":4.6823828486094401},4.7610097299862373,4.337969518193451,3.8607903293858521,3.7639803474560254,3.8767249513247006,-0.3259768023536766,2.7156416025247583,3.2440385893948305,3.3613032623028372,3.5196120034051539,3.7154999404196172,3.9032723506302451,4.1516859001026623,4.4458194140825853,4.3398160108904467,4.810433535996431,4.6646601428857126,3.79480485309761,4.0151720071163677,4.0648248273674694,4.1086192677624149,4.16008312518351,4.2125171132056334,4.2590470808570497,{"$f":"AD230*AD128","v":4.2590470808570497},4.2590470808570497,4.2590470808570497,4.2590470808570497,4.2590470808570497,4.2590470808570497,4.2590470808570497,4.2590470808570497,4.2590470808570497,4.2590470808570497]
[null,null,"AVV2gasGT",null,{"$f":"E231*E129","v":5.6697578785804712},5.6725232148008207,5.690194880513225,5.6602531980532707,5.5989593134709272,5.6096437058471338,5.4118031468095342,5.7916253786587957,5.7116655328523231,5.7135263235008944,5.7091525100558362,5.7202861526420872,5.7348503916087274,5.7649468315004313,5.8009014889232766,5.8633176391790105,5.9590940275286393,5.9379965770907539,8.4509090378530018,7.871537591465569,7.7342760419716363,7.6000585294042056,7.4689796347776207,7.3411378984041793,7.2166360292626495,{"$f":"AD231*AD129","v":7.2166360292626495},7.2166360292626495,7.2166360292626495,7.2166360292626495,7.2166360292626495,7.2166360292626495,7.2166360292626495,7.2166360292626495,7.2166360292626495,7.2166360292626495]
[null,null,"KKV",null,{"$f":"E232*E130","v":4.7201248816833923},4.7959458835904778,4.5113545643452957,4.1769508215399753,4.1152257736515221,4.2825887471092701,1.4589523233381791,3.6978441379080538,4.1657564697563334,4.3318224847477369,4.2017425337763949,4.1083695252926899,4.0269894828065187,4.0204156688700232,4.097853261791367,3.8567376901073036,4.2617461714789595,3.7161171597347038,4.918526669680201,4.7136311162689175,4.5684340682567974,4.4200826470714407,4.2684788434503007,4.1135205453214558,3.961490818477464,{"$f":"AD232*AD130","v":3.961490818477464},3.961490818477464,3.961490818477464,3.961490818477464,3.961490818477464,3.961490818477464,3.961490818477464,3.961490818477464,3.961490818477464,3.961490818477464]
[null,null,"HCVgas",null,{"$f":"E233*E131","v":1.9531817875774422},1.9586781197674112,2.3461762229726597,2.3860003576285478,2.0901447368563577,1.6460391853143488,2.1140552950842157,1.8500679616934845,1.1443448756340542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD233*AD131","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"SPolie",null,{"$f":"E234*E132","v":0.48115188258842212},0.49064809394175068,0.56347460139189043,0.62757601640398997,0.6459879424802113,0.66780467413994959,0.89307016560880847,0.89597542997481938,0.89401755391573301,0.88507299042108689,0.73999238470942696,0.59431090347586213,0.44614823862757247,0.29422114917002068,0.13838279297105133,0.14193205215619342,0.1461843590604526,0.1501002314749362,0.15505550796691503,0.15979791552715292,0.16387371669955589,0.1679992011616418,0.17241537703485216,0.17713028995590169,0.18198146015544334,{"$f":"AD234*AD132","v":0.18198146015544334},0.18198146015544334,0.18198146015544334,0.18198146015544334,0.18198146015544334,0.18198146015544334,0.18198146015544334,0.18198146015544334,0.18198146015544334,0.18198146015544334]
[null,null,"SPgas",null,{"$f":"E235*E133","v":1.9587141703860926},1.9476233928502893,2.6990116773730315,3.108893241883167,2.8906285981146658,2.7458153815473239,9.0138625983179566,6.7921816647861801,5.1337938723011645,5.1929404194666553,5.259184362605259,5.3275113083555414,5.3943338834503445,5.4570472651324824,5.5235184005556031,5.5830057905327504,5.8184299341960202,5.9212852418455846,12.114087043387016,11.764204828019716,11.534324387339476,11.299731027718792,11.060278314451178,10.815813682861693,10.566178114152882,{"$f":"AD235*AD133","v":10.566178114152882},10.566178114152882,10.566178114152882,10.566178114152882,10.566178114152882,10.566178114152882,10.566178114152882,10.566178114152882,10.566178114152882,10.566178114152882]
[null,null,"GeoEl",null,{"$f":"E236*E134","v":0},0,0,0,0,0,0,0,0,3.9069309182789795,1.1779405398739951,1.8372907048250295,2.4998851530777206,3.1516225931390207,3.7928174222666398,4.5188468786927158,4.6058429402434911,4.5957069249957172,4.7437081310644258,4.7804441399937607,4.8500540169833055,4.921541105317738,4.9949637316722679,5.0703826643610226,5.1478612424514409,{"$f":"AD236*AD134","v":5.1478612424514409},5.1478612424514409,5.1478612424514409,5.1478612424514409,5.1478612424514409,5.1478612424514409,5.1478612424514409,5.1478612424514409,5.1478612424514409,5.1478612424514409]
[null,null,"GeoVa",null,{"$f":"E237*E135","v":0.89005603968869274},0.87433255449041791,0.88471508145697886,0.89200160244016147,0.89448789639989579,0.87529283171528494,0.95650686523634165,0.86213479655048664,0.82933704720927048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD237*AD135","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"VP",null,{"$f":"E238*E136","v":0.6741907728769404},0.85999769115177693,1.186241177783381,1.494889365016224,0.73248289478370365,1.2797257983419748,3.8298057268268302,3.2327006569820047,3.6249162391961187,4.17726002564374,3.9887203972450052,3.7711186704422754,3.5608859704227291,3.2970843292494205,3.1032341938038934,3.0252698524018662,3.103803900274706,2.9942134955448609,3.6081473359117573,3.4471761688013207,3.5123954204824877,3.578669336488228,3.6460342344270935,3.7145277315178111,3.7841888302138056,{"$f":"AD238*AD136","v":3.7841888302138056},3.7841888302138056,3.7841888302138056,3.7841888302138056,3.7841888302138056,3.7841888302138056,3.7841888302138056,3.7841888302138056,3.7841888302138056,3.7841888302138056]
[null,null,{"$f":"C88","v":"Sol"},null,{"$f":"E239*E137","v":2.3017631188167282E-3},1.1017782676760478E-2,1.9733802234704226E-2,0,3.7165841350591727E-2,4.8238215006487971E-2,7.5845107793084066E-2,0.10379288817273527,0.13208790924626421,0.1592807357945448,0.18995701250582001,0.24567998407130612,0.30161923186450379,0.35777601747527416,0.41415161232479325,0.50070034231271665,0.933775753475655,0.94213561535626211,0.95454927484106511,0.97720330435654923,0.9871187828157838,0.99723754453868219,1.0075659057223674,1.018110446969102,1.0288780272680886,{"$f":"AD239*AD137","v":1.0288780272680886},1.0288780272680886,1.0288780272680886,1.0288780272680886,1.0288780272680886,1.0288780272680886,1.0288780272680886,1.0288780272680886,1.0288780272680886,1.0288780272680886]
[null,null,"Total",null,{"$f":"SUM(E49:E66)","v":212.5730753994178},201.71650701029859,207.75549057255708,199.41721048650319,195.42160980524369,158.66508186437684,67.65652405678243,116.3374118116928,112.73689808660893,110.58256525285211,109.47599648895725,112.77203309134876,116.07947858622242,121.21584496431086,128.25132263653603,130.8236568847378,129.20385640244055,128.430408920573,135.21978277886211,133.23229405447611,133.52430026420964,133.77014367551135,134.09449853001937,134.4353573588279,134.83952838374466,{"$f":"SUM(AD49:AD66)","v":134.90641638292033},134.97330438209596,135.04019238127162,135.10708038044729,135.17396837962295,135.24085637879858,135.30774437797425,135.37463237714991,135.44152037632557,135.50840837550123]
[]
[null,null,"Summary, samlede pris, kortsigtede (i grundscenarie -uden konverteringer)"]
[null,null,{"$f":"\"Enhed: Kr/\"&Sammenligning!$G$9","v":"Enhed: Kr/GJ"},null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,{"$f":"C94","v":"AMV1træ"},null,{"$f":"E222*E94","v":7.830828133068553},6.0410252580685748,7.6355647064855292,6.9384215215476788,6.675432404200845,6.3307838002229468,2.1814710152610761,5.2914829020719836,4.7813235515277439,4.4080157707891905,3.8225840417929047,3.3365034854774578,2.9102023554111596,2.6336105729921395,2.5071280453869069,2.7960828807819627,2.8481037846260318,2.7138785127755201,4.2178773166951409,4.251033694726722,4.2800498553870767,4.3014497986367939,4.3304350990428402,4.3594038196734397,4.3883554344833149,{"$f":"AD222*AD94","v":4.3883554344833149},4.3883554344833149,4.3883554344833149,4.3883554344833149,4.3883554344833149,4.3883554344833149,4.3883554344833149,4.3883554344833149,4.3883554344833149,4.3883554344833149]
[null,null,{"$f":"C95","v":"AMV1træBP"},null,{"$f":"E223*E95","v":1.5674208553578053},1.26213682229644,1.6318023310457261,1.6221501106598373,1.6029253447612895,1.8067041778506494,2.5401167780049683,2.6874922207967482,2.7155295676944,2.9132095302218977,3.2477602227667952,3.5815098489108643,3.9230847324258278,4.2630759520184709,4.6117556089977398,4.5303653478422898,4.6572181062653009,5.2331331484184158,6.4549048603945343,6.4172675187109878,6.348748954362943,6.270028299200594,6.1964081865735396,6.1200581246284962,6.0408914971778547,{"$f":"AD223*AD95","v":6.0408914971778547},6.0408914971778547,6.0408914971778547,6.0408914971778547,6.0408914971778547,6.0408914971778547,6.0408914971778547,6.0408914971778547,6.0408914971778547,6.0408914971778547]
[null,null,"AMV3kul",null,{"$f":"E224*E96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD224*AD96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"AMV4træ",null,{"$f":"E225*E97","v":13.951298747852542},14.535834509651028,11.207459720584559,7.4473686269694372,6.7063063205784523,6.349213962811791,-39.915998585065147,-10.983170929396314,-7.1323385950089992,-7.459443522529301,-5.4226643823486045,-2.937868029850228,-0.60596843215388119,2.5458930608461352,6.3505974558222107,8.0268757223282456,7.3145877847388387,6.6907452856286298,7.3274105098003055,6.5274072489587214,6.3205818237253633,6.0962592955236374,5.8538960133444728,5.5929255681618484,5.3408866844913447,{"$f":"AD225*AD97","v":5.3408866844913447},5.3408866844913447,5.3408866844913447,5.3408866844913447,5.3408866844913447,5.3408866844913447,5.3408866844913447,5.3408866844913447,5.3408866844913447,5.3408866844913447]
[null,null,"AMV4træBP",null,{"$f":"E226*E98","v":3.1939973743462797},3.2519913121004871,3.290970682635634,3.29577957683331,3.3154321093662928,3.4598662170098446,3.717982506472306,3.859664483668575,3.9973382378765834,4.0999436947625103,4.3205867912827181,4.5440279387992257,4.7702834273239576,4.9993696735667879,5.2313032221696831,5.4383278744358465,5.7192112516560876,6.9241647333258802,7.7785118694635038,7.8735974070208377,8.692152467505494,9.5342864967049792,10.400732114765495,11.292252610371373,12.228826961012476,{"$f":"AD226*AD98","v":12.228826961012476},12.228826961012476,12.228826961012476,12.228826961012476,12.228826961012476,12.228826961012476,12.228826961012476,12.228826961012476,12.228826961012476,12.228826961012476]
[null,null,"AVV1træ",null,{"$f":"E227*E99","v":11.257475577136869},8.7482079046648398,11.119301579621906,10.293508586993006,9.9604328179607311,11.376693059338013,5.2526480253059002,13.23758479017855,13.83587308304377,14.760568673212225,15.167168994971995,15.76514685606509,16.407198034516703,17.472794669771403,19.044142424941583,19.069562189787195,11.232756161510132,11.271079153954005,0,0,0,0,0,0,0,{"$f":"AD227*AD99","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"AVV1kul",null,{"$f":"E228*E100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD228*AD100","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"AVV2træ",null,{"$f":"E229*E101","v":22.545593970941848},16.92089174587279,21.046877031530641,17.866139983289479,16.807374469423724,15.967858253592082,-4.9710230122255075,10.492634379841732,10.013219627983027,9.2493284291497968,9.8574173974761958,10.631085431773919,11.420346327471064,12.545689137290692,14.035931246027038,13.765119476065959,18.440326519276741,18.221661072316454,20.59377592043435,19.942690417664455,19.700083466646696,19.417056982251186,19.173836562346629,18.930330935233425,18.686531051820083,{"$f":"AD229*AD101","v":18.686531051820083},18.686531051820083,18.686531051820083,18.686531051820083,18.686531051820083,18.686531051820083,18.686531051820083,18.686531051820083,18.686531051820083,18.686531051820083]
[null,null,"AVV2halm",null,{"$f":"E230*E102","v":2.0501888570147693},2.1288157383915669,1.7057755265987811,1.2253088710165967,1.131786355861355,1.2284781236539635,-2.9904734688849364,3.4694445487767137E-2,0.54643655067469799,0.67142564674291272,0.82453449146970126,1.0152023889665935,1.1977344992459731,1.4408873701897267,1.729739707938853,1.5984729456454505,2.0355438598631914,1.8649275702218544,0.95818276448819661,1.1559761026952671,1.1766172574366129,1.1908052464954437,1.2120493862138644,1.2336311360044419,1.2486562762016991,{"$f":"AD230*AD102","v":1.2486562762016991},1.2486562762016991,1.2486562762016991,1.2486562762016991,1.2486562762016991,1.2486562762016991,1.2486562762016991,1.2486562762016991,1.2486562762016991,1.2486562762016991]
[null,null,"AVV2gasGT",null,{"$f":"E231*E103","v":7.302404269539553E-2},7.5789378915744152E-2,9.346104462814761E-2,5.6529346770232074E-2,2.2254775858518523E-3,-2.1222664006081974E-2,-0.25361463652946142,9.1229543882736769E-2,-2.4142942536987531E-2,-5.8580051114378454E-3,-2.1288160179092009E-2,-2.1253688811199857E-2,-1.7831700008892368E-2,1.0791594829232152E-3,2.5804653022501216E-2,3.4504284989056201E-2,5.895179224669405E-2,-1.4968162929937776E-2,2.4195075250331968,1.7921382338205945,1.5931902848772586,1.3960217024105528,1.2006877729660439,1.0072460974639981,0.81575671358401569,{"$f":"AD231*AD103","v":0.81575671358401569},0.81575671358401569,0.81575671358401569,0.81575671358401569,0.81575671358401569,0.81575671358401569,0.81575671358401569,0.81575671358401569,0.81575671358401569,0.81575671358401569]
[null,null,"KKV",null,{"$f":"E232*E104","v":2.5170947583104426},2.5929157602175281,2.3083244409723465,1.9711692336636022,1.912195650278572,2.0661231088943017,-0.77111371234901349,1.454009768183129,1.9079826996048674,2.080513715641771,1.9460816810511035,1.8483397300277806,1.7625737879305183,1.7515970183968912,1.8246145000496747,1.5623546125228598,1.93928606212563,1.3728646431410418,2.5443992574199514,2.3206104171189388,2.1511318863394764,1.978001172918092,1.8011048001962664,1.6203245412185565,1.4419266651671678,{"$f":"AD232*AD104","v":1.4419266651671678},1.4419266651671678,1.4419266651671678,1.4419266651671678,1.4419266651671678,1.4419266651671678,1.4419266651671678,1.4419266651671678,1.4419266651671678,1.4419266651671678]
[null,null,"HCVgas",null,{"$f":"E233*E105","v":1.0817440359496986},1.0872403681396683,1.4747384713449183,1.5134742277643447,1.2187069852286161,0.76928683779358042,1.2319231301616349,0.9624895498357352,0.25125254926471124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD233*AD105","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"SPolie",null,{"$f":"E234*E106","v":0.48115188258842212},0.49064809394175068,0.56347460139189043,0.62757601640398997,0.6459879424802113,0.66780467413994959,0.89307016560880847,0.89597542997481938,0.89401755391573301,0.88507299042108689,0.73999238470942696,0.59431090347586213,0.44614823862757247,0.29422114917002068,0.13838279297105133,0.14193205215619342,0.1461843590604526,0.1501002314749362,0.15505550796691503,0.15979791552715292,0.16387371669955589,0.1679992011616418,0.17241537703485216,0.17713028995590169,0.18198146015544334,{"$f":"AD234*AD106","v":0.18198146015544334},0.18198146015544334,0.18198146015544334,0.18198146015544334,0.18198146015544334,0.18198146015544334,0.18198146015544334,0.18198146015544334,0.18198146015544334,0.18198146015544334]
[null,null,"SPgas",null,{"$f":"E235*E107","v":1.9587141703860926},1.9476233928502893,2.6990116773730315,3.108893241883167,2.8906285981146658,2.7458153815473239,9.0138625983179566,6.7921816647861801,5.1337938723011645,5.1929404194666553,5.259184362605259,5.3275113083555414,5.3943338834503445,5.4570472651324824,5.5235184005556031,5.5830057905327504,5.8184299341960202,5.9212852418455846,12.114087043387016,11.764204828019716,11.534324387339476,11.299731027718792,11.060278314451178,10.815813682861693,10.566178114152882,{"$f":"AD235*AD107","v":10.566178114152882},10.566178114152882,10.566178114152882,10.566178114152882,10.566178114152882,10.566178114152882,10.566178114152882,10.566178114152882,10.566178114152882,10.566178114152882]
[null,null,"GeoEl",null,{"$f":"E236*E108","v":0},0,0,0,0,0,0,0,0,0.5144884259466368,0.49772666667178678,0.47422797424461732,0.45132324029216464,0.41489571335628855,0.36524421025322679,0.36750152570391087,0.40369636905436845,0.35593958157466327,0.44807725033710516,0.45062866319849132,0.47630480408499204,0.50295744403137121,0.53061692375747427,0.55931485408952863,0.58908418312364497,{"$f":"AD236*AD108","v":0.58908418312364497},0.58908418312364497,0.58908418312364497,0.58908418312364497,0.58908418312364497,0.58908418312364497,0.58908418312364497,0.58908418312364497,0.58908418312364497,0.58908418312364497]
[null,null,{"$f":"C109","v":"GeoVa"},null,{"$f":"E237*E109","v":0.11086513066476048},9.5141645466485639E-2,0.10552417243304657,0.11183752645640239,0.11529698737596361,9.134990822187776E-2,0.16775360984731588,6.8511811691679705E-2,3.0783828317632746E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD237*AD109","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C110","v":"VP"},null,{"$f":"E238*E110","v":0.46783841908008839},0.39185649947775081,0.45631114823218044,0.50193189479610589,0.52222069767805024,0.80148346958547823,3.082049458567873,2.212737043876166,2.3296646254626334,2.6177013796236537,2.4828120984989757,2.3181441082975356,2.1601512273038508,1.9479173261700764,1.689697681863662,1.5422342092939614,1.5580885293419693,1.4155419372009463,1.8996668022140986,1.8681316210979657,1.9149939221010652,1.9626094391420772,2.0110015753329233,2.0601947134736136,2.1102142678583631,{"$f":"AD238*AD110","v":2.1102142678583631},2.1102142678583631,2.1102142678583631,2.1102142678583631,2.1102142678583631,2.1102142678583631,2.1102142678583631,2.1102142678583631,2.1102142678583631,2.1102142678583631]
[null,null,{"$f":"C111","v":"Sol"},null,{"$f":"E239*E111","v":1.6856588591242943E-3},1.6856588591242943E-3,1.6856588591242943E-3,0,1.6856588591242943E-3,2.5327523547581327E-3,3.3902415073677637E-3,4.2583188640017847E-3,5.1371817563585862E-3,5.9724398040433618E-3,7.6871872282798714E-3,9.4085771696814941E-3,1.1136648300411098E-2,1.2871439593409945E-2,1.4612990325327528E-2,1.47489116759775E-2,1.4929398389695285E-2,1.5063057577175638E-2,1.5261529712731548E-2,3.0440714892114615E-2,3.0749590487858951E-2,3.1064798530335651E-2,3.1386535774462522E-2,3.1715007211602565E-2,3.2050426505108968E-2,{"$f":"AD239*AD111","v":3.2050426505108968E-2},3.2050426505108968E-2,3.2050426505108968E-2,3.2050426505108968E-2,3.2050426505108968E-2,3.2050426505108968E-2,3.2050426505108968E-2,3.2050426505108968E-2,3.2050426505108968E-2,3.2050426505108968E-2]
[null,null,"Total",null,{"$f":"SUM(E71:E88)","v":69.088921614252698},59.571804088914064,65.340282793737472,56.580088765047194,53.508637819753751,53.642771063010478,-20.817955885998856,37.10177542374349,39.285871391877343,39.933879588141636,42.729583777997448,46.486296832902745,50.230716270136767,55.780949507977446,63.092472940325067,64.47108782376165,62.187313912351158,62.135416006525162,66.926718157347054,64.553924783451961,64.382802416993854,64.148270904725493,63.974848661800046,63.800341380347923,63.671339735733397,{"$f":"SUM(AD71:AD88)","v":63.671339735733397},63.671339735733397,63.671339735733397,63.671339735733397,63.671339735733397,63.671339735733397,63.671339735733397,63.671339735733397,63.671339735733397,63.671339735733397]
[]
[]
[null,null,"Samfundsøkonomiske pris per værk, kortsigtede"]
[null,null,{"$f":"\"Enhed: Kr/\"&Sammenligning!$G$9","v":"Enhed: Kr/GJ"},null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,{"$f":"C120","v":"AMV1træ"},null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!H70","v":80.530169834469717},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!I70","v":62.124309426767084},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!J70","v":78.522132288761298},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!K70","v":71.263891048320389},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!L70","v":68.648385086976148},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!M70","v":69.337017108531199},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!N70","v":25.575517106287094},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!O70","v":66.80166855156898},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!P70","v":65.450238798117212},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!Q70","v":66.574728282389913},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!R70","v":62.182824660363053},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!S70","v":58.827513953596352},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!T70","v":56.028285632598411},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!U70","v":55.858325527889569},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!V70","v":59.22013194305223},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!W70","v":67.01927334200559},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!X70","v":67.523358339097115},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!Y70","v":73.791396632102902},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!Z70","v":75.016958935083622},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AA70","v":76.467816431829192},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AB70","v":76.997918922189058},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AC70","v":77.391271962690396},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AD70","v":77.921374453050305},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AE70","v":78.451476943410185},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AF70","v":78.981579433770065},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AG70","v":78.981579433770065},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AH70","v":78.981579433770065},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AI70","v":78.981579433770065},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AJ70","v":78.981579433770065},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AK70","v":78.981579433770065},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AL70","v":78.981579433770065},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AM70","v":78.981579433770065},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AN70","v":78.981579433770065},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AO70","v":78.981579433770065},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træ!AP70","v":78.981579433770065}]
[null,null,{"$f":"C121","v":"AMV1træBP"},null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!H69","v":76.369061667729298},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!I69","v":61.494782646021108},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!J69","v":79.505904507521592},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!K69","v":78.937033691432504},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!L69","v":78.098938191617307},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!M69","v":77.872148971150864},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!N69","v":98.0347826460211},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!O69","v":93.793532646021106},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!P69","v":86.39853264602111},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!Q69","v":85.854782646021107},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!R69","v":86.181032646021109},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!S69","v":86.39853264602111},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!T69","v":86.724782646021112},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!U69","v":86.942282646021113},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!V69","v":87.2685326460211},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!W69","v":87.594782646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!X69","v":87.921032646021104},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!Y69","v":88.138532646021105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!Z69","v":88.464782646021106},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AA69","v":88.791032646021094},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AB69","v":89.11728264602111},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AC69","v":89.334782646021097},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AD69","v":89.661032646021113},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AE69","v":89.9872826460211},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AF69","v":90.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AG69","v":90.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AH69","v":90.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AI69","v":90.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AJ69","v":90.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AK69","v":90.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AL69","v":90.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AM69","v":90.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AN69","v":90.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AO69","v":90.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV1træBP!AP69","v":90.313532646021102}]
[null,null,"AMV3kul",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!H68","v":5.2155283346056773},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!I68","v":6.0114692592292354},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!J68","v":9.0466623329256173},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!K68","v":10.91763890387881},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!L68","v":11.200661133971892},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!M68","v":11.240395540448361},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!N68","v":26.107979666134852},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!O68","v":20.768818813506499},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!P68","v":19.300700606885641},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!Q68","v":19.284854091661177},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!R68","v":21.150970223396726},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!S68","v":23.598473642546626},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!T68","v":26.656801389714296},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!U68","v":30.959302819787098},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!V68","v":36.910270143266764},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!W68","v":38.003044336815144},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!X68","v":39.297619116873797},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!Y68","v":40.589079527430968},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!Z68","v":41.930211492240353},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AA68","v":43.420358119806345},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AB68","v":45.009847855876721},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AC68","v":46.596223222445637},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AD68","v":48.384399175524813},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AE68","v":50.268803867606927},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AF68","v":52.252551668193448},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AG68","v":52.252551668193448},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AH68","v":52.252551668193448},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AI68","v":52.252551668193448},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AJ68","v":52.252551668193448},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AK68","v":52.252551668193448},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AL68","v":52.252551668193448},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AM68","v":52.252551668193448},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AN68","v":52.252551668193448},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AO68","v":52.252551668193448},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV3kul!AP68","v":52.252551668193448}]
[null,null,"AMV4træ",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!H68","v":46.369272146606306},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!I68","v":48.312066026095835},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!J68","v":37.249704077615419},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!K68","v":24.721591136291558},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!L68","v":22.289433299195451},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!M68","v":21.009499724536198},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!N68","v":-131.49459444501721},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!O68","v":-36.01958017342406},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!P68","v":-23.285067988227112},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!Q68","v":-24.463739274289921},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!R68","v":-18.013503104079774},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!S68","v":-9.8873775307469316},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!T68","v":-2.0666144666653707},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!U68","v":8.8005648944103285},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!V68","v":22.256116788603265},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!W68","v":28.1186698894386},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!X68","v":25.269262564152264},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!Y68","v":24.338978100244844},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!Z68","v":27.140458453858088},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AA68","v":24.511748843307956},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AB68","v":24.934679853565086},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AC68","v":25.357610863822217},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AD68","v":25.780541874079347},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AE68","v":26.203472884336477},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AF68","v":26.767380898012661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AG68","v":26.767380898012661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AH68","v":26.767380898012661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AI68","v":26.767380898012661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AJ68","v":26.767380898012661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AK68","v":26.767380898012661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AL68","v":26.767380898012661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AM68","v":26.767380898012661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AN68","v":26.767380898012661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AO68","v":26.767380898012661},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træ!AP68","v":26.767380898012661}]
[null,null,"AMV4træBP",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!H67","v":51.356132545362371},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!I67","v":52.2886143244816},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!J67","v":52.915361777631119},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!K67","v":52.926581345465152},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!L67","v":53.308675899777356},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!M67","v":53.790990746651495},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!N67","v":55.931289483717265},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!O67","v":56.218869101551668},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!P67","v":56.410588846774594},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!Q67","v":56.602308591997527},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!R67","v":56.889888209831916},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!S67","v":57.17746782766632},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!T67","v":57.465047445500709},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!U67","v":57.752627063335105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!V67","v":58.040206681169501},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!W67","v":58.32778629900389},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!X67","v":58.711225789449756},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!Y67","v":58.998805407284152},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!Z67","v":59.286385025118541},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AA67","v":59.573964642952937},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AB67","v":59.861544260787333},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AC67","v":60.149123878621729},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AD67","v":60.436703496456126},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AE67","v":60.724283114290515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AF67","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AG67","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AH67","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AI67","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AJ67","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AK67","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AL67","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AM67","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AN67","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AO67","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AMV4træBP!AP67","v":61.107722604736381}]
[null,null,"AVV1træ",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!H68","v":105.39762073601031},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!I68","v":81.904712343167802},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!J68","v":104.10397275197761},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!K68","v":96.252308237122634},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!L68","v":93.254114860885551},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!M68","v":91.669053093774906},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!N68","v":37.091047492165927},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!O68","v":83.077592812752002},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!P68","v":78.042991871536742},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!Q68","v":76.209357836767254},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!R68","v":77.719650562551834},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!S68","v":80.178411206713321},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!T68","v":82.820683559272098},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!U68","v":87.543403456981935},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!V68","v":94.708875904961261},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!W68","v":95.386852699878744},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!X68","v":83.510687787024182},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!Y68","v":82.747535475550166},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!Z68","v":140.49487800159019},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AA68","v":141.01710265672486},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AB68","v":141.53932731185952},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AC68","v":141.88747708194927},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AD68","v":142.40970173708396},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AE68","v":142.93192639221863},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AF68","v":143.45415104735326},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AG68","v":143.45415104735326},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AH68","v":143.45415104735326},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AI68","v":143.45415104735326},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AJ68","v":143.45415104735326},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AK68","v":143.45415104735326},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AL68","v":143.45415104735326},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AM68","v":143.45415104735326},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AN68","v":143.45415104735326},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AO68","v":143.45415104735326},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1træ!AP68","v":143.45415104735326}]
[null,null,"AVV1kul",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!H67","v":87.493240947564715},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!I67","v":64.133365516887807},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!J67","v":79.41045761017844},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!K67","v":64.03981392469781},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!L67","v":59.237153308897255},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!M67","v":60.595620345052993},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!N67","v":-62.06750985974864},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!O67","v":34.564398838077651},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!P67","v":39.870087575319175},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!Q67","v":42.44141739853886},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!R67","v":44.692902823723415},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!S67","v":48.493458755129154},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!T67","v":52.469618416275722},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!U67","v":59.719522819605416},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!V67","v":70.594379424599964},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!W67","v":71.121190613822534},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!X67","v":71.648001803045105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!Y67","v":71.999209262526847},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!Z67","v":72.526020451749417},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AA67","v":73.052831640971988},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AB67","v":73.579642830194587},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AC67","v":73.930850289676272},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AD67","v":74.457661478898871},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AE67","v":74.984472668121441},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AF67","v":75.51128385734404},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AG67","v":75.51128385734404},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AH67","v":75.51128385734404},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AI67","v":75.51128385734404},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AJ67","v":75.51128385734404},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AK67","v":75.51128385734404},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AL67","v":75.51128385734404},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AM67","v":75.51128385734404},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AN67","v":75.51128385734404},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AO67","v":75.51128385734404},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV1kul!AP67","v":75.51128385734404}]
[null,null,"AVV2træ",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!H68","v":93.386201536559952},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!I68","v":70.088098312912962},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!J68","v":87.178359670406422},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!K68","v":73.911104154373504},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!L68","v":69.617897914998551},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!M68","v":71.496470684757213},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!N68","v":-24.245309629964254},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!O68","v":56.261733262635559},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!P68","v":59.697347703007082},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!Q68","v":62.755174192902871},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!R68","v":66.436388470589279},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!S68","v":71.175756066150839},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!T68","v":75.954472213468733},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!U68","v":82.888843548293153},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!V68","v":92.125119687911706},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!W68","v":90.384725036186751},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!X68","v":94.166214890201161},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!Y68","v":96.025224648492511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!Z68","v":88.717486481557074},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AA68","v":86.946762131302975},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AB68","v":85.74171687105121},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AC68","v":84.3622180314932},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AD68","v":83.157172771241434},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AE68","v":81.952127510989669},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AF68","v":80.747082250737876},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AG68","v":80.747082250737876},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AH68","v":80.747082250737876},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AI68","v":80.747082250737876},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AJ68","v":80.747082250737876},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AK68","v":80.747082250737876},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AL68","v":80.747082250737876},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AM68","v":80.747082250737876},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AN68","v":80.747082250737876},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AO68","v":80.747082250737876},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2træ!AP68","v":80.747082250737876}]
[null,null,"AVV2halm",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!H68","v":56.82480061257872},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!I68","v":59.004090994407782},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!J68","v":47.278744032357181},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!K68","v":33.919352858709281},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!L68","v":31.369565680648542},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!M68","v":35.810636426778572},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!N68","v":-91.989708075713295},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!O68","v":1.1304602247143833},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!P68","v":18.940788875654988},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!Q68","v":25.108050488607915},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!R68","v":30.429774034345613},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!S68","v":36.980272646332978},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!T68","v":43.068243211819592},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!U68","v":51.151235863304741},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!V68","v":60.629725556816481},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!W68","v":56.346193996340148},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!X68","v":61.451081916400383},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!Y68","v":55.812719098065536},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!Z68","v":26.553420210864999},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AA68","v":32.591721985365254},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AB68","v":32.967518667776162},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AC68","v":33.154781298628748},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AD68","v":33.530577981039656},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AE68","v":33.906374663450549},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AF68","v":34.09363729430315},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AG68","v":34.09363729430315},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AH68","v":34.09363729430315},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AI68","v":34.09363729430315},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AJ68","v":34.09363729430315},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AK68","v":34.09363729430315},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AL68","v":34.09363729430315},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AM68","v":34.09363729430315},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AN68","v":34.09363729430315},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AO68","v":34.09363729430315},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2halm!AP68","v":34.09363729430315}]
[null,null,"AVV2gasGT",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!H68","v":31.624759934446459},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!I68","v":32.822353095254428},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!J68","v":40.475478903801132},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!K68","v":24.450810534669927},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!L68","v":0.96379482420101681},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!M68","v":-9.1113121546803768},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!N68","v":-107.93488514054258},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!O68","v":38.487183600759636},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!P68","v":-10.096023080026526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!Q68","v":-2.4503454233289972},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!R68","v":-10.169024911883525},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!S68","v":-11.84031911821765},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!T68","v":-11.923862710695033},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!U68","v":0.90326254351896296},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!V68","v":28.901924793188755},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!W68","v":46.514558907490908},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!X68","v":85.437993537286786},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!Y68","v":-22.598636478697131},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!Z68","v":240.0733448105438},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AA68","v":193.72032357880016},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AB68","v":190.80728501718363},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AC68","v":187.8942464555671},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AD68","v":184.98120789395057},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AE68","v":182.06816933233407},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AF68","v":179.15513077071753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AG68","v":179.15513077071753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AH68","v":179.15513077071753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AI68","v":179.15513077071753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AJ68","v":179.15513077071753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AK68","v":179.15513077071753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AL68","v":179.15513077071753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AM68","v":179.15513077071753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AN68","v":179.15513077071753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AO68","v":179.15513077071753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*AVV2gasGT!AP68","v":179.15513077071753}]
[null,null,"KKV",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!H68","v":59.644850450140069},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!I68","v":61.441498075263027},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!J68","v":54.697847833354487},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!K68","v":46.650384652274766},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!L68","v":45.311215724285908},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!M68","v":49.529739571952476},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!N68","v":-18.706250049081007},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!O68","v":35.704335730087024},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!P68","v":47.44007846460331},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!Q68","v":52.874720592252366},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!R68","v":50.452106997010674},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!S68","v":48.904711146936691},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!T68","v":47.619675051270129},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!U68","v":48.347434200346434},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!V68","v":51.481528225776678},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!W68","v":43.790226690665193},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!X68","v":49.309476370940246},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!Y68","v":35.726091966543272},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!Z68","v":61.411810602134693},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AA68","v":56.31353741569653},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AB68","v":51.653100009838106},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AC68","v":46.992662603979696},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AD68","v":42.332225198121257},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AE68","v":37.67178779226284},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AF68","v":33.158282106369853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AG68","v":33.158282106369853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AH68","v":33.158282106369853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AI68","v":33.158282106369853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AJ68","v":33.158282106369853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AK68","v":33.158282106369853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AL68","v":33.158282106369853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AM68","v":33.158282106369853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AN68","v":33.158282106369853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AO68","v":33.158282106369853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*KKV!AP68","v":33.158282106369853}]
[null,null,"HCVgas",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!H68","v":42.114751116534613},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!I68","v":42.328735806573739},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!J68","v":57.414916670322178},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!K68","v":58.849487804933823},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!L68","v":47.44702966799813},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!M68","v":37.210668873922764},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!N68","v":78.966847462630568},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!O68","v":91.976186753895234},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!P68","v":47.723273151396484},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!Q68","v":45.951667894334747},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!R68","v":69.275664763721934},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!S68","v":93.12491767417356},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!T68","v":115.74562424343159},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!U68","v":137.72724764449038},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!V68","v":157.15483638282171},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!W68","v":161.33023556766943},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!X68","v":165.6262377254254},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!Y68","v":170.18940483163493},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!Z68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AA68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AB68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AC68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AD68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AE68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AF68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AG68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AH68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AI68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AJ68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AK68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AL68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AM68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AN68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AO68","v":234.09147999058965},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*HCVgas!AP68","v":234.09147999058965}]
[null,null,"SPolie",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!H67","v":95.675479666222429},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!I67","v":97.563770264513025},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!J67","v":112.04508330692303},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!K67","v":124.63577693807569},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!L67","v":128.45259156609924},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!M67","v":130.94396912519454},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!N67","v":172.68321470895748},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!O67","v":170.84388137562414},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!P67","v":168.11165915340192},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!Q67","v":165.6304369311797},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!R67","v":166.61443693117971},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!S67","v":168.09643693117971},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!T67","v":169.88299248673525},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!U67","v":171.72310359784638},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!V67","v":173.64554804229081},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!W67","v":176.45688137562414},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!X67","v":179.51521470895747},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!Y67","v":182.54477026451303},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!Z67","v":185.6566591534019},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AA67","v":188.9044369311797},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AB67","v":192.09465915340192},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AC67","v":195.25610359784633},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AD67","v":198.66454804229079},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AE67","v":202.31999248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AF67","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AG67","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AH67","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AI67","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AJ67","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AK67","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AL67","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AM67","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AN67","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AO67","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPolie!AP67","v":206.02899248673526}]
[null,null,"SPgas",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!H67","v":48.2384554426853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!I67","v":47.965316060699756},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!J67","v":66.470216281011858},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!K67","v":76.469115255621674},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!L67","v":71.189283735064066},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!M67","v":63.426118538117869},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!N67","v":195.90559383847753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!O67","v":139.28526050514418},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!P67","v":99.584704949588655},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!Q67","v":96.376427171810889},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!R67","v":99.055538282921987},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!S67","v":101.86120494958865},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!T67","v":104.73014939403311},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!U67","v":107.61453828292198},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!V67","v":110.67331606069976},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!W67","v":113.39876050514422},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!X67","v":116.20292717181087},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!Y67","v":119.18148272736644},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!Z67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AA67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AB67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AC67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AD67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AE67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AF67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AG67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AH67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AI67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AJ67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AK67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AL67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AM67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AN67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AO67","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*SPgas!AP67","v":160.55032717181089}]
[null,null,"GeoEl",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!H66","v":37.214427080990916},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!I66","v":31.314622902321766},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!J66","v":36.611125299512523},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!K66","v":40.414542161504137},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!L66","v":42.110507010996436},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!M66","v":41.261676429885199},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!N66","v":117.85863474628307},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!O66","v":66.955209113606301},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!P66","v":58.481737658030973},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!Q66","v":56.79956274676087},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!R66","v":55.681524814030524},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!S66","v":53.772237650936603},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!T66","v":51.881490263501782},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!U66","v":48.364187291774108},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!V66","v":43.185541500017422},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!W66","v":43.077089368512695},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!X66","v":44.253739706196228},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!Y66","v":41.637210009723042},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!Z66","v":43.446909269167513},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AA66","v":44.120695414499657},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AB66","v":44.865429387203164},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AC66","v":45.610163359906672},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AD66","v":46.354897332610186},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AE66","v":47.0996313053137},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AF66","v":47.844365278017214},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AG66","v":47.844365278017214},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AH66","v":47.844365278017214},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AI66","v":47.844365278017214},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AJ66","v":47.844365278017214},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AK66","v":47.844365278017214},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AL66","v":47.844365278017214},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AM66","v":47.844365278017214},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AN66","v":47.844365278017214},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AO66","v":47.844365278017214},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoEL!AP66","v":47.844365278017214}]
[null,null,"GeoVa",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!H66","v":14.595267800799792},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!I66","v":12.525288936799068},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!J66","v":13.892136751051899},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!K66","v":14.704916956424267},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!L66","v":15.178716673920926},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!M66","v":14.941515715286538},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!N66","v":36.361386171573386},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!O66","v":22.138704067849755},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!P66","v":19.771960754266182},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!Q66","v":19.303056535993917},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!R66","v":7.2204204204204201},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!S66","v":7.198198198198198},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!T66","v":7.1759759759759749},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!U66","v":7.1315315315315306},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!V66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!W66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!X66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!Y66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!Z66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AA66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AB66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AC66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AD66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AE66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AF66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AG66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AH66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AI66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AJ66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AK66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AL66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AM66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AN66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AO66","v":7.0426426426426421},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*GeoVa!AP66","v":7.0426426426426421}]
[null,null,{"$f":"C136","v":"VP"},null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!H76","v":45.944262873778371},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!I76","v":38.482427450496289},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!J76","v":44.812222535802491},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!K76","v":49.230939810751011},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!L76","v":51.284896737266365},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!M76","v":49.716545825476615},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!N76","v":139.25597914266643},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!O76","v":78.416679203386181},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!P76","v":67.764734554154074},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!Q76","v":65.037881936145027},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!R76","v":61.43909691848954},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!S76","v":57.134226164446076},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!T76","v":53.026782371939632},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!U76","v":47.625228988829186},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!V76","v":41.146341378055205},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!W76","v":37.27597788779881},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!X76","v":35.869069724810728},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!Y76","v":32.984797189649512},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!Z76","v":36.527110353751219},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AA76","v":36.262620910904992},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AB76","v":36.152266057511362},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AC76","v":36.041911204117739},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AD76","v":35.931556350724115},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AE76","v":35.821201497330492},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AF76","v":35.710846643936875},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AG76","v":35.710846643936875},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AH76","v":35.710846643936875},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AI76","v":35.710846643936875},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AJ76","v":35.710846643936875},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AK76","v":35.710846643936875},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AL76","v":35.710846643936875},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AM76","v":35.710846643936875},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AN76","v":35.710846643936875},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AO76","v":35.710846643936875},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*VP!AP76","v":35.710846643936875}]
[null,null,{"$f":"C137","v":"Sol"},null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!H65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!I65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!J65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!K65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!L65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!M65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!N65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!O65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!P65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!Q65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!R65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!S65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!T65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!U65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!V65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!W65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!X65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!Y65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!Z65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AA65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AB65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AC65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AD65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AE65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AF65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AG65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AH65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AI65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AJ65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AK65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AL65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AM65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AN65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AO65","v":1.3513513513513511},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1*3.6))*Sol!AP65","v":1.3513513513513511}]
[]
[null,null,"VPer langsigtede pris for nye kunder"]
[null,null,{"$f":"\"Enhed: Kr/\"&Sammenligning!$G$9","v":"Enhed: Kr/GJ"},null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"VP",null,{"$f":"VP!H78","v":45.944262873778371},{"$f":"VP!I78","v":38.482427450496289},{"$f":"VP!J78","v":44.812222535802491},{"$f":"VP!K78","v":49.230939810751011},{"$f":"VP!L78","v":51.284896737266365},{"$f":"VP!M78","v":49.716545825476615},{"$f":"VP!N78","v":139.25597914266643},{"$f":"VP!O78","v":78.416679203386181},{"$f":"VP!P78","v":67.764734554154074},{"$f":"VP!Q78","v":65.037881936145027},{"$f":"VP!R78","v":61.43909691848954},{"$f":"VP!S78","v":57.134226164446076},{"$f":"VP!T78","v":53.026782371939632},{"$f":"VP!U78","v":47.625228988829186},{"$f":"VP!V78","v":76.783485033985812},{"$f":"VP!W78","v":84.448463440341698},{"$f":"VP!X78","v":85.030999564173101},{"$f":"VP!Y78","v":81.655647453843201},{"$f":"VP!Z78","v":78.989353054783322},{"$f":"VP!AA78","v":79.497539686234603},{"$f":"VP!AB78","v":78.821641049841574},{"$f":"VP!AC78","v":78.160346814946053},{"$f":"VP!AD78","v":77.513098484458553},{"$f":"VP!AE78","v":76.879365680021806},{"$f":"VP!AF78","v":76.258644394385612},{"$f":"VP!AG78","v":76.258644394385612},{"$f":"VP!AH78","v":76.258644394385612},{"$f":"VP!AI78","v":76.258644394385612},{"$f":"VP!AJ78","v":76.258644394385612},{"$f":"VP!AK78","v":76.258644394385612},{"$f":"VP!AL78","v":76.258644394385612},{"$f":"VP!AM78","v":76.258644394385612},{"$f":"VP!AN78","v":76.258644394385612},{"$f":"VP!AO78","v":76.258644394385612},{"$f":"VP!AP78","v":76.258644394385612}]
[]
[]
[null,null,"Samfundsøkonomiske pris per værk, langsigtede (i grundscenarie -uden konverteringer)"]
[null,null,{"$f":"\"Enhed: Kr/\"&Sammenligning!$G$9","v":"Enhed: Kr/GJ"},null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,{"$f":"C222","v":"AMV1træ"},null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!H69","v":1034.7237134267205},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!I69","v":999.76149327617213},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!J69","v":1016.1593161381663},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!K69","v":1008.9010748977255},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!L69","v":1006.285568936381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!M69","v":657.4777713058744},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!N69","v":454.01793729333042},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!O69","v":403.75175863428615},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!P69","v":343.10760252766363},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!Q69","v":302.68417895286757},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!R69","v":295.96450069365721},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!S69","v":290.32686575917671},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!T69","v":285.28944534306152},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!U69","v":282.92415749246277},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!V69","v":284.13228082648294},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!W69","v":291.53917174944831},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!X69","v":277.63109127403948},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!Y69","v":280.46381206455737},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!Z69","v":230.04661935881634},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AA69","v":234.23871236385608},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AB69","v":232.13965923372342},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AC69","v":229.99019142701167},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AD69","v":228.05961711051495},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AE69","v":226.20726344205639},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AF69","v":224.42945335316682},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AG69","v":224.42945335316682},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AH69","v":224.42945335316682},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AI69","v":224.42945335316682},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AJ69","v":224.42945335316682},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AK69","v":224.42945335316682},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AL69","v":224.42945335316682},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AM69","v":224.42945335316682},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AN69","v":224.42945335316682},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AO69","v":224.42945335316682},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træ!AP69","v":224.42945335316682}]
[null,null,"AMV1træBP",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!H68","v":76.369061667729298},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!I68","v":61.494782646021108},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!J68","v":79.505904507521592},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!K68","v":78.937033691432504},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!L68","v":78.098938191617307},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!M68","v":77.872148971150864},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!N68","v":98.0347826460211},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!O68","v":93.793532646021106},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!P68","v":86.39853264602111},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!Q68","v":85.854782646021107},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!R68","v":86.181032646021109},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!S68","v":86.39853264602111},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!T68","v":86.724782646021112},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!U68","v":86.942282646021113},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!V68","v":87.2685326460211},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!W68","v":87.594782646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!X68","v":87.921032646021104},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!Y68","v":88.138532646021105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!Z68","v":88.464782646021106},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AA68","v":88.791032646021094},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AB68","v":89.11728264602111},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AC68","v":89.334782646021097},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AD68","v":89.661032646021113},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AE68","v":89.9872826460211},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AF68","v":90.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AG68","v":91.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AH68","v":92.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AI68","v":93.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AJ68","v":94.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AK68","v":95.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AL68","v":96.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AM68","v":97.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AN68","v":98.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AO68","v":99.313532646021102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV1træBP!AP68","v":100.3135326460211}]
[null,null,"AMV3kul",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!H67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!I67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!J67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!K67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!L67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!M67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!N67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!O67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!P67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!Q67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!R67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!S67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!T67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!U67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!V67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!W67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!X67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!Y67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!Z67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AA67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AB67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AC67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AD67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AE67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AF67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AG67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AH67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AI67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AJ67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AK67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AL67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AM67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AN67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AO67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV3kul!AP67","v":0}]
[null,null,"AMV4træ",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!H67","v":99.191128988313551},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!I67","v":101.13392286780307},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!J67","v":90.071560919322607},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!K67","v":77.543447977998738},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!L67","v":75.111290140902653},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!M67","v":73.919082807420736},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!N67","v":-78.496993245719949},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!O67","v":17.066332476602028},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!P67","v":29.889450915666018},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!Q67","v":28.799682165253543},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!R67","v":36.04161780118757},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!S67","v":44.9833333481388},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!T67","v":53.644674848112061},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!U67","v":65.378587387810512},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!V67","v":79.72826720883279},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!W67","v":86.100477836338143},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!X67","v":83.149267964764647},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!Y67","v":85.831814173997785},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!Z67","v":90.578280881526183},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AA67","v":89.33900373751365},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AB67","v":93.729425724305713},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AC67","v":98.637134786682907},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AD67","v":104.17035292203946},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AE67","v":110.46975345073662},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AF67","v":117.86258726945485},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AG67","v":117.86258726945485},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AH67","v":117.86258726945485},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AI67","v":117.86258726945485},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AJ67","v":117.86258726945485},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AK67","v":117.86258726945485},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AL67","v":117.86258726945485},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AM67","v":117.86258726945485},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AN67","v":117.86258726945485},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AO67","v":117.86258726945485},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træ!AP67","v":117.86258726945485}]
[null,null,"AMV4træBP",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!H66","v":51.356132545362371},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!I66","v":52.2886143244816},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!J66","v":52.915361777631119},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!K66","v":52.926581345465152},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!L66","v":53.308675899777356},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!M66","v":53.790990746651495},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!N66","v":55.931289483717265},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!O66","v":56.218869101551668},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!P66","v":56.410588846774594},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!Q66","v":56.602308591997527},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!R66","v":56.889888209831916},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!S66","v":57.17746782766632},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!T66","v":57.465047445500709},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!U66","v":57.752627063335105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!V66","v":58.040206681169501},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!W66","v":58.32778629900389},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!X66","v":58.711225789449756},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!Y66","v":58.998805407284152},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!Z66","v":59.286385025118541},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AA66","v":59.573964642952937},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AB66","v":59.861544260787333},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AC66","v":60.149123878621729},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AD66","v":60.436703496456126},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AE66","v":60.724283114290515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AF66","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AG66","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AH66","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AI66","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AJ66","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AK66","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AL66","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AM66","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AN66","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AO66","v":61.107722604736381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AMV4træBP!AP66","v":61.107722604736381}]
[null,null,"AVV1træ",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!H67","v":105.39762073601031},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!I67","v":81.904712343167802},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!J67","v":104.10397275197761},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!K67","v":96.252308237122634},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!L67","v":93.254114860885551},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!M67","v":91.669053093774906},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!N67","v":37.091047492165927},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!O67","v":83.077592812752002},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!P67","v":78.042991871536742},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!Q67","v":76.209357836767254},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!R67","v":77.719650562551834},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!S67","v":80.178411206713321},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!T67","v":82.820683559272098},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!U67","v":87.543403456981935},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!V67","v":94.708875904961261},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!W67","v":95.386852699878744},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!X67","v":83.510687787024182},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!Y67","v":82.747535475550166},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!Z67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AA67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AB67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AC67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AD67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AE67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AF67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AG67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AH67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AI67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AJ67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AK67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AL67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AM67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AN67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AO67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1træ!AP67","v":0}]
[null,null,"AVV1kul",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!H66","v":240.54761015134721},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!I66","v":217.18773472067028},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!J66","v":232.46482681396094},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!K66","v":217.09418312848032},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!L66","v":212.29152251267976},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!M66","v":193.12226715050519},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!N66","v":54.786608801269267},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!O66","v":139.06082749085385},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!P66","v":134.37258080099565},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!Q66","v":128.69472893466775},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!R66","v":130.4629439713064},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!S66","v":133.78561479136442},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!T66","v":137.28918510164249},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!U66","v":144.07170837091928},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!V66","v":154.4843064340055},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!W66","v":156.28385307084531},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!X66","v":199.774658790464},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!Y66","v":199.65607069636582},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!Z66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AA66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AB66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AC66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AD66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AE66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AF66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AG66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AH66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AI66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AJ66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AK66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AL66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AM66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AN66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AO66","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV1kul!AP66","v":0}]
[null,null,"AVV2træ",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!H67","v":186.6466090905939},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!I67","v":163.34850586694688},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!J67","v":180.43876722444037},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!K67","v":167.17151170840748},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!L67","v":162.87830546903251},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!M67","v":172.92375139142854},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!N67","v":86.916479598129285},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!O67","v":179.22494760536318},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!P67","v":197.26539143487963},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!Q67","v":218.86500229119147},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!R67","v":221.80830244475584},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!S67","v":225.81669917526762},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!T67","v":229.87129017862668},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!U67","v":236.08828637102101},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!V67","v":244.6138434264154},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!W67","v":244.3549806201375},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!X67","v":215.37402765583198},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!Y67","v":222.22898739885534},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!Z67","v":193.24560001934344},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AA67","v":193.57493448457313},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AB67","v":193.26707488658997},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AC67","v":192.79998793838953},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AD67","v":192.52297172462994},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AE67","v":192.26197709001738},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AF67","v":192.01742254417877},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AG67","v":192.01742254417877},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AH67","v":192.01742254417877},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AI67","v":192.01742254417877},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AJ67","v":192.01742254417877},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AK67","v":192.01742254417877},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AL67","v":192.01742254417877},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AM67","v":192.01742254417877},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AN67","v":192.01742254417877},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AO67","v":192.01742254417877},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2træ!AP67","v":192.01742254417877}]
[null,null,"AVV2halm",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!H67","v":129.78095693653117},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!I67","v":131.96024731836022},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!J67","v":120.23490035630959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!K67","v":106.87550918266172},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!L67","v":104.32572200460098},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!M67","v":113.00810741796705},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!N67","v":-10.027345569178493},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!O67","v":88.484619744572271},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!P67","v":112.44608353950328},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!Q67","v":125.69637818696113},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!R67","v":129.89268376303562},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!S67","v":135.34266891749078},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!T67","v":140.35421291174714},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!U67","v":147.38408365571644},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!V67","v":155.8320073903989},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!W67","v":152.97857591159669},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!X67","v":145.22229223485456},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!Y67","v":139.60186465142516},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!Z67","v":105.1626595854636},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AA67","v":113.20421717563369},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AB67","v":113.89191135053221},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AC67","v":114.39349437105143},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AD67","v":115.08606268289469},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AE67","v":115.78111102088224},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AF67","v":116.2901345723467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AG67","v":116.2901345723467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AH67","v":116.2901345723467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AI67","v":116.2901345723467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AJ67","v":116.2901345723467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AK67","v":116.2901345723467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AL67","v":116.2901345723467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AM67","v":116.2901345723467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AN67","v":116.2901345723467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AO67","v":116.2901345723467},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2halm!AP67","v":116.2901345723467}]
[null,null,"AVV2gasGT",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!H67","v":2455.420505058531},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!I67","v":2456.6180982193396},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!J67","v":2464.2712240278865},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!K67","v":2448.2465556587549},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!L67","v":2424.7595399482857},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!M67","v":2408.3317186694303},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!N67","v":2303.1886449749863},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!O67","v":2443.3241668046944},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!P67","v":2388.487109917311},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!Q67","v":2389.91137964778},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!R67","v":2727.1738662282278},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!S67","v":3186.7415626746515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!T67","v":3834.8317155300606},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!U67","v":4825.2928512172239},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!V67","v":6497.1700421378655},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!W67","v":7904.2250493648789},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!X67","v":8636.430167916189},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!Y67","v":8965.0698409373636},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!Z67","v":838.53345295100416},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AA67","v":850.87008384982096},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AB67","v":926.28999005963124},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AC67","v":1022.9119417949057},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AD67","v":1150.691216887702},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AE67","v":1326.9721683150435},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AF67","v":1584.9055852288302},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AG67","v":1584.9055852288302},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AH67","v":1584.9055852288302},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AI67","v":1584.9055852288302},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AJ67","v":1584.9055852288302},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AK67","v":1584.9055852288302},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AL67","v":1584.9055852288302},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AM67","v":1584.9055852288302},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AN67","v":1584.9055852288302},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AO67","v":1584.9055852288302},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*AVV2gasGT!AP67","v":1584.9055852288302}]
[null,null,"KKV",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!H67","v":111.84765362705855},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!I67","v":113.64430125218151},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!J67","v":106.90065101027295},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!K67","v":98.853187829193232},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!L67","v":97.514018901204395},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!M67","v":102.66353656516202},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!N67","v":35.392350742816589},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!O67","v":90.80342612992311},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!P67","v":103.57736148791923},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!Q67","v":110.09007141566494},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!R67","v":108.93004438204294},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!S67","v":108.7022161863591},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!T67","v":108.79767526287995},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!U67","v":110.97117657041579},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!V67","v":115.62099739767487},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!W67","v":108.09800565283649},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!X67","v":108.36177098656078},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!Y67","v":96.704612556251988},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!Z67","v":118.71392722627836},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AA67","v":114.38423281722103},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AB67","v":109.69749614821163},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AC67","v":105.01078328942675},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AD67","v":100.3240942085458},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AE67","v":95.637428873306817},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AF67","v":91.097718971471508},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AG67","v":91.097718971471508},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AH67","v":91.097718971471508},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AI67","v":91.097718971471508},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AJ67","v":91.097718971471508},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AK67","v":91.097718971471508},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AL67","v":91.097718971471508},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AM67","v":91.097718971471508},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AN67","v":91.097718971471508},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AO67","v":91.097718971471508},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*KKV!AP67","v":91.097718971471508}]
[null,null,"HCVgas",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!H67","v":76.041801142869588},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!I67","v":76.255785832908686},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!J67","v":91.341966696657067},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!K67","v":92.77653783126874},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!L67","v":81.374079694333034},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!M67","v":79.61948140684143},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!N67","v":135.51193083985547},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!O67","v":176.79381181973272},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!P67","v":217.35852328307149},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!Q67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!R67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!S67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!T67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!U67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!V67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!W67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!X67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!Y67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!Z67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AA67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AB67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AC67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AD67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AE67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AF67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AG67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AH67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AI67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AJ67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AK67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AL67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AM67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AN67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AO67","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*HCVgas!AP67","v":0}]
[null,null,"SPolie",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!H66","v":95.675479666222429},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!I66","v":97.563770264513025},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!J66","v":112.04508330692303},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!K66","v":124.63577693807569},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!L66","v":128.45259156609924},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!M66","v":130.94396912519454},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!N66","v":172.68321470895748},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!O66","v":170.84388137562414},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!P66","v":168.11165915340192},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!Q66","v":165.6304369311797},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!R66","v":166.61443693117971},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!S66","v":168.09643693117971},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!T66","v":169.88299248673525},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!U66","v":171.72310359784638},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!V66","v":173.64554804229081},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!W66","v":176.45688137562414},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!X66","v":179.51521470895747},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!Y66","v":182.54477026451303},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!Z66","v":185.6566591534019},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AA66","v":188.9044369311797},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AB66","v":192.09465915340192},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AC66","v":195.25610359784633},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AD66","v":198.66454804229079},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AE66","v":202.31999248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AF66","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AG66","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AH66","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AI66","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AJ66","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AK66","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AL66","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AM66","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AN66","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AO66","v":206.02899248673526},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPolie!AP66","v":206.02899248673526}]
[null,null,"SPgas",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!H66","v":48.2384554426853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!I66","v":47.965316060699756},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!J66","v":66.470216281011858},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!K66","v":76.469115255621674},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!L66","v":71.189283735064066},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!M66","v":63.426118538117869},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!N66","v":195.90559383847753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!O66","v":139.28526050514418},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!P66","v":99.584704949588655},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!Q66","v":96.376427171810889},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!R66","v":99.055538282921987},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!S66","v":101.86120494958865},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!T66","v":104.73014939403311},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!U66","v":107.61453828292198},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!V66","v":110.67331606069976},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!W66","v":113.39876050514422},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!X66","v":116.20292717181087},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!Y66","v":119.18148272736644},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!Z66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AA66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AB66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AC66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AD66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AE66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AF66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AG66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AH66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AI66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AJ66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AK66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AL66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AM66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AN66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AO66","v":160.55032717181089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*SPgas!AP66","v":160.55032717181089}]
[null,null,"GeoEl",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!H65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!I65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!J65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!K65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!L65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!M65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!N65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!O65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!P65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!Q65","v":431.32548109656381},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!R65","v":131.77820235960496},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!S65","v":208.32856301038777},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!T65","v":287.37223269361095},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!U65","v":367.3830807614732},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!V65","v":448.45303386937951},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!W65","v":529.68153115343443},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!X65","v":504.89870662598497},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!Y65","v":537.59802023885436},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!Z65","v":459.96411693455093},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AA65","v":468.04949855972808},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AB65","v":456.84980322864209},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AC65","v":446.30474498362639},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AD65","v":436.36194134585958},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AE65","v":426.97445333721078},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AF65","v":418.10009628572612},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AG65","v":418.10009628572612},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AH65","v":418.10009628572612},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AI65","v":418.10009628572612},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AJ65","v":418.10009628572612},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AK65","v":418.10009628572612},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AL65","v":418.10009628572612},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AM65","v":418.10009628572612},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AN65","v":418.10009628572612},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AO65","v":418.10009628572612},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoEL!AP65","v":418.10009628572612}]
[null,null,"GeoVa",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!H65","v":117.17486083390281},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!I65","v":115.1048819699021},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!J65","v":116.47172978415492},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!K65","v":117.28450998952728},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!L65","v":117.75830970702394},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!M65","v":143.16600700666532},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!N65","v":207.32737456007843},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!O65","v":278.58768665060728},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!P65","v":532.66992591978112},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!Q65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!R65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!S65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!T65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!U65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!V65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!W65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!X65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!Y65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!Z65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AA65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AB65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AC65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AD65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AE65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AF65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AG65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AH65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AI65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AJ65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AK65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AL65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AM65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AN65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AO65","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*GeoVa!AP65","v":0}]
[null,null,{"$f":"C238","v":"VP"},null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!H75","v":66.209179992187373},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!I75","v":84.456424230425853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!J75","v":116.49529897725265},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!K75","v":146.62309591372173},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!L75","v":71.933781613449668},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!M75","v":79.38223146413624},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!N75","v":173.04178715654982},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!O75","v":114.56293511273651},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!P75","v":105.44070766468674},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!Q75","v":103.78576658100516},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!R75","v":98.703957184375327},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!S75","v":92.945018490783013},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!T75","v":87.411623324434515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!U75","v":80.611427428862982},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!V75","v":75.567798242746065},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!W75","v":73.121119634859269},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!X75","v":71.453294478787654},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!Y75","v":69.770822253667063},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!Z75","v":69.378059224824256},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AA75","v":66.913723428587517},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AB75","v":66.308854704430686},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AC75","v":65.719689247489853},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AD75","v":65.145490763376415},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AE75","v":64.585568280473908},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AF75","v":64.039272715473089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AG75","v":64.039272715473089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AH75","v":64.039272715473089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AI75","v":64.039272715473089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AJ75","v":64.039272715473089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AK75","v":64.039272715473089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AL75","v":64.039272715473089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AM75","v":64.039272715473089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AN75","v":64.039272715473089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AO75","v":64.039272715473089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*VP!AP75","v":64.039272715473089}]
[null,null,{"$f":"C239","v":"Sol"},null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!H64","v":1.8452670208250779},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!I64","v":8.8326860613247753},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!J64","v":15.820105101824472},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!K64","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!L64","v":29.794943182823868},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!M64","v":25.737524994629648},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!N64","v":30.231884273386324},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!O64","v":32.938035918022948},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!P64","v":34.746127959396709},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!Q64","v":36.039582586412102},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!R64","v":33.393054953059298},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!S64","v":35.286948545693548},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!T64","v":36.59930219387531},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!U64","v":37.562317811276849},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!V64","v":38.299097482424848},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!W64","v":45.876068626028292},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!X64","v":84.521766609793545},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!Y64","v":84.521766609793545},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!Z64","v":84.521766609793545},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AA64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AB64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AC64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AD64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AE64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AF64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AG64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AH64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AI64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AJ64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AK64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AL64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AM64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AN64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AO64","v":43.380880198359051},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*Sol!AP64","v":43.380880198359051}]
[]
[null,null,"Samfundsøkonomiske pris for alle værker (i grundscenarie -uden konverteringer)"]
[null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Kapitalomkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H53*E$222+AMV1træBP!H52*E$223+AMV3kul!H53*E$224+AMV4træ!H53*E$225+AMV4træBP!H52*E$226+AVV1træ!H53*E$227+AVV1kul!H52*E$228+AVV2træ!H53*E$229+AVV2halm!H53*E$230+AVV2gasGT!H53*E$231+KKV!H53*E$232+HCVgas!H53*E$233+SPolie!H52*E$234+SPgas!H52*E$235+GeoEL!H51*E$236+GeoVa!H51*E$237+VP!H56*E$238+Sol!H50*E$239)","v":100.14798371519817},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I53*F$222+AMV1træBP!I52*F$223+AMV3kul!I53*F$224+AMV4træ!I53*F$225+AMV4træBP!I52*F$226+AVV1træ!I53*F$227+AVV1kul!I52*F$228+AVV2træ!I53*F$229+AVV2halm!I53*F$230+AVV2gasGT!I53*F$231+KKV!I53*F$232+HCVgas!I53*F$233+SPolie!I52*F$234+SPgas!I52*F$235+GeoEL!I51*F$236+GeoVa!I51*F$237+VP!I56*F$238+Sol!I50*F$239)","v":99.264548907956154},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J53*G$222+AMV1træBP!J52*G$223+AMV3kul!J53*G$224+AMV4træ!J53*G$225+AMV4træBP!J52*G$226+AVV1træ!J53*G$227+AVV1kul!J52*G$228+AVV2træ!J53*G$229+AVV2halm!J53*G$230+AVV2gasGT!J53*G$231+KKV!J53*G$232+HCVgas!J53*G$233+SPolie!J52*G$234+SPgas!J52*G$235+GeoEL!J51*G$236+GeoVa!J51*G$237+VP!J56*G$238+Sol!J50*G$239)","v":99.533460200304376},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K53*H$222+AMV1træBP!K52*H$223+AMV3kul!K53*H$224+AMV4træ!K53*H$225+AMV4træBP!K52*H$226+AVV1træ!K53*H$227+AVV1kul!K52*H$228+AVV2træ!K53*H$229+AVV2halm!K53*H$230+AVV2gasGT!K53*H$231+KKV!K53*H$232+HCVgas!K53*H$233+SPolie!K52*H$234+SPgas!K52*H$235+GeoEL!K51*H$236+GeoVa!K51*H$237+VP!K56*H$238+Sol!K50*H$239)","v":99.902689117949748},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L53*I$222+AMV1træBP!L52*I$223+AMV3kul!L53*I$224+AMV4træ!L53*I$225+AMV4træBP!L52*I$226+AVV1træ!L53*I$227+AVV1kul!L52*I$228+AVV2træ!L53*I$229+AVV2halm!L53*I$230+AVV2gasGT!L53*I$231+KKV!L53*I$232+HCVgas!L53*I$233+SPolie!L52*I$234+SPgas!L52*I$235+GeoEL!L51*I$236+GeoVa!L51*I$237+VP!L56*I$238+Sol!L50*I$239)","v":99.028037276800944},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M53*J$222+AMV1træBP!M52*J$223+AMV3kul!M53*J$224+AMV4træ!M53*J$225+AMV4træBP!M52*J$226+AVV1træ!M53*J$227+AVV1kul!M52*J$228+AVV2træ!M53*J$229+AVV2halm!M53*J$230+AVV2gasGT!M53*J$231+KKV!M53*J$232+HCVgas!M53*J$233+SPolie!M52*J$234+SPgas!M52*J$235+GeoEL!M51*J$236+GeoVa!M51*J$237+VP!M56*J$238+Sol!M50*J$239)","v":72.674001431412151},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N53*K$222+AMV1træBP!N52*K$223+AMV3kul!N53*K$224+AMV4træ!N53*K$225+AMV4træBP!N52*K$226+AVV1træ!N53*K$227+AVV1kul!N52*K$228+AVV2træ!N53*K$229+AVV2halm!N53*K$230+AVV2gasGT!N53*K$231+KKV!N53*K$232+HCVgas!N53*K$233+SPolie!N52*K$234+SPgas!N52*K$235+GeoEL!N51*K$236+GeoVa!N51*K$237+VP!N56*K$238+Sol!N50*K$239)","v":60.885457978002883},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O53*L$222+AMV1træBP!O52*L$223+AMV3kul!O53*L$224+AMV4træ!O53*L$225+AMV4træBP!O52*L$226+AVV1træ!O53*L$227+AVV1kul!O52*L$228+AVV2træ!O53*L$229+AVV2halm!O53*L$230+AVV2gasGT!O53*L$231+KKV!O53*L$232+HCVgas!O53*L$233+SPolie!O52*L$234+SPgas!O52*L$235+GeoEL!O51*L$236+GeoVa!O51*L$237+VP!O56*L$238+Sol!O50*L$239)","v":54.32894724090194},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P53*M$222+AMV1træBP!P52*M$223+AMV3kul!P53*M$224+AMV4træ!P53*M$225+AMV4træBP!P52*M$226+AVV1træ!P53*M$227+AVV1kul!P52*M$228+AVV2træ!P53*M$229+AVV2halm!P53*M$230+AVV2gasGT!P53*M$231+KKV!P53*M$232+HCVgas!P53*M$233+SPolie!P52*M$234+SPgas!P52*M$235+GeoEL!P51*M$236+GeoVa!P51*M$237+VP!P56*M$238+Sol!P50*M$239)","v":50.245473536040201},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q53*N$222+AMV1træBP!Q52*N$223+AMV3kul!Q53*N$224+AMV4træ!Q53*N$225+AMV4træBP!Q52*N$226+AVV1træ!Q53*N$227+AVV1kul!Q52*N$228+AVV2træ!Q53*N$229+AVV2halm!Q53*N$230+AVV2gasGT!Q53*N$231+KKV!Q53*N$232+HCVgas!Q53*N$233+SPolie!Q52*N$234+SPgas!Q52*N$235+GeoEL!Q51*N$236+GeoVa!Q51*N$237+VP!Q56*N$238+Sol!Q50*N$239)","v":49.22700667853146},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R53*O$222+AMV1træBP!R52*O$223+AMV3kul!R53*O$224+AMV4træ!R53*O$225+AMV4træBP!R52*O$226+AVV1træ!R53*O$227+AVV1kul!R52*O$228+AVV2træ!R53*O$229+AVV2halm!R53*O$230+AVV2gasGT!R53*O$231+KKV!R53*O$232+HCVgas!R53*O$233+SPolie!R52*O$234+SPgas!R52*O$235+GeoEL!R51*O$236+GeoVa!R51*O$237+VP!R56*O$238+Sol!R50*O$239)","v":45.533517660957713},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S53*P$222+AMV1træBP!S52*P$223+AMV3kul!S53*P$224+AMV4træ!S53*P$225+AMV4træBP!S52*P$226+AVV1træ!S53*P$227+AVV1kul!S52*P$228+AVV2træ!S53*P$229+AVV2halm!S53*P$230+AVV2gasGT!S53*P$231+KKV!S53*P$232+HCVgas!S53*P$233+SPolie!S52*P$234+SPgas!S52*P$235+GeoEL!S51*P$236+GeoVa!S51*P$237+VP!S56*P$238+Sol!S50*P$239)","v":45.275240581084844},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T53*Q$222+AMV1træBP!T52*Q$223+AMV3kul!T53*Q$224+AMV4træ!T53*Q$225+AMV4træBP!T52*Q$226+AVV1træ!T53*Q$227+AVV1kul!T52*Q$228+AVV2træ!T53*Q$229+AVV2halm!T53*Q$230+AVV2gasGT!T53*Q$231+KKV!T53*Q$232+HCVgas!T53*Q$233+SPolie!T52*Q$234+SPgas!T52*Q$235+GeoEL!T51*Q$236+GeoVa!T51*Q$237+VP!T56*Q$238+Sol!T50*Q$239)","v":45.034453323293754},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U53*R$222+AMV1træBP!U52*R$223+AMV3kul!U53*R$224+AMV4træ!U53*R$225+AMV4træBP!U52*R$226+AVV1træ!U53*R$227+AVV1kul!U52*R$228+AVV2træ!U53*R$229+AVV2halm!U53*R$230+AVV2gasGT!U53*R$231+KKV!U53*R$232+HCVgas!U53*R$233+SPolie!U52*R$234+SPgas!U52*R$235+GeoEL!U51*R$236+GeoVa!U51*R$237+VP!U56*R$238+Sol!U50*R$239)","v":44.810725649710349},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V53*S$222+AMV1træBP!V52*S$223+AMV3kul!V53*S$224+AMV4træ!V53*S$225+AMV4træBP!V52*S$226+AVV1træ!V53*S$227+AVV1kul!V52*S$228+AVV2træ!V53*S$229+AVV2halm!V53*S$230+AVV2gasGT!V53*S$231+KKV!V53*S$232+HCVgas!V53*S$233+SPolie!V52*S$234+SPgas!V52*S$235+GeoEL!V51*S$236+GeoVa!V51*S$237+VP!V56*S$238+Sol!V50*S$239)","v":44.715135365924091},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W53*T$222+AMV1træBP!W52*T$223+AMV3kul!W53*T$224+AMV4træ!W53*T$225+AMV4træBP!W52*T$226+AVV1træ!W53*T$227+AVV1kul!W52*T$228+AVV2træ!W53*T$229+AVV2halm!W53*T$230+AVV2gasGT!W53*T$231+KKV!W53*T$232+HCVgas!W53*T$233+SPolie!W52*T$234+SPgas!W52*T$235+GeoEL!W51*T$236+GeoVa!W51*T$237+VP!W56*T$238+Sol!W50*T$239)","v":45.400968198488037},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X53*U$222+AMV1træBP!X52*U$223+AMV3kul!X53*U$224+AMV4træ!X53*U$225+AMV4træBP!X52*U$226+AVV1træ!X53*U$227+AVV1kul!X52*U$228+AVV2træ!X53*U$229+AVV2halm!X53*U$230+AVV2gasGT!X53*U$231+KKV!X53*U$232+HCVgas!X53*U$233+SPolie!X52*U$234+SPgas!X52*U$235+GeoEL!X51*U$236+GeoVa!X51*U$237+VP!X56*U$238+Sol!X50*U$239)","v":45.916552742370015},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y53*V$222+AMV1træBP!Y52*V$223+AMV3kul!Y53*V$224+AMV4træ!Y53*V$225+AMV4træBP!Y52*V$226+AVV1træ!Y53*V$227+AVV1kul!Y52*V$228+AVV2træ!Y53*V$229+AVV2halm!Y53*V$230+AVV2gasGT!Y53*V$231+KKV!Y53*V$232+HCVgas!Y53*V$233+SPolie!Y52*V$234+SPgas!Y52*V$235+GeoEL!Y51*V$236+GeoVa!Y51*V$237+VP!Y56*V$238+Sol!Y50*V$239)","v":45.341274012967347},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z53*W$222+AMV1træBP!Z52*W$223+AMV3kul!Z53*W$224+AMV4træ!Z53*W$225+AMV4træBP!Z52*W$226+AVV1træ!Z53*W$227+AVV1kul!Z52*W$228+AVV2træ!Z53*W$229+AVV2halm!Z53*W$230+AVV2gasGT!Z53*W$231+KKV!Z53*W$232+HCVgas!Z53*W$233+SPolie!Z52*W$234+SPgas!Z52*W$235+GeoEL!Z51*W$236+GeoVa!Z51*W$237+VP!Z56*W$238+Sol!Z50*W$239)","v":46.394872344961009},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA53*X$222+AMV1træBP!AA52*X$223+AMV3kul!AA53*X$224+AMV4træ!AA53*X$225+AMV4træBP!AA52*X$226+AVV1træ!AA53*X$227+AVV1kul!AA52*X$228+AVV2træ!AA53*X$229+AVV2halm!AA53*X$230+AVV2gasGT!AA53*X$231+KKV!AA53*X$232+HCVgas!AA53*X$233+SPolie!AA52*X$234+SPgas!AA52*X$235+GeoEL!AA51*X$236+GeoVa!AA51*X$237+VP!AA56*X$238+Sol!AA50*X$239)","v":46.611115478612888},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB53*Y$222+AMV1træBP!AB52*Y$223+AMV3kul!AB53*Y$224+AMV4træ!AB53*Y$225+AMV4træBP!AB52*Y$226+AVV1træ!AB53*Y$227+AVV1kul!AB52*Y$228+AVV2træ!AB53*Y$229+AVV2halm!AB53*Y$230+AVV2gasGT!AB53*Y$231+KKV!AB53*Y$232+HCVgas!AB53*Y$233+SPolie!AB52*Y$234+SPgas!AB52*Y$235+GeoEL!AB51*Y$236+GeoVa!AB51*Y$237+VP!AB56*Y$238+Sol!AB50*Y$239)","v":46.940297093567445},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC53*Z$222+AMV1træBP!AC52*Z$223+AMV3kul!AC53*Z$224+AMV4træ!AC53*Z$225+AMV4træBP!AC52*Z$226+AVV1træ!AC53*Z$227+AVV1kul!AC52*Z$228+AVV2træ!AC53*Z$229+AVV2halm!AC53*Z$230+AVV2gasGT!AC53*Z$231+KKV!AC53*Z$232+HCVgas!AC53*Z$233+SPolie!AC52*Z$234+SPgas!AC52*Z$235+GeoEL!AC51*Z$236+GeoVa!AC51*Z$237+VP!AC56*Z$238+Sol!AC50*Z$239)","v":47.280839724298595},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD53*AA$222+AMV1træBP!AD52*AA$223+AMV3kul!AD53*AA$224+AMV4træ!AD53*AA$225+AMV4træBP!AD52*AA$226+AVV1træ!AD53*AA$227+AVV1kul!AD52*AA$228+AVV2træ!AD53*AA$229+AVV2halm!AD53*AA$230+AVV2gasGT!AD53*AA$231+KKV!AD53*AA$232+HCVgas!AD53*AA$233+SPolie!AD52*AA$234+SPgas!AD52*AA$235+GeoEL!AD51*AA$236+GeoVa!AD51*AA$237+VP!AD56*AA$238+Sol!AD50*AA$239)","v":47.632877868505531},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE53*AB$222+AMV1træBP!AE52*AB$223+AMV3kul!AE53*AB$224+AMV4træ!AE53*AB$225+AMV4træBP!AE52*AB$226+AVV1træ!AE53*AB$227+AVV1kul!AE52*AB$228+AVV2træ!AE53*AB$229+AVV2halm!AE53*AB$230+AVV2gasGT!AE53*AB$231+KKV!AE53*AB$232+HCVgas!AE53*AB$233+SPolie!AE52*AB$234+SPgas!AE52*AB$235+GeoEL!AE51*AB$236+GeoVa!AE51*AB$237+VP!AE56*AB$238+Sol!AE50*AB$239)","v":47.996565244697543},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF53*AC$222+AMV1træBP!AF52*AC$223+AMV3kul!AF53*AC$224+AMV4træ!AF53*AC$225+AMV4træBP!AF52*AC$226+AVV1træ!AF53*AC$227+AVV1kul!AF52*AC$228+AVV2træ!AF53*AC$229+AVV2halm!AF53*AC$230+AVV2gasGT!AF53*AC$231+KKV!AF53*AC$232+HCVgas!AF53*AC$233+SPolie!AF52*AC$234+SPgas!AF52*AC$235+GeoEL!AF51*AC$236+GeoVa!AF51*AC$237+VP!AF56*AC$238+Sol!AF50*AC$239)","v":48.372074767839877},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG53*AD$222+AMV1træBP!AG52*AD$223+AMV3kul!AG53*AD$224+AMV4træ!AG53*AD$225+AMV4træBP!AG52*AD$226+AVV1træ!AG53*AD$227+AVV1kul!AG52*AD$228+AVV2træ!AG53*AD$229+AVV2halm!AG53*AD$230+AVV2gasGT!AG53*AD$231+KKV!AG53*AD$232+HCVgas!AG53*AD$233+SPolie!AG52*AD$234+SPgas!AG52*AD$235+GeoEL!AG51*AD$236+GeoVa!AG51*AD$237+VP!AG56*AD$238+Sol!AG50*AD$239)","v":48.438962767015539},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH53*AE$222+AMV1træBP!AH52*AE$223+AMV3kul!AH53*AE$224+AMV4træ!AH53*AE$225+AMV4træBP!AH52*AE$226+AVV1træ!AH53*AE$227+AVV1kul!AH52*AE$228+AVV2træ!AH53*AE$229+AVV2halm!AH53*AE$230+AVV2gasGT!AH53*AE$231+KKV!AH53*AE$232+HCVgas!AH53*AE$233+SPolie!AH52*AE$234+SPgas!AH52*AE$235+GeoEL!AH51*AE$236+GeoVa!AH51*AE$237+VP!AH56*AE$238+Sol!AH50*AE$239)","v":48.505850766191188},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI53*AF$222+AMV1træBP!AI52*AF$223+AMV3kul!AI53*AF$224+AMV4træ!AI53*AF$225+AMV4træBP!AI52*AF$226+AVV1træ!AI53*AF$227+AVV1kul!AI52*AF$228+AVV2træ!AI53*AF$229+AVV2halm!AI53*AF$230+AVV2gasGT!AI53*AF$231+KKV!AI53*AF$232+HCVgas!AI53*AF$233+SPolie!AI52*AF$234+SPgas!AI52*AF$235+GeoEL!AI51*AF$236+GeoVa!AI51*AF$237+VP!AI56*AF$238+Sol!AI50*AF$239)","v":48.57273876536685},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ53*AG$222+AMV1træBP!AJ52*AG$223+AMV3kul!AJ53*AG$224+AMV4træ!AJ53*AG$225+AMV4træBP!AJ52*AG$226+AVV1træ!AJ53*AG$227+AVV1kul!AJ52*AG$228+AVV2træ!AJ53*AG$229+AVV2halm!AJ53*AG$230+AVV2gasGT!AJ53*AG$231+KKV!AJ53*AG$232+HCVgas!AJ53*AG$233+SPolie!AJ52*AG$234+SPgas!AJ52*AG$235+GeoEL!AJ51*AG$236+GeoVa!AJ51*AG$237+VP!AJ56*AG$238+Sol!AJ50*AG$239)","v":48.639626764542513},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK53*AH$222+AMV1træBP!AK52*AH$223+AMV3kul!AK53*AH$224+AMV4træ!AK53*AH$225+AMV4træBP!AK52*AH$226+AVV1træ!AK53*AH$227+AVV1kul!AK52*AH$228+AVV2træ!AK53*AH$229+AVV2halm!AK53*AH$230+AVV2gasGT!AK53*AH$231+KKV!AK53*AH$232+HCVgas!AK53*AH$233+SPolie!AK52*AH$234+SPgas!AK52*AH$235+GeoEL!AK51*AH$236+GeoVa!AK51*AH$237+VP!AK56*AH$238+Sol!AK50*AH$239)","v":48.706514763718175},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL53*AI$222+AMV1træBP!AL52*AI$223+AMV3kul!AL53*AI$224+AMV4træ!AL53*AI$225+AMV4træBP!AL52*AI$226+AVV1træ!AL53*AI$227+AVV1kul!AL52*AI$228+AVV2træ!AL53*AI$229+AVV2halm!AL53*AI$230+AVV2gasGT!AL53*AI$231+KKV!AL53*AI$232+HCVgas!AL53*AI$233+SPolie!AL52*AI$234+SPgas!AL52*AI$235+GeoEL!AL51*AI$236+GeoVa!AL51*AI$237+VP!AL56*AI$238+Sol!AL50*AI$239)","v":48.773402762893824},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM53*AJ$222+AMV1træBP!AM52*AJ$223+AMV3kul!AM53*AJ$224+AMV4træ!AM53*AJ$225+AMV4træBP!AM52*AJ$226+AVV1træ!AM53*AJ$227+AVV1kul!AM52*AJ$228+AVV2træ!AM53*AJ$229+AVV2halm!AM53*AJ$230+AVV2gasGT!AM53*AJ$231+KKV!AM53*AJ$232+HCVgas!AM53*AJ$233+SPolie!AM52*AJ$234+SPgas!AM52*AJ$235+GeoEL!AM51*AJ$236+GeoVa!AM51*AJ$237+VP!AM56*AJ$238+Sol!AM50*AJ$239)","v":48.840290762069486},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN53*AK$222+AMV1træBP!AN52*AK$223+AMV3kul!AN53*AK$224+AMV4træ!AN53*AK$225+AMV4træBP!AN52*AK$226+AVV1træ!AN53*AK$227+AVV1kul!AN52*AK$228+AVV2træ!AN53*AK$229+AVV2halm!AN53*AK$230+AVV2gasGT!AN53*AK$231+KKV!AN53*AK$232+HCVgas!AN53*AK$233+SPolie!AN52*AK$234+SPgas!AN52*AK$235+GeoEL!AN51*AK$236+GeoVa!AN51*AK$237+VP!AN56*AK$238+Sol!AN50*AK$239)","v":48.907178761245149},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO53*AL$222+AMV1træBP!AO52*AL$223+AMV3kul!AO53*AL$224+AMV4træ!AO53*AL$225+AMV4træBP!AO52*AL$226+AVV1træ!AO53*AL$227+AVV1kul!AO52*AL$228+AVV2træ!AO53*AL$229+AVV2halm!AO53*AL$230+AVV2gasGT!AO53*AL$231+KKV!AO53*AL$232+HCVgas!AO53*AL$233+SPolie!AO52*AL$234+SPgas!AO52*AL$235+GeoEL!AO51*AL$236+GeoVa!AO51*AL$237+VP!AO56*AL$238+Sol!AO50*AL$239)","v":48.974066760420797},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP53*AM$222+AMV1træBP!AP52*AM$223+AMV3kul!AP53*AM$224+AMV4træ!AP53*AM$225+AMV4træBP!AP52*AM$226+AVV1træ!AP53*AM$227+AVV1kul!AP52*AM$228+AVV2træ!AP53*AM$229+AVV2halm!AP53*AM$230+AVV2gasGT!AP53*AM$231+KKV!AP53*AM$232+HCVgas!AP53*AM$233+SPolie!AP52*AM$234+SPgas!AP52*AM$235+GeoEL!AP51*AM$236+GeoVa!AP51*AM$237+VP!AP56*AM$238+Sol!AP50*AM$239)","v":49.04095475959646}]
[null,null,"Faste D&V",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H54*E$222+AMV1træBP!H53*E$223+AMV3kul!H54*E$224+AMV4træ!H54*E$225+AMV4træBP!H53*E$226+AVV1træ!H54*E$227+AVV1kul!H53*E$228+AVV2træ!H54*E$229+AVV2halm!H54*E$230+AVV2gasGT!H54*E$231+KKV!H54*E$232+HCVgas!H54*E$233+SPolie!H53*E$234+SPgas!H53*E$235+GeoEL!H52*E$236+GeoVa!H52*E$237+VP!H57*E$238+Sol!H51*E$239)","v":43.33617006996699},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I54*F$222+AMV1træBP!I53*F$223+AMV3kul!I54*F$224+AMV4træ!I54*F$225+AMV4træBP!I53*F$226+AVV1træ!I54*F$227+AVV1kul!I53*F$228+AVV2træ!I54*F$229+AVV2halm!I54*F$230+AVV2gasGT!I54*F$231+KKV!I54*F$232+HCVgas!I54*F$233+SPolie!I53*F$234+SPgas!I53*F$235+GeoEL!I52*F$236+GeoVa!I52*F$237+VP!I57*F$238+Sol!I51*F$239)","v":42.880154013428353},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J54*G$222+AMV1træBP!J53*G$223+AMV3kul!J54*G$224+AMV4træ!J54*G$225+AMV4træBP!J53*G$226+AVV1træ!J54*G$227+AVV1kul!J53*G$228+AVV2træ!J54*G$229+AVV2halm!J54*G$230+AVV2gasGT!J54*G$231+KKV!J54*G$232+HCVgas!J54*G$233+SPolie!J53*G$234+SPgas!J53*G$235+GeoEL!J52*G$236+GeoVa!J52*G$237+VP!J57*G$238+Sol!J51*G$239)","v":42.881747578515245},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K54*H$222+AMV1træBP!K53*H$223+AMV3kul!K54*H$224+AMV4træ!K54*H$225+AMV4træBP!K53*H$226+AVV1træ!K54*H$227+AVV1kul!K53*H$228+AVV2træ!K54*H$229+AVV2halm!K54*H$230+AVV2gasGT!K54*H$231+KKV!K54*H$232+HCVgas!K54*H$233+SPolie!K53*H$234+SPgas!K53*H$235+GeoEL!K52*H$236+GeoVa!K52*H$237+VP!K57*H$238+Sol!K51*H$239)","v":42.934432603506245},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L54*I$222+AMV1træBP!L53*I$223+AMV3kul!L54*I$224+AMV4træ!L54*I$225+AMV4træBP!L53*I$226+AVV1træ!L54*I$227+AVV1kul!L53*I$228+AVV2træ!L54*I$229+AVV2halm!L54*I$230+AVV2gasGT!L54*I$231+KKV!L54*I$232+HCVgas!L54*I$233+SPolie!L53*I$234+SPgas!L53*I$235+GeoEL!L52*I$236+GeoVa!L52*I$237+VP!L57*I$238+Sol!L51*I$239)","v":42.884934708689038},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M54*J$222+AMV1træBP!M53*J$223+AMV3kul!M54*J$224+AMV4træ!M54*J$225+AMV4træBP!M53*J$226+AVV1træ!M54*J$227+AVV1kul!M53*J$228+AVV2træ!M54*J$229+AVV2halm!M54*J$230+AVV2gasGT!M54*J$231+KKV!M54*J$232+HCVgas!M54*J$233+SPolie!M53*J$234+SPgas!M53*J$235+GeoEL!M52*J$236+GeoVa!M52*J$237+VP!M57*J$238+Sol!M51*J$239)","v":32.348309369954308},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N54*K$222+AMV1træBP!N53*K$223+AMV3kul!N54*K$224+AMV4træ!N54*K$225+AMV4træBP!N53*K$226+AVV1træ!N54*K$227+AVV1kul!N53*K$228+AVV2træ!N54*K$229+AVV2halm!N54*K$230+AVV2gasGT!N54*K$231+KKV!N54*K$232+HCVgas!N54*K$233+SPolie!N53*K$234+SPgas!N53*K$235+GeoEL!N52*K$236+GeoVa!N52*K$237+VP!N57*K$238+Sol!N51*K$239)","v":27.589021964778389},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O54*L$222+AMV1træBP!O53*L$223+AMV3kul!O54*L$224+AMV4træ!O54*L$225+AMV4træBP!O53*L$226+AVV1træ!O54*L$227+AVV1kul!O53*L$228+AVV2træ!O54*L$229+AVV2halm!O54*L$230+AVV2gasGT!O54*L$231+KKV!O54*L$232+HCVgas!O54*L$233+SPolie!O53*L$234+SPgas!O53*L$235+GeoEL!O52*L$236+GeoVa!O52*L$237+VP!O57*L$238+Sol!O51*L$239)","v":24.906689147047373},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P54*M$222+AMV1træBP!P53*M$223+AMV3kul!P54*M$224+AMV4træ!P54*M$225+AMV4træBP!P53*M$226+AVV1træ!P54*M$227+AVV1kul!P53*M$228+AVV2træ!P54*M$229+AVV2halm!P54*M$230+AVV2gasGT!P54*M$231+KKV!P54*M$232+HCVgas!P54*M$233+SPolie!P53*M$234+SPgas!P53*M$235+GeoEL!P52*M$236+GeoVa!P52*M$237+VP!P57*M$238+Sol!P51*M$239)","v":23.205553158691369},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q54*N$222+AMV1træBP!Q53*N$223+AMV3kul!Q54*N$224+AMV4træ!Q54*N$225+AMV4træBP!Q53*N$226+AVV1træ!Q54*N$227+AVV1kul!Q53*N$228+AVV2træ!Q54*N$229+AVV2halm!Q54*N$230+AVV2gasGT!Q54*N$231+KKV!Q54*N$232+HCVgas!Q54*N$233+SPolie!Q53*N$234+SPgas!Q53*N$235+GeoEL!Q52*N$236+GeoVa!Q52*N$237+VP!Q57*N$238+Sol!Q51*N$239)","v":21.421678986179021},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R54*O$222+AMV1træBP!R53*O$223+AMV3kul!R54*O$224+AMV4træ!R54*O$225+AMV4træBP!R53*O$226+AVV1træ!R54*O$227+AVV1kul!R53*O$228+AVV2træ!R54*O$229+AVV2halm!R54*O$230+AVV2gasGT!R54*O$231+KKV!R54*O$232+HCVgas!R54*O$233+SPolie!R53*O$234+SPgas!R53*O$235+GeoEL!R52*O$236+GeoVa!R52*O$237+VP!R57*O$238+Sol!R51*O$239)","v":21.212895050002089},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S54*P$222+AMV1træBP!S53*P$223+AMV3kul!S54*P$224+AMV4træ!S54*P$225+AMV4træBP!S53*P$226+AVV1træ!S54*P$227+AVV1kul!S53*P$228+AVV2træ!S54*P$229+AVV2halm!S54*P$230+AVV2gasGT!S54*P$231+KKV!S54*P$232+HCVgas!S54*P$233+SPolie!S53*P$234+SPgas!S53*P$235+GeoEL!S52*P$236+GeoVa!S52*P$237+VP!S57*P$238+Sol!S51*P$239)","v":21.010495677361181},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T54*Q$222+AMV1træBP!T53*Q$223+AMV3kul!T54*Q$224+AMV4træ!T54*Q$225+AMV4træBP!T53*Q$226+AVV1træ!T54*Q$227+AVV1kul!T53*Q$228+AVV2træ!T54*Q$229+AVV2halm!T54*Q$230+AVV2gasGT!T54*Q$231+KKV!T54*Q$232+HCVgas!T54*Q$233+SPolie!T53*Q$234+SPgas!T53*Q$235+GeoEL!T52*Q$236+GeoVa!T52*Q$237+VP!T57*Q$238+Sol!T51*Q$239)","v":20.814308992791876},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U54*R$222+AMV1træBP!U53*R$223+AMV3kul!U54*R$224+AMV4træ!U54*R$225+AMV4træBP!U53*R$226+AVV1træ!U54*R$227+AVV1kul!U53*R$228+AVV2træ!U54*R$229+AVV2halm!U54*R$230+AVV2gasGT!U54*R$231+KKV!U54*R$232+HCVgas!U54*R$233+SPolie!U53*R$234+SPgas!U53*R$235+GeoEL!U52*R$236+GeoVa!U52*R$237+VP!U57*R$238+Sol!U51*R$239)","v":20.624169806623058},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V54*S$222+AMV1træBP!V53*S$223+AMV3kul!V54*S$224+AMV4træ!V54*S$225+AMV4træBP!V53*S$226+AVV1træ!V54*S$227+AVV1kul!V53*S$228+AVV2træ!V54*S$229+AVV2halm!V54*S$230+AVV2gasGT!V54*S$231+KKV!V54*S$232+HCVgas!V54*S$233+SPolie!V53*S$234+SPgas!V53*S$235+GeoEL!V52*S$236+GeoVa!V52*S$237+VP!V57*S$238+Sol!V51*S$239)","v":20.443714330286873},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W54*T$222+AMV1træBP!W53*T$223+AMV3kul!W54*T$224+AMV4træ!W54*T$225+AMV4træBP!W53*T$226+AVV1træ!W54*T$227+AVV1kul!W53*T$228+AVV2træ!W54*T$229+AVV2halm!W54*T$230+AVV2gasGT!W54*T$231+KKV!W54*T$232+HCVgas!W54*T$233+SPolie!W53*T$234+SPgas!W53*T$235+GeoEL!W52*T$236+GeoVa!W52*T$237+VP!W57*T$238+Sol!W51*T$239)","v":20.951600862488085},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X54*U$222+AMV1træBP!X53*U$223+AMV3kul!X54*U$224+AMV4træ!X54*U$225+AMV4træBP!X53*U$226+AVV1træ!X54*U$227+AVV1kul!X53*U$228+AVV2træ!X54*U$229+AVV2halm!X54*U$230+AVV2gasGT!X54*U$231+KKV!X54*U$232+HCVgas!X54*U$233+SPolie!X53*U$234+SPgas!X53*U$235+GeoEL!X52*U$236+GeoVa!X52*U$237+VP!X57*U$238+Sol!X51*U$239)","v":21.09998974771937},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y54*V$222+AMV1træBP!Y53*V$223+AMV3kul!Y54*V$224+AMV4træ!Y54*V$225+AMV4træBP!Y53*V$226+AVV1træ!Y54*V$227+AVV1kul!Y53*V$228+AVV2træ!Y54*V$229+AVV2halm!Y54*V$230+AVV2gasGT!Y54*V$231+KKV!Y54*V$232+HCVgas!Y54*V$233+SPolie!Y53*V$234+SPgas!Y53*V$235+GeoEL!Y52*V$236+GeoVa!Y52*V$237+VP!Y57*V$238+Sol!Y51*V$239)","v":20.953718901080521},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z54*W$222+AMV1træBP!Z53*W$223+AMV3kul!Z54*W$224+AMV4træ!Z54*W$225+AMV4træBP!Z53*W$226+AVV1træ!Z54*W$227+AVV1kul!Z53*W$228+AVV2træ!Z54*W$229+AVV2halm!Z54*W$230+AVV2gasGT!Z54*W$231+KKV!Z54*W$232+HCVgas!Z54*W$233+SPolie!Z53*W$234+SPgas!Z53*W$235+GeoEL!Z52*W$236+GeoVa!Z52*W$237+VP!Z57*W$238+Sol!Z51*W$239)","v":21.898192276554067},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA54*X$222+AMV1træBP!AA53*X$223+AMV3kul!AA54*X$224+AMV4træ!AA54*X$225+AMV4træBP!AA53*X$226+AVV1træ!AA54*X$227+AVV1kul!AA53*X$228+AVV2træ!AA54*X$229+AVV2halm!AA54*X$230+AVV2gasGT!AA54*X$231+KKV!AA54*X$232+HCVgas!AA54*X$233+SPolie!AA53*X$234+SPgas!AA53*X$235+GeoEL!AA52*X$236+GeoVa!AA52*X$237+VP!AA57*X$238+Sol!AA51*X$239)","v":22.067253792411318},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB54*Y$222+AMV1træBP!AB53*Y$223+AMV3kul!AB54*Y$224+AMV4træ!AB54*Y$225+AMV4træBP!AB53*Y$226+AVV1træ!AB54*Y$227+AVV1kul!AB53*Y$228+AVV2træ!AB54*Y$229+AVV2halm!AB54*Y$230+AVV2gasGT!AB54*Y$231+KKV!AB54*Y$232+HCVgas!AB54*Y$233+SPolie!AB53*Y$234+SPgas!AB53*Y$235+GeoEL!AB52*Y$236+GeoVa!AB52*Y$237+VP!AB57*Y$238+Sol!AB51*Y$239)","v":22.201200753648386},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC54*Z$222+AMV1træBP!AC53*Z$223+AMV3kul!AC54*Z$224+AMV4træ!AC54*Z$225+AMV4træBP!AC53*Z$226+AVV1træ!AC54*Z$227+AVV1kul!AC53*Z$228+AVV2træ!AC54*Z$229+AVV2halm!AC54*Z$230+AVV2gasGT!AC54*Z$231+KKV!AC54*Z$232+HCVgas!AC54*Z$233+SPolie!AC53*Z$234+SPgas!AC53*Z$235+GeoEL!AC52*Z$236+GeoVa!AC52*Z$237+VP!AC57*Z$238+Sol!AC51*Z$239)","v":22.341033046487276},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD54*AA$222+AMV1træBP!AD53*AA$223+AMV3kul!AD54*AA$224+AMV4træ!AD54*AA$225+AMV4træBP!AD53*AA$226+AVV1træ!AD54*AA$227+AVV1kul!AD53*AA$228+AVV2træ!AD54*AA$229+AVV2halm!AD54*AA$230+AVV2gasGT!AD54*AA$231+KKV!AD54*AA$232+HCVgas!AD54*AA$233+SPolie!AD53*AA$234+SPgas!AD53*AA$235+GeoEL!AD52*AA$236+GeoVa!AD52*AA$237+VP!AD57*AA$238+Sol!AD51*AA$239)","v":22.486771999713785},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE54*AB$222+AMV1træBP!AE53*AB$223+AMV3kul!AE54*AB$224+AMV4træ!AE54*AB$225+AMV4træBP!AE53*AB$226+AVV1træ!AE54*AB$227+AVV1kul!AE53*AB$228+AVV2træ!AE54*AB$229+AVV2halm!AE54*AB$230+AVV2gasGT!AE54*AB$231+KKV!AE54*AB$232+HCVgas!AE54*AB$233+SPolie!AE53*AB$234+SPgas!AE53*AB$235+GeoEL!AE52*AB$236+GeoVa!AE52*AB$237+VP!AE57*AB$238+Sol!AE51*AB$239)","v":22.638450733782442},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF54*AC$222+AMV1træBP!AF53*AC$223+AMV3kul!AF54*AC$224+AMV4træ!AF54*AC$225+AMV4træBP!AF53*AC$226+AVV1træ!AF54*AC$227+AVV1kul!AF53*AC$228+AVV2træ!AF54*AC$229+AVV2halm!AF54*AC$230+AVV2gasGT!AF54*AC$231+KKV!AF54*AC$232+HCVgas!AF54*AC$233+SPolie!AF53*AC$234+SPgas!AF53*AC$235+GeoEL!AF52*AC$236+GeoVa!AF52*AC$237+VP!AF57*AC$238+Sol!AF51*AC$239)","v":22.796113880171426},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG54*AD$222+AMV1træBP!AG53*AD$223+AMV3kul!AG54*AD$224+AMV4træ!AG54*AD$225+AMV4træBP!AG53*AD$226+AVV1træ!AG54*AD$227+AVV1kul!AG53*AD$228+AVV2træ!AG54*AD$229+AVV2halm!AG54*AD$230+AVV2gasGT!AG54*AD$231+KKV!AG54*AD$232+HCVgas!AG54*AD$233+SPolie!AG53*AD$234+SPgas!AG53*AD$235+GeoEL!AG52*AD$236+GeoVa!AG52*AD$237+VP!AG57*AD$238+Sol!AG51*AD$239)","v":22.796113880171426},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH54*AE$222+AMV1træBP!AH53*AE$223+AMV3kul!AH54*AE$224+AMV4træ!AH54*AE$225+AMV4træBP!AH53*AE$226+AVV1træ!AH54*AE$227+AVV1kul!AH53*AE$228+AVV2træ!AH54*AE$229+AVV2halm!AH54*AE$230+AVV2gasGT!AH54*AE$231+KKV!AH54*AE$232+HCVgas!AH54*AE$233+SPolie!AH53*AE$234+SPgas!AH53*AE$235+GeoEL!AH52*AE$236+GeoVa!AH52*AE$237+VP!AH57*AE$238+Sol!AH51*AE$239)","v":22.796113880171426},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI54*AF$222+AMV1træBP!AI53*AF$223+AMV3kul!AI54*AF$224+AMV4træ!AI54*AF$225+AMV4træBP!AI53*AF$226+AVV1træ!AI54*AF$227+AVV1kul!AI53*AF$228+AVV2træ!AI54*AF$229+AVV2halm!AI54*AF$230+AVV2gasGT!AI54*AF$231+KKV!AI54*AF$232+HCVgas!AI54*AF$233+SPolie!AI53*AF$234+SPgas!AI53*AF$235+GeoEL!AI52*AF$236+GeoVa!AI52*AF$237+VP!AI57*AF$238+Sol!AI51*AF$239)","v":22.796113880171426},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ54*AG$222+AMV1træBP!AJ53*AG$223+AMV3kul!AJ54*AG$224+AMV4træ!AJ54*AG$225+AMV4træBP!AJ53*AG$226+AVV1træ!AJ54*AG$227+AVV1kul!AJ53*AG$228+AVV2træ!AJ54*AG$229+AVV2halm!AJ54*AG$230+AVV2gasGT!AJ54*AG$231+KKV!AJ54*AG$232+HCVgas!AJ54*AG$233+SPolie!AJ53*AG$234+SPgas!AJ53*AG$235+GeoEL!AJ52*AG$236+GeoVa!AJ52*AG$237+VP!AJ57*AG$238+Sol!AJ51*AG$239)","v":22.796113880171426},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK54*AH$222+AMV1træBP!AK53*AH$223+AMV3kul!AK54*AH$224+AMV4træ!AK54*AH$225+AMV4træBP!AK53*AH$226+AVV1træ!AK54*AH$227+AVV1kul!AK53*AH$228+AVV2træ!AK54*AH$229+AVV2halm!AK54*AH$230+AVV2gasGT!AK54*AH$231+KKV!AK54*AH$232+HCVgas!AK54*AH$233+SPolie!AK53*AH$234+SPgas!AK53*AH$235+GeoEL!AK52*AH$236+GeoVa!AK52*AH$237+VP!AK57*AH$238+Sol!AK51*AH$239)","v":22.796113880171426},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL54*AI$222+AMV1træBP!AL53*AI$223+AMV3kul!AL54*AI$224+AMV4træ!AL54*AI$225+AMV4træBP!AL53*AI$226+AVV1træ!AL54*AI$227+AVV1kul!AL53*AI$228+AVV2træ!AL54*AI$229+AVV2halm!AL54*AI$230+AVV2gasGT!AL54*AI$231+KKV!AL54*AI$232+HCVgas!AL54*AI$233+SPolie!AL53*AI$234+SPgas!AL53*AI$235+GeoEL!AL52*AI$236+GeoVa!AL52*AI$237+VP!AL57*AI$238+Sol!AL51*AI$239)","v":22.796113880171426},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM54*AJ$222+AMV1træBP!AM53*AJ$223+AMV3kul!AM54*AJ$224+AMV4træ!AM54*AJ$225+AMV4træBP!AM53*AJ$226+AVV1træ!AM54*AJ$227+AVV1kul!AM53*AJ$228+AVV2træ!AM54*AJ$229+AVV2halm!AM54*AJ$230+AVV2gasGT!AM54*AJ$231+KKV!AM54*AJ$232+HCVgas!AM54*AJ$233+SPolie!AM53*AJ$234+SPgas!AM53*AJ$235+GeoEL!AM52*AJ$236+GeoVa!AM52*AJ$237+VP!AM57*AJ$238+Sol!AM51*AJ$239)","v":22.796113880171426},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN54*AK$222+AMV1træBP!AN53*AK$223+AMV3kul!AN54*AK$224+AMV4træ!AN54*AK$225+AMV4træBP!AN53*AK$226+AVV1træ!AN54*AK$227+AVV1kul!AN53*AK$228+AVV2træ!AN54*AK$229+AVV2halm!AN54*AK$230+AVV2gasGT!AN54*AK$231+KKV!AN54*AK$232+HCVgas!AN54*AK$233+SPolie!AN53*AK$234+SPgas!AN53*AK$235+GeoEL!AN52*AK$236+GeoVa!AN52*AK$237+VP!AN57*AK$238+Sol!AN51*AK$239)","v":22.796113880171426},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO54*AL$222+AMV1træBP!AO53*AL$223+AMV3kul!AO54*AL$224+AMV4træ!AO54*AL$225+AMV4træBP!AO53*AL$226+AVV1træ!AO54*AL$227+AVV1kul!AO53*AL$228+AVV2træ!AO54*AL$229+AVV2halm!AO54*AL$230+AVV2gasGT!AO54*AL$231+KKV!AO54*AL$232+HCVgas!AO54*AL$233+SPolie!AO53*AL$234+SPgas!AO53*AL$235+GeoEL!AO52*AL$236+GeoVa!AO52*AL$237+VP!AO57*AL$238+Sol!AO51*AL$239)","v":22.796113880171426},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP54*AM$222+AMV1træBP!AP53*AM$223+AMV3kul!AP54*AM$224+AMV4træ!AP54*AM$225+AMV4træBP!AP53*AM$226+AVV1træ!AP54*AM$227+AVV1kul!AP53*AM$228+AVV2træ!AP54*AM$229+AVV2halm!AP54*AM$230+AVV2gasGT!AP54*AM$231+KKV!AP54*AM$232+HCVgas!AP54*AM$233+SPolie!AP53*AM$234+SPgas!AP53*AM$235+GeoEL!AP52*AM$236+GeoVa!AP52*AM$237+VP!AP57*AM$238+Sol!AP51*AM$239)","v":22.796113880171426}]
[null,null,"Var O&M",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H57*E$222+AMV1træBP!H56*E$223+AMV3kul!H55*E$224+AMV4træ!H55*E$225+AMV4træBP!H54*E$226+AVV1træ!H55*E$227+AVV1kul!H54*E$228+AVV2træ!H55*E$229+AVV2halm!H55*E$230+AVV2gasGT!H55*E$231+KKV!H55*E$232+HCVgas!H55*E$233+SPolie!H54*E$234+SPgas!H54*E$235+GeoEL!H53*E$236+GeoVa!H53*E$237+VP!H60*E$238+Sol!H52*E$239)","v":4.7120314959480476},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I57*F$222+AMV1træBP!I56*F$223+AMV3kul!I55*F$224+AMV4træ!I55*F$225+AMV4træBP!I54*F$226+AVV1træ!I55*F$227+AVV1kul!I54*F$228+AVV2træ!I55*F$229+AVV2halm!I55*F$230+AVV2gasGT!I55*F$231+KKV!I55*F$232+HCVgas!I55*F$233+SPolie!I54*F$234+SPgas!I54*F$235+GeoEL!I53*F$236+GeoVa!I53*F$237+VP!I60*F$238+Sol!I52*F$239)","v":4.7120314959480476},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J57*G$222+AMV1træBP!J56*G$223+AMV3kul!J55*G$224+AMV4træ!J55*G$225+AMV4træBP!J54*G$226+AVV1træ!J55*G$227+AVV1kul!J54*G$228+AVV2træ!J55*G$229+AVV2halm!J55*G$230+AVV2gasGT!J55*G$231+KKV!J55*G$232+HCVgas!J55*G$233+SPolie!J54*G$234+SPgas!J54*G$235+GeoEL!J53*G$236+GeoVa!J53*G$237+VP!J60*G$238+Sol!J52*G$239)","v":4.7120314959480476},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K57*H$222+AMV1træBP!K56*H$223+AMV3kul!K55*H$224+AMV4træ!K55*H$225+AMV4træBP!K54*H$226+AVV1træ!K55*H$227+AVV1kul!K54*H$228+AVV2træ!K55*H$229+AVV2halm!K55*H$230+AVV2gasGT!K55*H$231+KKV!K55*H$232+HCVgas!K55*H$233+SPolie!K54*H$234+SPgas!K54*H$235+GeoEL!K53*H$236+GeoVa!K53*H$237+VP!K60*H$238+Sol!K52*H$239)","v":4.7162288022068743},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L57*I$222+AMV1træBP!L56*I$223+AMV3kul!L55*I$224+AMV4træ!L55*I$225+AMV4træBP!L54*I$226+AVV1træ!L55*I$227+AVV1kul!L54*I$228+AVV2træ!L55*I$229+AVV2halm!L55*I$230+AVV2gasGT!L55*I$231+KKV!L55*I$232+HCVgas!L55*I$233+SPolie!L54*I$234+SPgas!L54*I$235+GeoEL!L53*I$236+GeoVa!L53*I$237+VP!L60*I$238+Sol!L52*I$239)","v":4.7120314959480476},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M57*J$222+AMV1træBP!M56*J$223+AMV3kul!M55*J$224+AMV4træ!M55*J$225+AMV4træBP!M54*J$226+AVV1træ!M55*J$227+AVV1kul!M54*J$228+AVV2træ!M55*J$229+AVV2halm!M55*J$230+AVV2gasGT!M55*J$231+KKV!M55*J$232+HCVgas!M55*J$233+SPolie!M54*J$234+SPgas!M54*J$235+GeoEL!M53*J$236+GeoVa!M53*J$237+VP!M60*J$238+Sol!M52*J$239)","v":4.700904637769642},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N57*K$222+AMV1træBP!N56*K$223+AMV3kul!N55*K$224+AMV4træ!N55*K$225+AMV4træBP!N54*K$226+AVV1træ!N55*K$227+AVV1kul!N54*K$228+AVV2træ!N55*K$229+AVV2halm!N55*K$230+AVV2gasGT!N55*K$231+KKV!N55*K$232+HCVgas!N55*K$233+SPolie!N54*K$234+SPgas!N54*K$235+GeoEL!N53*K$236+GeoVa!N53*K$237+VP!N60*K$238+Sol!N52*K$239)","v":4.6896412291379086},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O57*L$222+AMV1træBP!O56*L$223+AMV3kul!O55*L$224+AMV4træ!O55*L$225+AMV4træBP!O54*L$226+AVV1træ!O55*L$227+AVV1kul!O54*L$228+AVV2træ!O55*L$229+AVV2halm!O55*L$230+AVV2gasGT!O55*L$231+KKV!O55*L$232+HCVgas!O55*L$233+SPolie!O54*L$234+SPgas!O54*L$235+GeoEL!O53*L$236+GeoVa!O53*L$237+VP!O60*L$238+Sol!O52*L$239)","v":4.678238740882553},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P57*M$222+AMV1træBP!P56*M$223+AMV3kul!P55*M$224+AMV4træ!P55*M$225+AMV4træBP!P54*M$226+AVV1træ!P55*M$227+AVV1kul!P54*M$228+AVV2træ!P55*M$229+AVV2halm!P55*M$230+AVV2gasGT!P55*M$231+KKV!P55*M$232+HCVgas!P55*M$233+SPolie!P54*M$234+SPgas!P54*M$235+GeoEL!P53*M$236+GeoVa!P53*M$237+VP!P60*M$238+Sol!P52*M$239)","v":4.666694580985304},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q57*N$222+AMV1træBP!Q56*N$223+AMV3kul!Q55*N$224+AMV4træ!Q55*N$225+AMV4træBP!Q54*N$226+AVV1træ!Q55*N$227+AVV1kul!Q54*N$228+AVV2træ!Q55*N$229+AVV2halm!Q55*N$230+AVV2gasGT!Q55*N$231+KKV!Q55*N$232+HCVgas!Q55*N$233+SPolie!Q54*N$234+SPgas!Q54*N$235+GeoEL!Q53*N$236+GeoVa!Q53*N$237+VP!Q60*N$238+Sol!Q52*N$239)","v":4.6422183947696611},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R57*O$222+AMV1træBP!R56*O$223+AMV3kul!R55*O$224+AMV4træ!R55*O$225+AMV4træBP!R54*O$226+AVV1træ!R55*O$227+AVV1kul!R54*O$228+AVV2træ!R55*O$229+AVV2halm!R55*O$230+AVV2gasGT!R55*O$231+KKV!R55*O$232+HCVgas!R55*O$233+SPolie!R54*O$234+SPgas!R54*O$235+GeoEL!R53*O$236+GeoVa!R53*O$237+VP!R60*O$238+Sol!R52*O$239)","v":4.637857920777825},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S57*P$222+AMV1træBP!S56*P$223+AMV3kul!S55*P$224+AMV4træ!S55*P$225+AMV4træBP!S54*P$226+AVV1træ!S55*P$227+AVV1kul!S54*P$228+AVV2træ!S55*P$229+AVV2halm!S55*P$230+AVV2gasGT!S55*P$231+KKV!S55*P$232+HCVgas!S55*P$233+SPolie!S54*P$234+SPgas!S54*P$235+GeoEL!S53*P$236+GeoVa!S53*P$237+VP!S60*P$238+Sol!S52*P$239)","v":4.6334805553634268},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T57*Q$222+AMV1træBP!T56*Q$223+AMV3kul!T55*Q$224+AMV4træ!T55*Q$225+AMV4træBP!T54*Q$226+AVV1træ!T55*Q$227+AVV1kul!T54*Q$228+AVV2træ!T55*Q$229+AVV2halm!T55*Q$230+AVV2gasGT!T55*Q$231+KKV!T55*Q$232+HCVgas!T55*Q$233+SPolie!T54*Q$234+SPgas!T54*Q$235+GeoEL!T53*Q$236+GeoVa!T53*Q$237+VP!T60*Q$238+Sol!T52*Q$239)","v":4.6290862001860491},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U57*R$222+AMV1træBP!U56*R$223+AMV3kul!U55*R$224+AMV4træ!U55*R$225+AMV4træBP!U54*R$226+AVV1træ!U55*R$227+AVV1kul!U54*R$228+AVV2træ!U55*R$229+AVV2halm!U55*R$230+AVV2gasGT!U55*R$231+KKV!U55*R$232+HCVgas!U55*R$233+SPolie!U54*R$234+SPgas!U54*R$235+GeoEL!U53*R$236+GeoVa!U53*R$237+VP!U60*R$238+Sol!U52*R$239)","v":4.6246747561404344},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V57*S$222+AMV1træBP!V56*S$223+AMV3kul!V55*S$224+AMV4træ!V55*S$225+AMV4træBP!V54*S$226+AVV1træ!V55*S$227+AVV1kul!V54*S$228+AVV2træ!V55*S$229+AVV2halm!V55*S$230+AVV2gasGT!V55*S$231+KKV!V55*S$232+HCVgas!V55*S$233+SPolie!V54*S$234+SPgas!V54*S$235+GeoEL!V53*S$236+GeoVa!V53*S$237+VP!V60*S$238+Sol!V52*S$239)","v":4.62024612334901},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W57*T$222+AMV1træBP!W56*T$223+AMV3kul!W55*T$224+AMV4træ!W55*T$225+AMV4træBP!W54*T$226+AVV1træ!W55*T$227+AVV1kul!W54*T$228+AVV2træ!W55*T$229+AVV2halm!W55*T$230+AVV2gasGT!W55*T$231+KKV!W55*T$232+HCVgas!W55*T$233+SPolie!W54*T$234+SPgas!W54*T$235+GeoEL!W53*T$236+GeoVa!W53*T$237+VP!W60*T$238+Sol!W52*T$239)","v":4.6166907602620206},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X57*U$222+AMV1træBP!X56*U$223+AMV3kul!X55*U$224+AMV4træ!X55*U$225+AMV4træBP!X54*U$226+AVV1træ!X55*U$227+AVV1kul!X54*U$228+AVV2træ!X55*U$229+AVV2halm!X55*U$230+AVV2gasGT!X55*U$231+KKV!X55*U$232+HCVgas!X55*U$233+SPolie!X54*U$234+SPgas!X54*U$235+GeoEL!X53*U$236+GeoVa!X53*U$237+VP!X60*U$238+Sol!X52*U$239)","v":4.5873524712099938},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y57*V$222+AMV1træBP!Y56*V$223+AMV3kul!Y55*V$224+AMV4træ!Y55*V$225+AMV4træBP!Y54*V$226+AVV1træ!Y55*V$227+AVV1kul!Y54*V$228+AVV2træ!Y55*V$229+AVV2halm!Y55*V$230+AVV2gasGT!Y55*V$231+KKV!Y55*V$232+HCVgas!Y55*V$233+SPolie!Y54*V$234+SPgas!Y54*V$235+GeoEL!Y53*V$236+GeoVa!Y53*V$237+VP!Y60*V$238+Sol!Y52*V$239)","v":4.5481024838290871},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z57*W$222+AMV1træBP!Z56*W$223+AMV3kul!Z55*W$224+AMV4træ!Z55*W$225+AMV4træBP!Z54*W$226+AVV1træ!Z55*W$227+AVV1kul!Z54*W$228+AVV2træ!Z55*W$229+AVV2halm!Z55*W$230+AVV2gasGT!Z55*W$231+KKV!Z55*W$232+HCVgas!Z55*W$233+SPolie!Z54*W$234+SPgas!Z54*W$235+GeoEL!Z53*W$236+GeoVa!Z53*W$237+VP!Z60*W$238+Sol!Z52*W$239)","v":4.324200794136372},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA57*X$222+AMV1træBP!AA56*X$223+AMV3kul!AA55*X$224+AMV4træ!AA55*X$225+AMV4træBP!AA54*X$226+AVV1træ!AA55*X$227+AVV1kul!AA54*X$228+AVV2træ!AA55*X$229+AVV2halm!AA55*X$230+AVV2gasGT!AA55*X$231+KKV!AA55*X$232+HCVgas!AA55*X$233+SPolie!AA54*X$234+SPgas!AA54*X$235+GeoEL!AA53*X$236+GeoVa!AA53*X$237+VP!AA60*X$238+Sol!AA52*X$239)","v":4.289409737449871},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB57*Y$222+AMV1træBP!AB56*Y$223+AMV3kul!AB55*Y$224+AMV4træ!AB55*Y$225+AMV4træBP!AB54*Y$226+AVV1træ!AB55*Y$227+AVV1kul!AB54*Y$228+AVV2træ!AB55*Y$229+AVV2halm!AB55*Y$230+AVV2gasGT!AB55*Y$231+KKV!AB55*Y$232+HCVgas!AB55*Y$233+SPolie!AB54*Y$234+SPgas!AB54*Y$235+GeoEL!AB53*Y$236+GeoVa!AB53*Y$237+VP!AB60*Y$238+Sol!AB52*Y$239)","v":4.2724906504033129},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC57*Z$222+AMV1træBP!AC56*Z$223+AMV3kul!AC55*Z$224+AMV4træ!AC55*Z$225+AMV4træBP!AC54*Z$226+AVV1træ!AC55*Z$227+AVV1kul!AC54*Z$228+AVV2træ!AC55*Z$229+AVV2halm!AC55*Z$230+AVV2gasGT!AC55*Z$231+KKV!AC55*Z$232+HCVgas!AC55*Z$233+SPolie!AC54*Z$234+SPgas!AC54*Z$235+GeoEL!AC53*Z$236+GeoVa!AC53*Z$237+VP!AC60*Z$238+Sol!AC52*Z$239)","v":4.2552246948473647},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD57*AA$222+AMV1træBP!AD56*AA$223+AMV3kul!AD55*AA$224+AMV4træ!AD55*AA$225+AMV4træBP!AD54*AA$226+AVV1træ!AD55*AA$227+AVV1kul!AD54*AA$228+AVV2træ!AD55*AA$229+AVV2halm!AD55*AA$230+AVV2gasGT!AD55*AA$231+KKV!AD55*AA$232+HCVgas!AD55*AA$233+SPolie!AD54*AA$234+SPgas!AD54*AA$235+GeoEL!AD53*AA$236+GeoVa!AD53*AA$237+VP!AD60*AA$238+Sol!AD52*AA$239)","v":4.2376010932598547},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE57*AB$222+AMV1træBP!AE56*AB$223+AMV3kul!AE55*AB$224+AMV4træ!AE55*AB$225+AMV4træBP!AE54*AB$226+AVV1træ!AE55*AB$227+AVV1kul!AE54*AB$228+AVV2træ!AE55*AB$229+AVV2halm!AE55*AB$230+AVV2gasGT!AE55*AB$231+KKV!AE55*AB$232+HCVgas!AE55*AB$233+SPolie!AE54*AB$234+SPgas!AE54*AB$235+GeoEL!AE53*AB$236+GeoVa!AE53*AB$237+VP!AE60*AB$238+Sol!AE52*AB$239)","v":4.2196086169559655},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF57*AC$222+AMV1træBP!AF56*AC$223+AMV3kul!AF55*AC$224+AMV4træ!AF55*AC$225+AMV4træBP!AF54*AC$226+AVV1træ!AF55*AC$227+AVV1kul!AF54*AC$228+AVV2træ!AF55*AC$229+AVV2halm!AF55*AC$230+AVV2gasGT!AF55*AC$231+KKV!AF55*AC$232+HCVgas!AF55*AC$233+SPolie!AF54*AC$234+SPgas!AF54*AC$235+GeoEL!AF53*AC$236+GeoVa!AF53*AC$237+VP!AF60*AC$238+Sol!AF52*AC$239)","v":4.2012355622306332},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG57*AD$222+AMV1træBP!AG56*AD$223+AMV3kul!AG55*AD$224+AMV4træ!AG55*AD$225+AMV4træBP!AG54*AD$226+AVV1træ!AG55*AD$227+AVV1kul!AG54*AD$228+AVV2træ!AG55*AD$229+AVV2halm!AG55*AD$230+AVV2gasGT!AG55*AD$231+KKV!AG55*AD$232+HCVgas!AG55*AD$233+SPolie!AG54*AD$234+SPgas!AG54*AD$235+GeoEL!AG53*AD$236+GeoVa!AG53*AD$237+VP!AG60*AD$238+Sol!AG52*AD$239)","v":4.2012355622306332},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH57*AE$222+AMV1træBP!AH56*AE$223+AMV3kul!AH55*AE$224+AMV4træ!AH55*AE$225+AMV4træBP!AH54*AE$226+AVV1træ!AH55*AE$227+AVV1kul!AH54*AE$228+AVV2træ!AH55*AE$229+AVV2halm!AH55*AE$230+AVV2gasGT!AH55*AE$231+KKV!AH55*AE$232+HCVgas!AH55*AE$233+SPolie!AH54*AE$234+SPgas!AH54*AE$235+GeoEL!AH53*AE$236+GeoVa!AH53*AE$237+VP!AH60*AE$238+Sol!AH52*AE$239)","v":4.2012355622306332},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI57*AF$222+AMV1træBP!AI56*AF$223+AMV3kul!AI55*AF$224+AMV4træ!AI55*AF$225+AMV4træBP!AI54*AF$226+AVV1træ!AI55*AF$227+AVV1kul!AI54*AF$228+AVV2træ!AI55*AF$229+AVV2halm!AI55*AF$230+AVV2gasGT!AI55*AF$231+KKV!AI55*AF$232+HCVgas!AI55*AF$233+SPolie!AI54*AF$234+SPgas!AI54*AF$235+GeoEL!AI53*AF$236+GeoVa!AI53*AF$237+VP!AI60*AF$238+Sol!AI52*AF$239)","v":4.2012355622306332},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ57*AG$222+AMV1træBP!AJ56*AG$223+AMV3kul!AJ55*AG$224+AMV4træ!AJ55*AG$225+AMV4træBP!AJ54*AG$226+AVV1træ!AJ55*AG$227+AVV1kul!AJ54*AG$228+AVV2træ!AJ55*AG$229+AVV2halm!AJ55*AG$230+AVV2gasGT!AJ55*AG$231+KKV!AJ55*AG$232+HCVgas!AJ55*AG$233+SPolie!AJ54*AG$234+SPgas!AJ54*AG$235+GeoEL!AJ53*AG$236+GeoVa!AJ53*AG$237+VP!AJ60*AG$238+Sol!AJ52*AG$239)","v":4.2012355622306332},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK57*AH$222+AMV1træBP!AK56*AH$223+AMV3kul!AK55*AH$224+AMV4træ!AK55*AH$225+AMV4træBP!AK54*AH$226+AVV1træ!AK55*AH$227+AVV1kul!AK54*AH$228+AVV2træ!AK55*AH$229+AVV2halm!AK55*AH$230+AVV2gasGT!AK55*AH$231+KKV!AK55*AH$232+HCVgas!AK55*AH$233+SPolie!AK54*AH$234+SPgas!AK54*AH$235+GeoEL!AK53*AH$236+GeoVa!AK53*AH$237+VP!AK60*AH$238+Sol!AK52*AH$239)","v":4.2012355622306332},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL57*AI$222+AMV1træBP!AL56*AI$223+AMV3kul!AL55*AI$224+AMV4træ!AL55*AI$225+AMV4træBP!AL54*AI$226+AVV1træ!AL55*AI$227+AVV1kul!AL54*AI$228+AVV2træ!AL55*AI$229+AVV2halm!AL55*AI$230+AVV2gasGT!AL55*AI$231+KKV!AL55*AI$232+HCVgas!AL55*AI$233+SPolie!AL54*AI$234+SPgas!AL54*AI$235+GeoEL!AL53*AI$236+GeoVa!AL53*AI$237+VP!AL60*AI$238+Sol!AL52*AI$239)","v":4.2012355622306332},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM57*AJ$222+AMV1træBP!AM56*AJ$223+AMV3kul!AM55*AJ$224+AMV4træ!AM55*AJ$225+AMV4træBP!AM54*AJ$226+AVV1træ!AM55*AJ$227+AVV1kul!AM54*AJ$228+AVV2træ!AM55*AJ$229+AVV2halm!AM55*AJ$230+AVV2gasGT!AM55*AJ$231+KKV!AM55*AJ$232+HCVgas!AM55*AJ$233+SPolie!AM54*AJ$234+SPgas!AM54*AJ$235+GeoEL!AM53*AJ$236+GeoVa!AM53*AJ$237+VP!AM60*AJ$238+Sol!AM52*AJ$239)","v":4.2012355622306332},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN57*AK$222+AMV1træBP!AN56*AK$223+AMV3kul!AN55*AK$224+AMV4træ!AN55*AK$225+AMV4træBP!AN54*AK$226+AVV1træ!AN55*AK$227+AVV1kul!AN54*AK$228+AVV2træ!AN55*AK$229+AVV2halm!AN55*AK$230+AVV2gasGT!AN55*AK$231+KKV!AN55*AK$232+HCVgas!AN55*AK$233+SPolie!AN54*AK$234+SPgas!AN54*AK$235+GeoEL!AN53*AK$236+GeoVa!AN53*AK$237+VP!AN60*AK$238+Sol!AN52*AK$239)","v":4.2012355622306332},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO57*AL$222+AMV1træBP!AO56*AL$223+AMV3kul!AO55*AL$224+AMV4træ!AO55*AL$225+AMV4træBP!AO54*AL$226+AVV1træ!AO55*AL$227+AVV1kul!AO54*AL$228+AVV2træ!AO55*AL$229+AVV2halm!AO55*AL$230+AVV2gasGT!AO55*AL$231+KKV!AO55*AL$232+HCVgas!AO55*AL$233+SPolie!AO54*AL$234+SPgas!AO54*AL$235+GeoEL!AO53*AL$236+GeoVa!AO53*AL$237+VP!AO60*AL$238+Sol!AO52*AL$239)","v":4.2012355622306332},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP57*AM$222+AMV1træBP!AP56*AM$223+AMV3kul!AP55*AM$224+AMV4træ!AP55*AM$225+AMV4træBP!AP54*AM$226+AVV1træ!AP55*AM$227+AVV1kul!AP54*AM$228+AVV2træ!AP55*AM$229+AVV2halm!AP55*AM$230+AVV2gasGT!AP55*AM$231+KKV!AP55*AM$232+HCVgas!AP55*AM$233+SPolie!AP54*AM$234+SPgas!AP54*AM$235+GeoEL!AP53*AM$236+GeoVa!AP53*AM$237+VP!AP60*AM$238+Sol!AP52*AM$239)","v":4.2012355622306332}]
[null,null,"Energiomkostninger",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H58*E$222+AMV1træBP!H57*E$223+AMV3kul!H80*E$224+AMV4træ!H56*E$225+AMV4træBP!H55*E$226+AVV1træ!H56*E$227+AVV1kul!H79*E$228+AVV2træ!H56*E$229+AVV2halm!H56*E$230+AVV2gasGT!H56*E$231+KKV!H56*E$232+HCVgas!H56*E$233+SPolie!H55*E$234+SPgas!H55*E$235+GeoEL!H54*E$236+GeoVa!H54*E$237+VP!H61*E$238+Sol!H53*E$239)","v":84.036657136000713},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I58*F$222+AMV1træBP!I57*F$223+AMV3kul!I80*F$224+AMV4træ!I56*F$225+AMV4træBP!I55*F$226+AVV1træ!I56*F$227+AVV1kul!I79*F$228+AVV2træ!I56*F$229+AVV2halm!I56*F$230+AVV2gasGT!I56*F$231+KKV!I56*F$232+HCVgas!I56*F$233+SPolie!I55*F$234+SPgas!I55*F$235+GeoEL!I54*F$236+GeoVa!I54*F$237+VP!I61*F$238+Sol!I53*F$239)","v":74.264983575422306},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J58*G$222+AMV1træBP!J57*G$223+AMV3kul!J80*G$224+AMV4træ!J56*G$225+AMV4træBP!J55*G$226+AVV1træ!J56*G$227+AVV1kul!J79*G$228+AVV2træ!J56*G$229+AVV2halm!J56*G$230+AVV2gasGT!J56*G$231+KKV!J56*G$232+HCVgas!J56*G$233+SPolie!J55*G$234+SPgas!J55*G$235+GeoEL!J54*G$236+GeoVa!J54*G$237+VP!J61*G$238+Sol!J53*G$239)","v":88.610894388077909},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K58*H$222+AMV1træBP!K57*H$223+AMV3kul!K80*H$224+AMV4træ!K56*H$225+AMV4træBP!K55*H$226+AVV1træ!K56*H$227+AVV1kul!K79*H$228+AVV2træ!K56*H$229+AVV2halm!K56*H$230+AVV2gasGT!K56*H$231+KKV!K56*H$232+HCVgas!K56*H$233+SPolie!K55*H$234+SPgas!K55*H$235+GeoEL!K54*H$236+GeoVa!K54*H$237+VP!K61*H$238+Sol!K53*H$239)","v":88.881708524275552},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L58*I$222+AMV1træBP!L57*I$223+AMV3kul!L80*I$224+AMV4træ!L56*I$225+AMV4træBP!L55*I$226+AVV1træ!L56*I$227+AVV1kul!L79*I$228+AVV2træ!L56*I$229+AVV2halm!L56*I$230+AVV2gasGT!L56*I$231+KKV!L56*I$232+HCVgas!L56*I$233+SPolie!L55*I$234+SPgas!L55*I$235+GeoEL!L54*I$236+GeoVa!L54*I$237+VP!L61*I$238+Sol!L53*I$239)","v":87.903902828461838},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M58*J$222+AMV1træBP!M57*J$223+AMV3kul!M80*J$224+AMV4træ!M56*J$225+AMV4træBP!M55*J$226+AVV1træ!M56*J$227+AVV1kul!M79*J$228+AVV2træ!M56*J$229+AVV2halm!M56*J$230+AVV2gasGT!M56*J$231+KKV!M56*J$232+HCVgas!M56*J$233+SPolie!M55*J$234+SPgas!M55*J$235+GeoEL!M54*J$236+GeoVa!M54*J$237+VP!M61*J$238+Sol!M53*J$239)","v":86.87817492930472},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N58*K$222+AMV1træBP!N57*K$223+AMV3kul!N80*K$224+AMV4træ!N56*K$225+AMV4træBP!N55*K$226+AVV1træ!N56*K$227+AVV1kul!N79*K$228+AVV2træ!N56*K$229+AVV2halm!N56*K$230+AVV2gasGT!N56*K$231+KKV!N56*K$232+HCVgas!N56*K$233+SPolie!N55*K$234+SPgas!N55*K$235+GeoEL!N54*K$236+GeoVa!N54*K$237+VP!N61*K$238+Sol!N53*K$239)","v":111.58815626551433},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O58*L$222+AMV1træBP!O57*L$223+AMV3kul!O80*L$224+AMV4træ!O56*L$225+AMV4træBP!O55*L$226+AVV1træ!O56*L$227+AVV1kul!O79*L$228+AVV2træ!O56*L$229+AVV2halm!O56*L$230+AVV2gasGT!O56*L$231+KKV!O56*L$232+HCVgas!O56*L$233+SPolie!O55*L$234+SPgas!O55*L$235+GeoEL!O54*L$236+GeoVa!O54*L$237+VP!O61*L$238+Sol!O53*L$239)","v":102.55428792201035},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P58*M$222+AMV1træBP!P57*M$223+AMV3kul!P80*M$224+AMV4træ!P56*M$225+AMV4træBP!P55*M$226+AVV1træ!P56*M$227+AVV1kul!P79*M$228+AVV2træ!P56*M$229+AVV2halm!P56*M$230+AVV2gasGT!P56*M$231+KKV!P56*M$232+HCVgas!P56*M$233+SPolie!P55*M$234+SPgas!P55*M$235+GeoEL!P54*M$236+GeoVa!P54*M$237+VP!P61*M$238+Sol!P53*M$239)","v":94.031651939703764},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q58*N$222+AMV1træBP!Q57*N$223+AMV3kul!Q80*N$224+AMV4træ!Q56*N$225+AMV4træBP!Q55*N$226+AVV1træ!Q56*N$227+AVV1kul!Q79*N$228+AVV2træ!Q56*N$229+AVV2halm!Q56*N$230+AVV2gasGT!Q56*N$231+KKV!Q56*N$232+HCVgas!Q56*N$233+SPolie!Q55*N$234+SPgas!Q55*N$235+GeoEL!Q54*N$236+GeoVa!Q54*N$237+VP!Q61*N$238+Sol!Q53*N$239)","v":92.557079144553967},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R58*O$222+AMV1træBP!R57*O$223+AMV3kul!R80*O$224+AMV4træ!R56*O$225+AMV4træBP!R55*O$226+AVV1træ!R56*O$227+AVV1kul!R79*O$228+AVV2træ!R56*O$229+AVV2halm!R56*O$230+AVV2gasGT!R56*O$231+KKV!R56*O$232+HCVgas!R56*O$233+SPolie!R55*O$234+SPgas!R55*O$235+GeoEL!R54*O$236+GeoVa!R54*O$237+VP!R61*O$238+Sol!R53*O$239)","v":92.713856148679142},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S58*P$222+AMV1træBP!S57*P$223+AMV3kul!S80*P$224+AMV4træ!S56*P$225+AMV4træBP!S55*P$226+AVV1træ!S56*P$227+AVV1kul!S79*P$228+AVV2træ!S56*P$229+AVV2halm!S56*P$230+AVV2gasGT!S56*P$231+KKV!S56*P$232+HCVgas!S56*P$233+SPolie!S55*P$234+SPgas!S55*P$235+GeoEL!S54*P$236+GeoVa!S54*P$237+VP!S61*P$238+Sol!S53*P$239)","v":92.762075105213185},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T58*Q$222+AMV1træBP!T57*Q$223+AMV3kul!T80*Q$224+AMV4træ!T56*Q$225+AMV4træBP!T55*Q$226+AVV1træ!T56*Q$227+AVV1kul!T79*Q$228+AVV2træ!T56*Q$229+AVV2halm!T56*Q$230+AVV2gasGT!T56*Q$231+KKV!T56*Q$232+HCVgas!T56*Q$233+SPolie!T55*Q$234+SPgas!T55*Q$235+GeoEL!T54*Q$236+GeoVa!T54*Q$237+VP!T61*Q$238+Sol!T53*Q$239)","v":92.878909646973497},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U58*R$222+AMV1træBP!U57*R$223+AMV3kul!U80*R$224+AMV4træ!U56*R$225+AMV4træBP!U55*R$226+AVV1træ!U56*R$227+AVV1kul!U79*R$228+AVV2træ!U56*R$229+AVV2halm!U56*R$230+AVV2gasGT!U56*R$231+KKV!U56*R$232+HCVgas!U56*R$233+SPolie!U55*R$234+SPgas!U55*R$235+GeoEL!U54*R$236+GeoVa!U54*R$237+VP!U61*R$238+Sol!U53*R$239)","v":92.85104888584236},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V58*S$222+AMV1træBP!V57*S$223+AMV3kul!V80*S$224+AMV4træ!V56*S$225+AMV4træBP!V55*S$226+AVV1træ!V56*S$227+AVV1kul!V79*S$228+AVV2træ!V56*S$229+AVV2halm!V56*S$230+AVV2gasGT!V56*S$231+KKV!V56*S$232+HCVgas!V56*S$233+SPolie!V55*S$234+SPgas!V55*S$235+GeoEL!V54*S$236+GeoVa!V54*S$237+VP!V61*S$238+Sol!V53*S$239)","v":92.843566000045286},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W58*T$222+AMV1træBP!W57*T$223+AMV3kul!W80*T$224+AMV4træ!W56*T$225+AMV4træBP!W55*T$226+AVV1træ!W56*T$227+AVV1kul!W79*T$228+AVV2træ!W56*T$229+AVV2halm!W56*T$230+AVV2gasGT!W56*T$231+KKV!W56*T$232+HCVgas!W56*T$233+SPolie!W55*T$234+SPgas!W55*T$235+GeoEL!W54*T$236+GeoVa!W54*T$237+VP!W61*T$238+Sol!W53*T$239)","v":92.954864534024864},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X58*U$222+AMV1træBP!X57*U$223+AMV3kul!X80*U$224+AMV4træ!X56*U$225+AMV4træBP!X55*U$226+AVV1træ!X56*U$227+AVV1kul!X79*U$228+AVV2træ!X56*U$229+AVV2halm!X56*U$230+AVV2gasGT!X56*U$231+KKV!X56*U$232+HCVgas!X56*U$233+SPolie!X55*U$234+SPgas!X55*U$235+GeoEL!X54*U$236+GeoVa!X54*U$237+VP!X61*U$238+Sol!X53*U$239)","v":92.074589615652783},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y58*V$222+AMV1træBP!Y57*V$223+AMV3kul!Y80*V$224+AMV4træ!Y56*V$225+AMV4træBP!Y55*V$226+AVV1træ!Y56*V$227+AVV1kul!Y79*V$228+AVV2træ!Y56*V$229+AVV2halm!Y56*V$230+AVV2gasGT!Y56*V$231+KKV!Y56*V$232+HCVgas!Y56*V$233+SPolie!Y55*V$234+SPgas!Y55*V$235+GeoEL!Y54*V$236+GeoVa!Y54*V$237+VP!Y61*V$238+Sol!Y53*V$239)","v":91.520423672937142},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z58*W$222+AMV1træBP!Z57*W$223+AMV3kul!Z80*W$224+AMV4træ!Z56*W$225+AMV4træBP!Z55*W$226+AVV1træ!Z56*W$227+AVV1kul!Z79*W$228+AVV2træ!Z56*W$229+AVV2halm!Z56*W$230+AVV2gasGT!Z56*W$231+KKV!Z56*W$232+HCVgas!Z56*W$233+SPolie!Z55*W$234+SPgas!Z55*W$235+GeoEL!Z54*W$236+GeoVa!Z54*W$237+VP!Z61*W$238+Sol!Z53*W$239)","v":96.391692967975146},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA58*X$222+AMV1træBP!AA57*X$223+AMV3kul!AA80*X$224+AMV4træ!AA56*X$225+AMV4træBP!AA55*X$226+AVV1træ!AA56*X$227+AVV1kul!AA79*X$228+AVV2træ!AA56*X$229+AVV2halm!AA56*X$230+AVV2gasGT!AA56*X$231+KKV!AA56*X$232+HCVgas!AA56*X$233+SPolie!AA55*X$234+SPgas!AA55*X$235+GeoEL!AA54*X$236+GeoVa!AA54*X$237+VP!AA61*X$238+Sol!AA53*X$239)","v":95.2451390178894},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB58*Y$222+AMV1træBP!AB57*Y$223+AMV3kul!AB80*Y$224+AMV4træ!AB56*Y$225+AMV4træBP!AB55*Y$226+AVV1træ!AB56*Y$227+AVV1kul!AB79*Y$228+AVV2træ!AB56*Y$229+AVV2halm!AB56*Y$230+AVV2gasGT!AB56*Y$231+KKV!AB56*Y$232+HCVgas!AB56*Y$233+SPolie!AB55*Y$234+SPgas!AB55*Y$235+GeoEL!AB54*Y$236+GeoVa!AB54*Y$237+VP!AB61*Y$238+Sol!AB53*Y$239)","v":94.769447711483906},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC58*Z$222+AMV1træBP!AC57*Z$223+AMV3kul!AC80*Z$224+AMV4træ!AC56*Z$225+AMV4træBP!AC55*Z$226+AVV1træ!AC56*Z$227+AVV1kul!AC79*Z$228+AVV2træ!AC56*Z$229+AVV2halm!AC56*Z$230+AVV2gasGT!AC56*Z$231+KKV!AC56*Z$232+HCVgas!AC56*Z$233+SPolie!AC55*Z$234+SPgas!AC55*Z$235+GeoEL!AC54*Z$236+GeoVa!AC54*Z$237+VP!AC61*Z$238+Sol!AC53*Z$239)","v":94.211709785106621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD58*AA$222+AMV1træBP!AD57*AA$223+AMV3kul!AD80*AA$224+AMV4træ!AD56*AA$225+AMV4træBP!AD55*AA$226+AVV1træ!AD56*AA$227+AVV1kul!AD79*AA$228+AVV2træ!AD56*AA$229+AVV2halm!AD56*AA$230+AVV2gasGT!AD56*AA$231+KKV!AD56*AA$232+HCVgas!AD56*AA$233+SPolie!AD55*AA$234+SPgas!AD55*AA$235+GeoEL!AD54*AA$236+GeoVa!AD54*AA$237+VP!AD61*AA$238+Sol!AD53*AA$239)","v":93.695722017533271},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE58*AB$222+AMV1træBP!AE57*AB$223+AMV3kul!AE80*AB$224+AMV4træ!AE56*AB$225+AMV4træBP!AE55*AB$226+AVV1træ!AE56*AB$227+AVV1kul!AE79*AB$228+AVV2træ!AE56*AB$229+AVV2halm!AE56*AB$230+AVV2gasGT!AE56*AB$231+KKV!AE56*AB$232+HCVgas!AE56*AB$233+SPolie!AE55*AB$234+SPgas!AE55*AB$235+GeoEL!AE54*AB$236+GeoVa!AE54*AB$237+VP!AE61*AB$238+Sol!AE53*AB$239)","v":93.158683381570171},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF58*AC$222+AMV1træBP!AF57*AC$223+AMV3kul!AF80*AC$224+AMV4træ!AF56*AC$225+AMV4træBP!AF55*AC$226+AVV1træ!AF56*AC$227+AVV1kul!AF79*AC$228+AVV2træ!AF56*AC$229+AVV2halm!AF56*AC$230+AVV2gasGT!AF56*AC$231+KKV!AF56*AC$232+HCVgas!AF56*AC$233+SPolie!AF55*AC$234+SPgas!AF55*AC$235+GeoEL!AF54*AC$236+GeoVa!AF54*AC$237+VP!AF61*AC$238+Sol!AF53*AC$239)","v":92.646624889953159},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG58*AD$222+AMV1træBP!AG57*AD$223+AMV3kul!AG80*AD$224+AMV4træ!AG56*AD$225+AMV4træBP!AG55*AD$226+AVV1træ!AG56*AD$227+AVV1kul!AG79*AD$228+AVV2træ!AG56*AD$229+AVV2halm!AG56*AD$230+AVV2gasGT!AG56*AD$231+KKV!AG56*AD$232+HCVgas!AG56*AD$233+SPolie!AG55*AD$234+SPgas!AG55*AD$235+GeoEL!AG54*AD$236+GeoVa!AG54*AD$237+VP!AG61*AD$238+Sol!AG53*AD$239)","v":92.646624889953159},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH58*AE$222+AMV1træBP!AH57*AE$223+AMV3kul!AH80*AE$224+AMV4træ!AH56*AE$225+AMV4træBP!AH55*AE$226+AVV1træ!AH56*AE$227+AVV1kul!AH79*AE$228+AVV2træ!AH56*AE$229+AVV2halm!AH56*AE$230+AVV2gasGT!AH56*AE$231+KKV!AH56*AE$232+HCVgas!AH56*AE$233+SPolie!AH55*AE$234+SPgas!AH55*AE$235+GeoEL!AH54*AE$236+GeoVa!AH54*AE$237+VP!AH61*AE$238+Sol!AH53*AE$239)","v":92.646624889953159},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI58*AF$222+AMV1træBP!AI57*AF$223+AMV3kul!AI80*AF$224+AMV4træ!AI56*AF$225+AMV4træBP!AI55*AF$226+AVV1træ!AI56*AF$227+AVV1kul!AI79*AF$228+AVV2træ!AI56*AF$229+AVV2halm!AI56*AF$230+AVV2gasGT!AI56*AF$231+KKV!AI56*AF$232+HCVgas!AI56*AF$233+SPolie!AI55*AF$234+SPgas!AI55*AF$235+GeoEL!AI54*AF$236+GeoVa!AI54*AF$237+VP!AI61*AF$238+Sol!AI53*AF$239)","v":92.646624889953159},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ58*AG$222+AMV1træBP!AJ57*AG$223+AMV3kul!AJ80*AG$224+AMV4træ!AJ56*AG$225+AMV4træBP!AJ55*AG$226+AVV1træ!AJ56*AG$227+AVV1kul!AJ79*AG$228+AVV2træ!AJ56*AG$229+AVV2halm!AJ56*AG$230+AVV2gasGT!AJ56*AG$231+KKV!AJ56*AG$232+HCVgas!AJ56*AG$233+SPolie!AJ55*AG$234+SPgas!AJ55*AG$235+GeoEL!AJ54*AG$236+GeoVa!AJ54*AG$237+VP!AJ61*AG$238+Sol!AJ53*AG$239)","v":92.646624889953159},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK58*AH$222+AMV1træBP!AK57*AH$223+AMV3kul!AK80*AH$224+AMV4træ!AK56*AH$225+AMV4træBP!AK55*AH$226+AVV1træ!AK56*AH$227+AVV1kul!AK79*AH$228+AVV2træ!AK56*AH$229+AVV2halm!AK56*AH$230+AVV2gasGT!AK56*AH$231+KKV!AK56*AH$232+HCVgas!AK56*AH$233+SPolie!AK55*AH$234+SPgas!AK55*AH$235+GeoEL!AK54*AH$236+GeoVa!AK54*AH$237+VP!AK61*AH$238+Sol!AK53*AH$239)","v":92.646624889953159},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL58*AI$222+AMV1træBP!AL57*AI$223+AMV3kul!AL80*AI$224+AMV4træ!AL56*AI$225+AMV4træBP!AL55*AI$226+AVV1træ!AL56*AI$227+AVV1kul!AL79*AI$228+AVV2træ!AL56*AI$229+AVV2halm!AL56*AI$230+AVV2gasGT!AL56*AI$231+KKV!AL56*AI$232+HCVgas!AL56*AI$233+SPolie!AL55*AI$234+SPgas!AL55*AI$235+GeoEL!AL54*AI$236+GeoVa!AL54*AI$237+VP!AL61*AI$238+Sol!AL53*AI$239)","v":92.646624889953159},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM58*AJ$222+AMV1træBP!AM57*AJ$223+AMV3kul!AM80*AJ$224+AMV4træ!AM56*AJ$225+AMV4træBP!AM55*AJ$226+AVV1træ!AM56*AJ$227+AVV1kul!AM79*AJ$228+AVV2træ!AM56*AJ$229+AVV2halm!AM56*AJ$230+AVV2gasGT!AM56*AJ$231+KKV!AM56*AJ$232+HCVgas!AM56*AJ$233+SPolie!AM55*AJ$234+SPgas!AM55*AJ$235+GeoEL!AM54*AJ$236+GeoVa!AM54*AJ$237+VP!AM61*AJ$238+Sol!AM53*AJ$239)","v":92.646624889953159},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN58*AK$222+AMV1træBP!AN57*AK$223+AMV3kul!AN80*AK$224+AMV4træ!AN56*AK$225+AMV4træBP!AN55*AK$226+AVV1træ!AN56*AK$227+AVV1kul!AN79*AK$228+AVV2træ!AN56*AK$229+AVV2halm!AN56*AK$230+AVV2gasGT!AN56*AK$231+KKV!AN56*AK$232+HCVgas!AN56*AK$233+SPolie!AN55*AK$234+SPgas!AN55*AK$235+GeoEL!AN54*AK$236+GeoVa!AN54*AK$237+VP!AN61*AK$238+Sol!AN53*AK$239)","v":92.646624889953159},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO58*AL$222+AMV1træBP!AO57*AL$223+AMV3kul!AO80*AL$224+AMV4træ!AO56*AL$225+AMV4træBP!AO55*AL$226+AVV1træ!AO56*AL$227+AVV1kul!AO79*AL$228+AVV2træ!AO56*AL$229+AVV2halm!AO56*AL$230+AVV2gasGT!AO56*AL$231+KKV!AO56*AL$232+HCVgas!AO56*AL$233+SPolie!AO55*AL$234+SPgas!AO55*AL$235+GeoEL!AO54*AL$236+GeoVa!AO54*AL$237+VP!AO61*AL$238+Sol!AO53*AL$239)","v":92.646624889953159},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP58*AM$222+AMV1træBP!AP57*AM$223+AMV3kul!AP80*AM$224+AMV4træ!AP56*AM$225+AMV4træBP!AP55*AM$226+AVV1træ!AP56*AM$227+AVV1kul!AP79*AM$228+AVV2træ!AP56*AM$229+AVV2halm!AP56*AM$230+AVV2gasGT!AP56*AM$231+KKV!AP56*AM$232+HCVgas!AP56*AM$233+SPolie!AP55*AM$234+SPgas!AP55*AM$235+GeoEL!AP54*AM$236+GeoVa!AP54*AM$237+VP!AP61*AM$238+Sol!AP53*AM$239)","v":92.646624889953159}]
[null,null,"El-transportomkostninger",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H59*E$222+AMV1træBP!H58*E$223+AMV3kul!H57*E$224+AMV4træ!H57*E$225+AMV4træBP!H56*E$226+AVV1træ!H57*E$227+AVV1kul!H56*E$228+AVV2træ!H57*E$229+AVV2halm!H57*E$230+AVV2gasGT!H57*E$231+KKV!H57*E$232+HCVgas!H57*E$233+SPolie!H56*E$234+SPgas!H56*E$235+GeoEL!H55*E$236+GeoVa!H55*E$237+VP!H62*E$238+Sol!H54*E$239)","v":0.29009864511788708},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I59*F$222+AMV1træBP!I58*F$223+AMV3kul!I57*F$224+AMV4træ!I57*F$225+AMV4træBP!I56*F$226+AVV1træ!I57*F$227+AVV1kul!I56*F$228+AVV2træ!I57*F$229+AVV2halm!I57*F$230+AVV2gasGT!I57*F$231+KKV!I57*F$232+HCVgas!I57*F$233+SPolie!I56*F$234+SPgas!I56*F$235+GeoEL!I55*F$236+GeoVa!I55*F$237+VP!I62*F$238+Sol!I54*F$239)","v":0.20284427409436015},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J59*G$222+AMV1træBP!J58*G$223+AMV3kul!J57*G$224+AMV4træ!J57*G$225+AMV4træBP!J56*G$226+AVV1træ!J57*G$227+AVV1kul!J56*G$228+AVV2træ!J57*G$229+AVV2halm!J57*G$230+AVV2gasGT!J57*G$231+KKV!J57*G$232+HCVgas!J57*G$233+SPolie!J56*G$234+SPgas!J56*G$235+GeoEL!J55*G$236+GeoVa!J55*G$237+VP!J62*G$238+Sol!J54*G$239)","v":0.18433435878934373},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K59*H$222+AMV1træBP!K58*H$223+AMV3kul!K57*H$224+AMV4træ!K57*H$225+AMV4træBP!K56*H$226+AVV1træ!K57*H$227+AVV1kul!K56*H$228+AVV2træ!K57*H$229+AVV2halm!K57*H$230+AVV2gasGT!K57*H$231+KKV!K57*H$232+HCVgas!K57*H$233+SPolie!K56*H$234+SPgas!K56*H$235+GeoEL!K55*H$236+GeoVa!K55*H$237+VP!K62*H$238+Sol!K54*H$239)","v":0.13796181741017879},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L59*I$222+AMV1træBP!L58*I$223+AMV3kul!L57*I$224+AMV4træ!L57*I$225+AMV4træBP!L56*I$226+AVV1træ!L57*I$227+AVV1kul!L56*I$228+AVV2træ!L57*I$229+AVV2halm!L57*I$230+AVV2gasGT!L57*I$231+KKV!L57*I$232+HCVgas!L57*I$233+SPolie!L56*I$234+SPgas!L56*I$235+GeoEL!L55*I$236+GeoVa!L55*I$237+VP!L62*I$238+Sol!L54*I$239)","v":0.1389818988987559},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M59*J$222+AMV1træBP!M58*J$223+AMV3kul!M57*J$224+AMV4træ!M57*J$225+AMV4træBP!M56*J$226+AVV1træ!M57*J$227+AVV1kul!M56*J$228+AVV2træ!M57*J$229+AVV2halm!M57*J$230+AVV2gasGT!M57*J$231+KKV!M57*J$232+HCVgas!M57*J$233+SPolie!M56*J$234+SPgas!M56*J$235+GeoEL!M55*J$236+GeoVa!M55*J$237+VP!M62*J$238+Sol!M54*J$239)","v":0.20046039339417746},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N59*K$222+AMV1træBP!N58*K$223+AMV3kul!N57*K$224+AMV4træ!N57*K$225+AMV4træBP!N56*K$226+AVV1træ!N57*K$227+AVV1kul!N56*K$228+AVV2træ!N57*K$229+AVV2halm!N57*K$230+AVV2gasGT!N57*K$231+KKV!N57*K$232+HCVgas!N57*K$233+SPolie!N56*K$234+SPgas!N56*K$235+GeoEL!N55*K$236+GeoVa!N55*K$237+VP!N62*K$238+Sol!N54*K$239)","v":0.37366924412310998},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O59*L$222+AMV1træBP!O58*L$223+AMV3kul!O57*L$224+AMV4træ!O57*L$225+AMV4træBP!O56*L$226+AVV1træ!O57*L$227+AVV1kul!O56*L$228+AVV2træ!O57*L$229+AVV2halm!O57*L$230+AVV2gasGT!O57*L$231+KKV!O57*L$232+HCVgas!O57*L$233+SPolie!O56*L$234+SPgas!O56*L$235+GeoEL!O55*L$236+GeoVa!O55*L$237+VP!O62*L$238+Sol!O54*L$239)","v":0.37855611136699396},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P59*M$222+AMV1træBP!P58*M$223+AMV3kul!P57*M$224+AMV4træ!P57*M$225+AMV4træBP!P56*M$226+AVV1træ!P57*M$227+AVV1kul!P56*M$228+AVV2træ!P57*M$229+AVV2halm!P57*M$230+AVV2gasGT!P57*M$231+KKV!P57*M$232+HCVgas!P57*M$233+SPolie!P56*M$234+SPgas!P56*M$235+GeoEL!P55*M$236+GeoVa!P55*M$237+VP!P62*M$238+Sol!P54*M$239)","v":0.43656479819876037},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q59*N$222+AMV1træBP!Q58*N$223+AMV3kul!Q57*N$224+AMV4træ!Q57*N$225+AMV4træBP!Q56*N$226+AVV1træ!Q57*N$227+AVV1kul!Q56*N$228+AVV2træ!Q57*N$229+AVV2halm!Q57*N$230+AVV2gasGT!Q57*N$231+KKV!Q57*N$232+HCVgas!Q57*N$233+SPolie!Q56*N$234+SPgas!Q56*N$235+GeoEL!Q55*N$236+GeoVa!Q55*N$237+VP!Q62*N$238+Sol!Q54*N$239)","v":0.59053279907074629},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R59*O$222+AMV1træBP!R58*O$223+AMV3kul!R57*O$224+AMV4træ!R57*O$225+AMV4træBP!R56*O$226+AVV1træ!R57*O$227+AVV1kul!R56*O$228+AVV2træ!R57*O$229+AVV2halm!R57*O$230+AVV2gasGT!R57*O$231+KKV!R57*O$232+HCVgas!R57*O$233+SPolie!R56*O$234+SPgas!R56*O$235+GeoEL!R55*O$236+GeoVa!R55*O$237+VP!R62*O$238+Sol!R54*O$239)","v":0.58761454818569558},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S59*P$222+AMV1træBP!S58*P$223+AMV3kul!S57*P$224+AMV4træ!S57*P$225+AMV4træBP!S56*P$226+AVV1træ!S57*P$227+AVV1kul!S56*P$228+AVV2træ!S57*P$229+AVV2halm!S57*P$230+AVV2gasGT!S57*P$231+KKV!S57*P$232+HCVgas!S57*P$233+SPolie!S56*P$234+SPgas!S56*P$235+GeoEL!S55*P$236+GeoVa!S55*P$237+VP!S62*P$238+Sol!S54*P$239)","v":0.58468873331570059},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T59*Q$222+AMV1træBP!T58*Q$223+AMV3kul!T57*Q$224+AMV4træ!T57*Q$225+AMV4træBP!T56*Q$226+AVV1træ!T57*Q$227+AVV1kul!T56*Q$228+AVV2træ!T57*Q$229+AVV2halm!T57*Q$230+AVV2gasGT!T57*Q$231+KKV!T57*Q$232+HCVgas!T57*Q$233+SPolie!T56*Q$234+SPgas!T56*Q$235+GeoEL!T55*Q$236+GeoVa!T55*Q$237+VP!T62*Q$238+Sol!T54*Q$239)","v":0.58175531042389206},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U59*R$222+AMV1træBP!U58*R$223+AMV3kul!U57*R$224+AMV4træ!U57*R$225+AMV4træBP!U56*R$226+AVV1træ!U57*R$227+AVV1kul!U56*R$228+AVV2træ!U57*R$229+AVV2halm!U57*R$230+AVV2gasGT!U57*R$231+KKV!U57*R$232+HCVgas!U57*R$233+SPolie!U56*R$234+SPgas!U56*R$235+GeoEL!U55*R$236+GeoVa!U55*R$237+VP!U62*R$238+Sol!U54*R$239)","v":0.57503113555487939},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V59*S$222+AMV1træBP!V58*S$223+AMV3kul!V57*S$224+AMV4træ!V57*S$225+AMV4træBP!V56*S$226+AVV1træ!V57*S$227+AVV1kul!V56*S$228+AVV2træ!V57*S$229+AVV2halm!V57*S$230+AVV2gasGT!V57*S$231+KKV!V57*S$232+HCVgas!V57*S$233+SPolie!V56*S$234+SPgas!V56*S$235+GeoEL!V55*S$236+GeoVa!V55*S$237+VP!V62*S$238+Sol!V54*S$239)","v":0.56071110842962624},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W59*T$222+AMV1træBP!W58*T$223+AMV3kul!W57*T$224+AMV4træ!W57*T$225+AMV4træBP!W56*T$226+AVV1træ!W57*T$227+AVV1kul!W56*T$228+AVV2træ!W57*T$229+AVV2halm!W57*T$230+AVV2gasGT!W57*T$231+KKV!W57*T$232+HCVgas!W57*T$233+SPolie!W56*T$234+SPgas!W56*T$235+GeoEL!W55*T$236+GeoVa!W55*T$237+VP!W62*T$238+Sol!W54*T$239)","v":0.56500978648381073},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X59*U$222+AMV1træBP!X58*U$223+AMV3kul!X57*U$224+AMV4træ!X57*U$225+AMV4træBP!X56*U$226+AVV1træ!X57*U$227+AVV1kul!X56*U$228+AVV2træ!X57*U$229+AVV2halm!X57*U$230+AVV2gasGT!X57*U$231+KKV!X57*U$232+HCVgas!X57*U$233+SPolie!X56*U$234+SPgas!X56*U$235+GeoEL!X55*U$236+GeoVa!X55*U$237+VP!X62*U$238+Sol!X54*U$239)","v":0.59473890602668533},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y59*V$222+AMV1træBP!Y58*V$223+AMV3kul!Y57*V$224+AMV4træ!Y57*V$225+AMV4træBP!Y56*V$226+AVV1træ!Y57*V$227+AVV1kul!Y56*V$228+AVV2træ!Y57*V$229+AVV2halm!Y57*V$230+AVV2gasGT!Y57*V$231+KKV!Y57*V$232+HCVgas!Y57*V$233+SPolie!Y56*V$234+SPgas!Y56*V$235+GeoEL!Y55*V$236+GeoVa!Y55*V$237+VP!Y62*V$238+Sol!Y54*V$239)","v":0.58327781224225728},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z59*W$222+AMV1træBP!Z58*W$223+AMV3kul!Z57*W$224+AMV4træ!Z57*W$225+AMV4træBP!Z56*W$226+AVV1træ!Z57*W$227+AVV1kul!Z56*W$228+AVV2træ!Z57*W$229+AVV2halm!Z57*W$230+AVV2gasGT!Z57*W$231+KKV!Z57*W$232+HCVgas!Z57*W$233+SPolie!Z56*W$234+SPgas!Z56*W$235+GeoEL!Z55*W$236+GeoVa!Z55*W$237+VP!Z62*W$238+Sol!Z54*W$239)","v":0.70642144223186798},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA59*X$222+AMV1træBP!AA58*X$223+AMV3kul!AA57*X$224+AMV4træ!AA57*X$225+AMV4træBP!AA56*X$226+AVV1træ!AA57*X$227+AVV1kul!AA56*X$228+AVV2træ!AA57*X$229+AVV2halm!AA57*X$230+AVV2gasGT!AA57*X$231+KKV!AA57*X$232+HCVgas!AA57*X$233+SPolie!AA56*X$234+SPgas!AA56*X$235+GeoEL!AA55*X$236+GeoVa!AA55*X$237+VP!AA62*X$238+Sol!AA54*X$239)","v":0.69973889164125236},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB59*Y$222+AMV1træBP!AB58*Y$223+AMV3kul!AB57*Y$224+AMV4træ!AB57*Y$225+AMV4træBP!AB56*Y$226+AVV1træ!AB57*Y$227+AVV1kul!AB56*Y$228+AVV2træ!AB57*Y$229+AVV2halm!AB57*Y$230+AVV2gasGT!AB57*Y$231+KKV!AB57*Y$232+HCVgas!AB57*Y$233+SPolie!AB56*Y$234+SPgas!AB56*Y$235+GeoEL!AB55*Y$236+GeoVa!AB55*Y$237+VP!AB62*Y$238+Sol!AB54*Y$239)","v":0.72054304035178296},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC59*Z$222+AMV1træBP!AC58*Z$223+AMV3kul!AC57*Z$224+AMV4træ!AC57*Z$225+AMV4træBP!AC56*Z$226+AVV1træ!AC57*Z$227+AVV1kul!AC56*Z$228+AVV2træ!AC57*Z$229+AVV2halm!AC57*Z$230+AVV2gasGT!AC57*Z$231+KKV!AC57*Z$232+HCVgas!AC57*Z$233+SPolie!AC56*Z$234+SPgas!AC56*Z$235+GeoEL!AC55*Z$236+GeoVa!AC55*Z$237+VP!AC62*Z$238+Sol!AC54*Z$239)","v":0.74177370758736683},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD59*AA$222+AMV1træBP!AD58*AA$223+AMV3kul!AD57*AA$224+AMV4træ!AD57*AA$225+AMV4træBP!AD56*AA$226+AVV1træ!AD57*AA$227+AVV1kul!AD56*AA$228+AVV2træ!AD57*AA$229+AVV2halm!AD57*AA$230+AVV2gasGT!AD57*AA$231+KKV!AD57*AA$232+HCVgas!AD57*AA$233+SPolie!AD56*AA$234+SPgas!AD56*AA$235+GeoEL!AD55*AA$236+GeoVa!AD55*AA$237+VP!AD62*AA$238+Sol!AD54*AA$239)","v":0.76344414566908581},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE59*AB$222+AMV1træBP!AE58*AB$223+AMV3kul!AE57*AB$224+AMV4træ!AE57*AB$225+AMV4træBP!AE56*AB$226+AVV1træ!AE57*AB$227+AVV1kul!AE56*AB$228+AVV2træ!AE57*AB$229+AVV2halm!AE57*AB$230+AVV2gasGT!AE57*AB$231+KKV!AE57*AB$232+HCVgas!AE57*AB$233+SPolie!AE56*AB$234+SPgas!AE56*AB$235+GeoEL!AE55*AB$236+GeoVa!AE55*AB$237+VP!AE62*AB$238+Sol!AE54*AB$239)","v":0.7855681616793353},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF59*AC$222+AMV1træBP!AF58*AC$223+AMV3kul!AF57*AC$224+AMV4træ!AF57*AC$225+AMV4træBP!AF56*AC$226+AVV1træ!AF57*AC$227+AVV1kul!AF56*AC$228+AVV2træ!AF57*AC$229+AVV2halm!AF57*AC$230+AVV2gasGT!AF57*AC$231+KKV!AF57*AC$232+HCVgas!AF57*AC$233+SPolie!AF56*AC$234+SPgas!AF56*AC$235+GeoEL!AF55*AC$236+GeoVa!AF55*AC$237+VP!AF62*AC$238+Sol!AF54*AC$239)","v":0.8081601467977213},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG59*AD$222+AMV1træBP!AG58*AD$223+AMV3kul!AG57*AD$224+AMV4træ!AG57*AD$225+AMV4træBP!AG56*AD$226+AVV1træ!AG57*AD$227+AVV1kul!AG56*AD$228+AVV2træ!AG57*AD$229+AVV2halm!AG57*AD$230+AVV2gasGT!AG57*AD$231+KKV!AG57*AD$232+HCVgas!AG57*AD$233+SPolie!AG56*AD$234+SPgas!AG56*AD$235+GeoEL!AG55*AD$236+GeoVa!AG55*AD$237+VP!AG62*AD$238+Sol!AG54*AD$239)","v":0.8081601467977213},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH59*AE$222+AMV1træBP!AH58*AE$223+AMV3kul!AH57*AE$224+AMV4træ!AH57*AE$225+AMV4træBP!AH56*AE$226+AVV1træ!AH57*AE$227+AVV1kul!AH56*AE$228+AVV2træ!AH57*AE$229+AVV2halm!AH57*AE$230+AVV2gasGT!AH57*AE$231+KKV!AH57*AE$232+HCVgas!AH57*AE$233+SPolie!AH56*AE$234+SPgas!AH56*AE$235+GeoEL!AH55*AE$236+GeoVa!AH55*AE$237+VP!AH62*AE$238+Sol!AH54*AE$239)","v":0.8081601467977213},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI59*AF$222+AMV1træBP!AI58*AF$223+AMV3kul!AI57*AF$224+AMV4træ!AI57*AF$225+AMV4træBP!AI56*AF$226+AVV1træ!AI57*AF$227+AVV1kul!AI56*AF$228+AVV2træ!AI57*AF$229+AVV2halm!AI57*AF$230+AVV2gasGT!AI57*AF$231+KKV!AI57*AF$232+HCVgas!AI57*AF$233+SPolie!AI56*AF$234+SPgas!AI56*AF$235+GeoEL!AI55*AF$236+GeoVa!AI55*AF$237+VP!AI62*AF$238+Sol!AI54*AF$239)","v":0.8081601467977213},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ59*AG$222+AMV1træBP!AJ58*AG$223+AMV3kul!AJ57*AG$224+AMV4træ!AJ57*AG$225+AMV4træBP!AJ56*AG$226+AVV1træ!AJ57*AG$227+AVV1kul!AJ56*AG$228+AVV2træ!AJ57*AG$229+AVV2halm!AJ57*AG$230+AVV2gasGT!AJ57*AG$231+KKV!AJ57*AG$232+HCVgas!AJ57*AG$233+SPolie!AJ56*AG$234+SPgas!AJ56*AG$235+GeoEL!AJ55*AG$236+GeoVa!AJ55*AG$237+VP!AJ62*AG$238+Sol!AJ54*AG$239)","v":0.8081601467977213},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK59*AH$222+AMV1træBP!AK58*AH$223+AMV3kul!AK57*AH$224+AMV4træ!AK57*AH$225+AMV4træBP!AK56*AH$226+AVV1træ!AK57*AH$227+AVV1kul!AK56*AH$228+AVV2træ!AK57*AH$229+AVV2halm!AK57*AH$230+AVV2gasGT!AK57*AH$231+KKV!AK57*AH$232+HCVgas!AK57*AH$233+SPolie!AK56*AH$234+SPgas!AK56*AH$235+GeoEL!AK55*AH$236+GeoVa!AK55*AH$237+VP!AK62*AH$238+Sol!AK54*AH$239)","v":0.8081601467977213},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL59*AI$222+AMV1træBP!AL58*AI$223+AMV3kul!AL57*AI$224+AMV4træ!AL57*AI$225+AMV4træBP!AL56*AI$226+AVV1træ!AL57*AI$227+AVV1kul!AL56*AI$228+AVV2træ!AL57*AI$229+AVV2halm!AL57*AI$230+AVV2gasGT!AL57*AI$231+KKV!AL57*AI$232+HCVgas!AL57*AI$233+SPolie!AL56*AI$234+SPgas!AL56*AI$235+GeoEL!AL55*AI$236+GeoVa!AL55*AI$237+VP!AL62*AI$238+Sol!AL54*AI$239)","v":0.8081601467977213},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM59*AJ$222+AMV1træBP!AM58*AJ$223+AMV3kul!AM57*AJ$224+AMV4træ!AM57*AJ$225+AMV4træBP!AM56*AJ$226+AVV1træ!AM57*AJ$227+AVV1kul!AM56*AJ$228+AVV2træ!AM57*AJ$229+AVV2halm!AM57*AJ$230+AVV2gasGT!AM57*AJ$231+KKV!AM57*AJ$232+HCVgas!AM57*AJ$233+SPolie!AM56*AJ$234+SPgas!AM56*AJ$235+GeoEL!AM55*AJ$236+GeoVa!AM55*AJ$237+VP!AM62*AJ$238+Sol!AM54*AJ$239)","v":0.8081601467977213},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN59*AK$222+AMV1træBP!AN58*AK$223+AMV3kul!AN57*AK$224+AMV4træ!AN57*AK$225+AMV4træBP!AN56*AK$226+AVV1træ!AN57*AK$227+AVV1kul!AN56*AK$228+AVV2træ!AN57*AK$229+AVV2halm!AN57*AK$230+AVV2gasGT!AN57*AK$231+KKV!AN57*AK$232+HCVgas!AN57*AK$233+SPolie!AN56*AK$234+SPgas!AN56*AK$235+GeoEL!AN55*AK$236+GeoVa!AN55*AK$237+VP!AN62*AK$238+Sol!AN54*AK$239)","v":0.8081601467977213},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO59*AL$222+AMV1træBP!AO58*AL$223+AMV3kul!AO57*AL$224+AMV4træ!AO57*AL$225+AMV4træBP!AO56*AL$226+AVV1træ!AO57*AL$227+AVV1kul!AO56*AL$228+AVV2træ!AO57*AL$229+AVV2halm!AO57*AL$230+AVV2gasGT!AO57*AL$231+KKV!AO57*AL$232+HCVgas!AO57*AL$233+SPolie!AO56*AL$234+SPgas!AO56*AL$235+GeoEL!AO55*AL$236+GeoVa!AO55*AL$237+VP!AO62*AL$238+Sol!AO54*AL$239)","v":0.8081601467977213},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP59*AM$222+AMV1træBP!AP58*AM$223+AMV3kul!AP57*AM$224+AMV4træ!AP57*AM$225+AMV4træBP!AP56*AM$226+AVV1træ!AP57*AM$227+AVV1kul!AP56*AM$228+AVV2træ!AP57*AM$229+AVV2halm!AP57*AM$230+AVV2gasGT!AP57*AM$231+KKV!AP57*AM$232+HCVgas!AP57*AM$233+SPolie!AP56*AM$234+SPgas!AP56*AM$235+GeoEL!AP55*AM$236+GeoVa!AP55*AM$237+VP!AP62*AM$238+Sol!AP54*AM$239)","v":0.8081601467977213}]
[null,null,"CO2-omkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H60*E$222+AMV1træBP!H59*E$223+AMV3kul!H58*E$224+AMV4træ!H58*E$225+AMV4træBP!H57*E$226+AVV1træ!H58*E$227+AVV1kul!H57*E$228+AVV2træ!H58*E$229+AVV2halm!H58*E$230+AVV2gasGT!H58*E$231+KKV!H58*E$232+HCVgas!H58*E$233+SPolie!H57*E$234+SPgas!H57*E$235+GeoEL!H56*E$236+GeoVa!H56*E$237+VP!H63*E$238+Sol!H55*E$239)","v":0.33248229641548804},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I60*F$222+AMV1træBP!I59*F$223+AMV3kul!I58*F$224+AMV4træ!I58*F$225+AMV4træBP!I57*F$226+AVV1træ!I58*F$227+AVV1kul!I57*F$228+AVV2træ!I58*F$229+AVV2halm!I58*F$230+AVV2gasGT!I58*F$231+KKV!I58*F$232+HCVgas!I58*F$233+SPolie!I57*F$234+SPgas!I57*F$235+GeoEL!I56*F$236+GeoVa!I56*F$237+VP!I63*F$238+Sol!I55*F$239)","v":0.2456244109031156},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J60*G$222+AMV1træBP!J59*G$223+AMV3kul!J58*G$224+AMV4træ!J58*G$225+AMV4træBP!J57*G$226+AVV1træ!J58*G$227+AVV1kul!J57*G$228+AVV2træ!J58*G$229+AVV2halm!J58*G$230+AVV2gasGT!J58*G$231+KKV!J58*G$232+HCVgas!J58*G$233+SPolie!J57*G$234+SPgas!J57*G$235+GeoEL!J56*G$236+GeoVa!J56*G$237+VP!J63*G$238+Sol!J55*G$239)","v":0.67673465945746347},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K60*H$222+AMV1træBP!K59*H$223+AMV3kul!K58*H$224+AMV4træ!K58*H$225+AMV4træBP!K57*H$226+AVV1træ!K58*H$227+AVV1kul!K57*H$228+AVV2træ!K58*H$229+AVV2halm!K58*H$230+AVV2gasGT!K58*H$231+KKV!K58*H$232+HCVgas!K58*H$233+SPolie!K57*H$234+SPgas!K57*H$235+GeoEL!K56*H$236+GeoVa!K56*H$237+VP!K63*H$238+Sol!K55*H$239)","v":1.1461938270802183},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L60*I$222+AMV1træBP!L59*I$223+AMV3kul!L58*I$224+AMV4træ!L58*I$225+AMV4træBP!L57*I$226+AVV1træ!L58*I$227+AVV1kul!L57*I$228+AVV2træ!L58*I$229+AVV2halm!L58*I$230+AVV2gasGT!L58*I$231+KKV!L58*I$232+HCVgas!L58*I$233+SPolie!L57*I$234+SPgas!L57*I$235+GeoEL!L56*I$236+GeoVa!L56*I$237+VP!L63*I$238+Sol!L55*I$239)","v":1.254004732662694},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M60*J$222+AMV1træBP!M59*J$223+AMV3kul!M58*J$224+AMV4træ!M58*J$225+AMV4træBP!M57*J$226+AVV1træ!M58*J$227+AVV1kul!M57*J$228+AVV2træ!M58*J$229+AVV2halm!M58*J$230+AVV2gasGT!M58*J$231+KKV!M58*J$232+HCVgas!M58*J$233+SPolie!M57*J$234+SPgas!M57*J$235+GeoEL!M56*J$236+GeoVa!M56*J$237+VP!M63*J$238+Sol!M55*J$239)","v":1.2235572314602861},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N60*K$222+AMV1træBP!N59*K$223+AMV3kul!N58*K$224+AMV4træ!N58*K$225+AMV4træBP!N57*K$226+AVV1træ!N58*K$227+AVV1kul!N57*K$228+AVV2træ!N58*K$229+AVV2halm!N58*K$230+AVV2gasGT!N58*K$231+KKV!N58*K$232+HCVgas!N58*K$233+SPolie!N57*K$234+SPgas!N57*K$235+GeoEL!N56*K$236+GeoVa!N56*K$237+VP!N63*K$238+Sol!N55*K$239)","v":3.2275141521383794},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O60*L$222+AMV1træBP!O59*L$223+AMV3kul!O58*L$224+AMV4træ!O58*L$225+AMV4træBP!O57*L$226+AVV1træ!O58*L$227+AVV1kul!O57*L$228+AVV2træ!O58*L$229+AVV2halm!O58*L$230+AVV2gasGT!O58*L$231+KKV!O58*L$232+HCVgas!O58*L$233+SPolie!O57*L$234+SPgas!O57*L$235+GeoEL!O56*L$236+GeoVa!O56*L$237+VP!O63*L$238+Sol!O55*L$239)","v":3.0630745635505843},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P60*M$222+AMV1træBP!P59*M$223+AMV3kul!P58*M$224+AMV4træ!P58*M$225+AMV4træBP!P57*M$226+AVV1træ!P58*M$227+AVV1kul!P57*M$228+AVV2træ!P58*M$229+AVV2halm!P58*M$230+AVV2gasGT!P58*M$231+KKV!P58*M$232+HCVgas!P58*M$233+SPolie!P57*M$234+SPgas!P57*M$235+GeoEL!P56*M$236+GeoVa!P56*M$237+VP!P63*M$238+Sol!P55*M$239)","v":2.9108002480590902},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q60*N$222+AMV1træBP!Q59*N$223+AMV3kul!Q58*N$224+AMV4træ!Q58*N$225+AMV4træBP!Q57*N$226+AVV1træ!Q58*N$227+AVV1kul!Q57*N$228+AVV2træ!Q58*N$229+AVV2halm!Q58*N$230+AVV2gasGT!Q58*N$231+KKV!Q58*N$232+HCVgas!Q58*N$233+SPolie!Q57*N$234+SPgas!Q57*N$235+GeoEL!Q56*N$236+GeoVa!Q56*N$237+VP!Q63*N$238+Sol!Q55*N$239)","v":2.7204597511946247},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R60*O$222+AMV1træBP!R59*O$223+AMV3kul!R58*O$224+AMV4træ!R58*O$225+AMV4træBP!R57*O$226+AVV1træ!R58*O$227+AVV1kul!R57*O$228+AVV2træ!R58*O$229+AVV2halm!R58*O$230+AVV2gasGT!R58*O$231+KKV!R58*O$232+HCVgas!R58*O$233+SPolie!R57*O$234+SPgas!R57*O$235+GeoEL!R56*O$236+GeoVa!R56*O$237+VP!R63*O$238+Sol!R55*O$239)","v":2.6747996081668948},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S60*P$222+AMV1træBP!S59*P$223+AMV3kul!S58*P$224+AMV4træ!S58*P$225+AMV4træBP!S57*P$226+AVV1træ!S58*P$227+AVV1kul!S57*P$228+AVV2træ!S58*P$229+AVV2halm!S58*P$230+AVV2gasGT!S58*P$231+KKV!S58*P$232+HCVgas!S58*P$233+SPolie!S57*P$234+SPgas!S57*P$235+GeoEL!S56*P$236+GeoVa!S56*P$237+VP!S63*P$238+Sol!S55*P$239)","v":2.6309553536769248},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T60*Q$222+AMV1træBP!T59*Q$223+AMV3kul!T58*Q$224+AMV4træ!T58*Q$225+AMV4træBP!T57*Q$226+AVV1træ!T58*Q$227+AVV1kul!T57*Q$228+AVV2træ!T58*Q$229+AVV2halm!T58*Q$230+AVV2gasGT!T58*Q$231+KKV!T58*Q$232+HCVgas!T58*Q$233+SPolie!T57*Q$234+SPgas!T57*Q$235+GeoEL!T56*Q$236+GeoVa!T56*Q$237+VP!T63*Q$238+Sol!T55*Q$239)","v":2.5841314414678171},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U60*R$222+AMV1træBP!U59*R$223+AMV3kul!U58*R$224+AMV4træ!U58*R$225+AMV4træBP!U57*R$226+AVV1træ!U58*R$227+AVV1kul!U57*R$228+AVV2træ!U58*R$229+AVV2halm!U58*R$230+AVV2gasGT!U58*R$231+KKV!U58*R$232+HCVgas!U58*R$233+SPolie!U57*R$234+SPgas!U57*R$235+GeoEL!U56*R$236+GeoVa!U56*R$237+VP!U63*R$238+Sol!U55*R$239)","v":2.537309188977563},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V60*S$222+AMV1træBP!V59*S$223+AMV3kul!V58*S$224+AMV4træ!V58*S$225+AMV4træBP!V57*S$226+AVV1træ!V58*S$227+AVV1kul!V57*S$228+AVV2træ!V58*S$229+AVV2halm!V58*S$230+AVV2gasGT!V58*S$231+KKV!V58*S$232+HCVgas!V58*S$233+SPolie!V57*S$234+SPgas!V57*S$235+GeoEL!V56*S$236+GeoVa!V56*S$237+VP!V63*S$238+Sol!V55*S$239)","v":2.4860278219923364},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W60*T$222+AMV1træBP!W59*T$223+AMV3kul!W58*T$224+AMV4træ!W58*T$225+AMV4træBP!W57*T$226+AVV1træ!W58*T$227+AVV1kul!W57*T$228+AVV2træ!W58*T$229+AVV2halm!W58*T$230+AVV2gasGT!W58*T$231+KKV!W58*T$232+HCVgas!W58*T$233+SPolie!W57*T$234+SPgas!W57*T$235+GeoEL!W56*T$236+GeoVa!W56*T$237+VP!W63*T$238+Sol!W55*T$239)","v":2.5095139728878331},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X60*U$222+AMV1træBP!X59*U$223+AMV3kul!X58*U$224+AMV4træ!X58*U$225+AMV4træBP!X57*U$226+AVV1træ!X58*U$227+AVV1kul!X57*U$228+AVV2træ!X58*U$229+AVV2halm!X58*U$230+AVV2gasGT!X58*U$231+KKV!X58*U$232+HCVgas!X58*U$233+SPolie!X57*U$234+SPgas!X57*U$235+GeoEL!X56*U$236+GeoVa!X56*U$237+VP!X63*U$238+Sol!X55*U$239)","v":2.6277303870781217},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y60*V$222+AMV1træBP!Y59*V$223+AMV3kul!Y58*V$224+AMV4træ!Y58*V$225+AMV4træBP!Y57*V$226+AVV1træ!Y58*V$227+AVV1kul!Y57*V$228+AVV2træ!Y58*V$229+AVV2halm!Y58*V$230+AVV2gasGT!Y58*V$231+KKV!Y58*V$232+HCVgas!Y58*V$233+SPolie!Y57*V$234+SPgas!Y57*V$235+GeoEL!Y56*V$236+GeoVa!Y56*V$237+VP!Y63*V$238+Sol!Y55*V$239)","v":2.6917248312936621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z60*W$222+AMV1træBP!Z59*W$223+AMV3kul!Z58*W$224+AMV4træ!Z58*W$225+AMV4træBP!Z57*W$226+AVV1træ!Z58*W$227+AVV1kul!Z57*W$228+AVV2træ!Z58*W$229+AVV2halm!Z58*W$230+AVV2gasGT!Z58*W$231+KKV!Z58*W$232+HCVgas!Z58*W$233+SPolie!Z57*W$234+SPgas!Z57*W$235+GeoEL!Z56*W$236+GeoVa!Z56*W$237+VP!Z63*W$238+Sol!Z55*W$239)","v":5.7623068874179922E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA60*X$222+AMV1træBP!AA59*X$223+AMV3kul!AA58*X$224+AMV4træ!AA58*X$225+AMV4træBP!AA57*X$226+AVV1træ!AA58*X$227+AVV1kul!AA57*X$228+AVV2træ!AA58*X$229+AVV2halm!AA58*X$230+AVV2gasGT!AA58*X$231+KKV!AA58*X$232+HCVgas!AA58*X$233+SPolie!AA57*X$234+SPgas!AA57*X$235+GeoEL!AA56*X$236+GeoVa!AA56*X$237+VP!AA63*X$238+Sol!AA55*X$239)","v":6.0453907195839353E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB60*Y$222+AMV1træBP!AB59*Y$223+AMV3kul!AB58*Y$224+AMV4træ!AB58*Y$225+AMV4træBP!AB57*Y$226+AVV1træ!AB58*Y$227+AVV1kul!AB57*Y$228+AVV2træ!AB58*Y$229+AVV2halm!AB58*Y$230+AVV2gasGT!AB58*Y$231+KKV!AB58*Y$232+HCVgas!AB58*Y$233+SPolie!AB57*Y$234+SPgas!AB57*Y$235+GeoEL!AB56*Y$236+GeoVa!AB56*Y$237+VP!AB63*Y$238+Sol!AB55*Y$239)","v":6.3213847073905191E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC60*Z$222+AMV1træBP!AC59*Z$223+AMV3kul!AC58*Z$224+AMV4træ!AC58*Z$225+AMV4træBP!AC57*Z$226+AVV1træ!AC58*Z$227+AVV1kul!AC57*Z$228+AVV2træ!AC58*Z$229+AVV2halm!AC58*Z$230+AVV2gasGT!AC58*Z$231+KKV!AC58*Z$232+HCVgas!AC58*Z$233+SPolie!AC57*Z$234+SPgas!AC57*Z$235+GeoEL!AC56*Z$236+GeoVa!AC56*Z$237+VP!AC63*Z$238+Sol!AC55*Z$239)","v":6.6093681057026787E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD60*AA$222+AMV1træBP!AD59*AA$223+AMV3kul!AD58*AA$224+AMV4træ!AD58*AA$225+AMV4træBP!AD57*AA$226+AVV1træ!AD58*AA$227+AVV1kul!AD57*AA$228+AVV2træ!AD58*AA$229+AVV2halm!AD58*AA$230+AVV2gasGT!AD58*AA$231+KKV!AD58*AA$232+HCVgas!AD58*AA$233+SPolie!AD57*AA$234+SPgas!AD57*AA$235+GeoEL!AD56*AA$236+GeoVa!AD56*AA$237+VP!AD63*AA$238+Sol!AD55*AA$239)","v":6.9239687356243043E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE60*AB$222+AMV1træBP!AE59*AB$223+AMV3kul!AE58*AB$224+AMV4træ!AE58*AB$225+AMV4træBP!AE57*AB$226+AVV1træ!AE58*AB$227+AVV1kul!AE57*AB$228+AVV2træ!AE58*AB$229+AVV2halm!AE58*AB$230+AVV2gasGT!AE58*AB$231+KKV!AE58*AB$232+HCVgas!AE58*AB$233+SPolie!AE57*AB$234+SPgas!AE57*AB$235+GeoEL!AE56*AB$236+GeoVa!AE56*AB$237+VP!AE63*AB$238+Sol!AE55*AB$239)","v":7.2659141804703245E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF60*AC$222+AMV1træBP!AF59*AC$223+AMV3kul!AF58*AC$224+AMV4træ!AF58*AC$225+AMV4træBP!AF57*AC$226+AVV1træ!AF58*AC$227+AVV1kul!AF57*AC$228+AVV2træ!AF58*AC$229+AVV2halm!AF58*AC$230+AVV2gasGT!AF58*AC$231+KKV!AF58*AC$232+HCVgas!AF58*AC$233+SPolie!AF57*AC$234+SPgas!AF57*AC$235+GeoEL!AF56*AC$236+GeoVa!AF56*AC$237+VP!AF63*AC$238+Sol!AF55*AC$239)","v":7.6286904578395862E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG60*AD$222+AMV1træBP!AG59*AD$223+AMV3kul!AG58*AD$224+AMV4træ!AG58*AD$225+AMV4træBP!AG57*AD$226+AVV1træ!AG58*AD$227+AVV1kul!AG57*AD$228+AVV2træ!AG58*AD$229+AVV2halm!AG58*AD$230+AVV2gasGT!AG58*AD$231+KKV!AG58*AD$232+HCVgas!AG58*AD$233+SPolie!AG57*AD$234+SPgas!AG57*AD$235+GeoEL!AG56*AD$236+GeoVa!AG56*AD$237+VP!AG63*AD$238+Sol!AG55*AD$239)","v":7.6286904578395862E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH60*AE$222+AMV1træBP!AH59*AE$223+AMV3kul!AH58*AE$224+AMV4træ!AH58*AE$225+AMV4træBP!AH57*AE$226+AVV1træ!AH58*AE$227+AVV1kul!AH57*AE$228+AVV2træ!AH58*AE$229+AVV2halm!AH58*AE$230+AVV2gasGT!AH58*AE$231+KKV!AH58*AE$232+HCVgas!AH58*AE$233+SPolie!AH57*AE$234+SPgas!AH57*AE$235+GeoEL!AH56*AE$236+GeoVa!AH56*AE$237+VP!AH63*AE$238+Sol!AH55*AE$239)","v":7.6286904578395862E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI60*AF$222+AMV1træBP!AI59*AF$223+AMV3kul!AI58*AF$224+AMV4træ!AI58*AF$225+AMV4træBP!AI57*AF$226+AVV1træ!AI58*AF$227+AVV1kul!AI57*AF$228+AVV2træ!AI58*AF$229+AVV2halm!AI58*AF$230+AVV2gasGT!AI58*AF$231+KKV!AI58*AF$232+HCVgas!AI58*AF$233+SPolie!AI57*AF$234+SPgas!AI57*AF$235+GeoEL!AI56*AF$236+GeoVa!AI56*AF$237+VP!AI63*AF$238+Sol!AI55*AF$239)","v":7.6286904578395862E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ60*AG$222+AMV1træBP!AJ59*AG$223+AMV3kul!AJ58*AG$224+AMV4træ!AJ58*AG$225+AMV4træBP!AJ57*AG$226+AVV1træ!AJ58*AG$227+AVV1kul!AJ57*AG$228+AVV2træ!AJ58*AG$229+AVV2halm!AJ58*AG$230+AVV2gasGT!AJ58*AG$231+KKV!AJ58*AG$232+HCVgas!AJ58*AG$233+SPolie!AJ57*AG$234+SPgas!AJ57*AG$235+GeoEL!AJ56*AG$236+GeoVa!AJ56*AG$237+VP!AJ63*AG$238+Sol!AJ55*AG$239)","v":7.6286904578395862E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK60*AH$222+AMV1træBP!AK59*AH$223+AMV3kul!AK58*AH$224+AMV4træ!AK58*AH$225+AMV4træBP!AK57*AH$226+AVV1træ!AK58*AH$227+AVV1kul!AK57*AH$228+AVV2træ!AK58*AH$229+AVV2halm!AK58*AH$230+AVV2gasGT!AK58*AH$231+KKV!AK58*AH$232+HCVgas!AK58*AH$233+SPolie!AK57*AH$234+SPgas!AK57*AH$235+GeoEL!AK56*AH$236+GeoVa!AK56*AH$237+VP!AK63*AH$238+Sol!AK55*AH$239)","v":7.6286904578395862E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL60*AI$222+AMV1træBP!AL59*AI$223+AMV3kul!AL58*AI$224+AMV4træ!AL58*AI$225+AMV4træBP!AL57*AI$226+AVV1træ!AL58*AI$227+AVV1kul!AL57*AI$228+AVV2træ!AL58*AI$229+AVV2halm!AL58*AI$230+AVV2gasGT!AL58*AI$231+KKV!AL58*AI$232+HCVgas!AL58*AI$233+SPolie!AL57*AI$234+SPgas!AL57*AI$235+GeoEL!AL56*AI$236+GeoVa!AL56*AI$237+VP!AL63*AI$238+Sol!AL55*AI$239)","v":7.6286904578395862E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM60*AJ$222+AMV1træBP!AM59*AJ$223+AMV3kul!AM58*AJ$224+AMV4træ!AM58*AJ$225+AMV4træBP!AM57*AJ$226+AVV1træ!AM58*AJ$227+AVV1kul!AM57*AJ$228+AVV2træ!AM58*AJ$229+AVV2halm!AM58*AJ$230+AVV2gasGT!AM58*AJ$231+KKV!AM58*AJ$232+HCVgas!AM58*AJ$233+SPolie!AM57*AJ$234+SPgas!AM57*AJ$235+GeoEL!AM56*AJ$236+GeoVa!AM56*AJ$237+VP!AM63*AJ$238+Sol!AM55*AJ$239)","v":7.6286904578395862E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN60*AK$222+AMV1træBP!AN59*AK$223+AMV3kul!AN58*AK$224+AMV4træ!AN58*AK$225+AMV4træBP!AN57*AK$226+AVV1træ!AN58*AK$227+AVV1kul!AN57*AK$228+AVV2træ!AN58*AK$229+AVV2halm!AN58*AK$230+AVV2gasGT!AN58*AK$231+KKV!AN58*AK$232+HCVgas!AN58*AK$233+SPolie!AN57*AK$234+SPgas!AN57*AK$235+GeoEL!AN56*AK$236+GeoVa!AN56*AK$237+VP!AN63*AK$238+Sol!AN55*AK$239)","v":7.6286904578395862E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO60*AL$222+AMV1træBP!AO59*AL$223+AMV3kul!AO58*AL$224+AMV4træ!AO58*AL$225+AMV4træBP!AO57*AL$226+AVV1træ!AO58*AL$227+AVV1kul!AO57*AL$228+AVV2træ!AO58*AL$229+AVV2halm!AO58*AL$230+AVV2gasGT!AO58*AL$231+KKV!AO58*AL$232+HCVgas!AO58*AL$233+SPolie!AO57*AL$234+SPgas!AO57*AL$235+GeoEL!AO56*AL$236+GeoVa!AO56*AL$237+VP!AO63*AL$238+Sol!AO55*AL$239)","v":7.6286904578395862E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP60*AM$222+AMV1træBP!AP59*AM$223+AMV3kul!AP58*AM$224+AMV4træ!AP58*AM$225+AMV4træBP!AP57*AM$226+AVV1træ!AP58*AM$227+AVV1kul!AP57*AM$228+AVV2træ!AP58*AM$229+AVV2halm!AP58*AM$230+AVV2gasGT!AP58*AM$231+KKV!AP58*AM$232+HCVgas!AP58*AM$233+SPolie!AP57*AM$234+SPgas!AP57*AM$235+GeoEL!AP56*AM$236+GeoVa!AP56*AM$237+VP!AP63*AM$238+Sol!AP55*AM$239)","v":7.6286904578395862E-2}]
[null,null,"CH4-omkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H61*E$222+AMV1træBP!H60*E$223+AMV3kul!H59*E$224+AMV4træ!H59*E$225+AMV4træBP!H58*E$226+AVV1træ!H59*E$227+AVV1kul!H58*E$228+AVV2træ!H59*E$229+AVV2halm!H59*E$230+AVV2gasGT!H59*E$231+KKV!H59*E$232+HCVgas!H59*E$233+SPolie!H58*E$234+SPgas!H58*E$235+GeoEL!H57*E$236+GeoVa!H57*E$237+VP!H64*E$238+Sol!H56*E$239)","v":5.8036432946513838E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I61*F$222+AMV1træBP!I60*F$223+AMV3kul!I59*F$224+AMV4træ!I59*F$225+AMV4træBP!I58*F$226+AVV1træ!I59*F$227+AVV1kul!I58*F$228+AVV2træ!I59*F$229+AVV2halm!I59*F$230+AVV2gasGT!I59*F$231+KKV!I59*F$232+HCVgas!I59*F$233+SPolie!I58*F$234+SPgas!I58*F$235+GeoEL!I57*F$236+GeoVa!I57*F$237+VP!I64*F$238+Sol!I56*F$239)","v":5.8036432946513838E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J61*G$222+AMV1træBP!J60*G$223+AMV3kul!J59*G$224+AMV4træ!J59*G$225+AMV4træBP!J58*G$226+AVV1træ!J59*G$227+AVV1kul!J58*G$228+AVV2træ!J59*G$229+AVV2halm!J59*G$230+AVV2gasGT!J59*G$231+KKV!J59*G$232+HCVgas!J59*G$233+SPolie!J58*G$234+SPgas!J58*G$235+GeoEL!J57*G$236+GeoVa!J57*G$237+VP!J64*G$238+Sol!J56*G$239)","v":5.8036432946513838E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K61*H$222+AMV1træBP!K60*H$223+AMV3kul!K59*H$224+AMV4træ!K59*H$225+AMV4træBP!K58*H$226+AVV1træ!K59*H$227+AVV1kul!K58*H$228+AVV2træ!K59*H$229+AVV2halm!K59*H$230+AVV2gasGT!K59*H$231+KKV!K59*H$232+HCVgas!K59*H$233+SPolie!K58*H$234+SPgas!K58*H$235+GeoEL!K57*H$236+GeoVa!K57*H$237+VP!K64*H$238+Sol!K56*H$239)","v":5.8108917286815616E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L61*I$222+AMV1træBP!L60*I$223+AMV3kul!L59*I$224+AMV4træ!L59*I$225+AMV4træBP!L58*I$226+AVV1træ!L59*I$227+AVV1kul!L58*I$228+AVV2træ!L59*I$229+AVV2halm!L59*I$230+AVV2gasGT!L59*I$231+KKV!L59*I$232+HCVgas!L59*I$233+SPolie!L58*I$234+SPgas!L58*I$235+GeoEL!L57*I$236+GeoVa!L57*I$237+VP!L64*I$238+Sol!L56*I$239)","v":5.8036432946513838E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M61*J$222+AMV1træBP!M60*J$223+AMV3kul!M59*J$224+AMV4træ!M59*J$225+AMV4træBP!M58*J$226+AVV1træ!M59*J$227+AVV1kul!M58*J$228+AVV2træ!M59*J$229+AVV2halm!M59*J$230+AVV2gasGT!M59*J$231+KKV!M59*J$232+HCVgas!M59*J$233+SPolie!M58*J$234+SPgas!M58*J$235+GeoEL!M57*J$236+GeoVa!M57*J$237+VP!M64*J$238+Sol!M56*J$239)","v":5.7742698019417008E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N61*K$222+AMV1træBP!N60*K$223+AMV3kul!N59*K$224+AMV4træ!N59*K$225+AMV4træBP!N58*K$226+AVV1træ!N59*K$227+AVV1kul!N58*K$228+AVV2træ!N59*K$229+AVV2halm!N59*K$230+AVV2gasGT!N59*K$231+KKV!N59*K$232+HCVgas!N59*K$233+SPolie!N58*K$234+SPgas!N58*K$235+GeoEL!N57*K$236+GeoVa!N57*K$237+VP!N64*K$238+Sol!N56*K$239)","v":5.7445358333743186E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O61*L$222+AMV1træBP!O60*L$223+AMV3kul!O59*L$224+AMV4træ!O59*L$225+AMV4træBP!O58*L$226+AVV1træ!O59*L$227+AVV1kul!O58*L$228+AVV2træ!O59*L$229+AVV2halm!O59*L$230+AVV2gasGT!O59*L$231+KKV!O59*L$232+HCVgas!O59*L$233+SPolie!O58*L$234+SPgas!O58*L$235+GeoEL!O57*L$236+GeoVa!O57*L$237+VP!O64*L$238+Sol!O56*L$239)","v":5.7144347122608206E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P61*M$222+AMV1træBP!P60*M$223+AMV3kul!P59*M$224+AMV4træ!P59*M$225+AMV4træBP!P58*M$226+AVV1træ!P59*M$227+AVV1kul!P58*M$228+AVV2træ!P59*M$229+AVV2halm!P59*M$230+AVV2gasGT!P59*M$231+KKV!P59*M$232+HCVgas!P59*M$233+SPolie!P58*M$234+SPgas!P58*M$235+GeoEL!P57*M$236+GeoVa!P57*M$237+VP!P64*M$238+Sol!P56*M$239)","v":5.6839595960020911E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q61*N$222+AMV1træBP!Q60*N$223+AMV3kul!Q59*N$224+AMV4træ!Q59*N$225+AMV4træBP!Q58*N$226+AVV1træ!Q59*N$227+AVV1kul!Q58*N$228+AVV2træ!Q59*N$229+AVV2halm!Q59*N$230+AVV2gasGT!Q59*N$231+KKV!Q59*N$232+HCVgas!Q59*N$233+SPolie!Q58*N$234+SPgas!Q58*N$235+GeoEL!Q57*N$236+GeoVa!Q57*N$237+VP!Q64*N$238+Sol!Q56*N$239)","v":5.6018978600527016E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R61*O$222+AMV1træBP!R60*O$223+AMV3kul!R59*O$224+AMV4træ!R59*O$225+AMV4træBP!R58*O$226+AVV1træ!R59*O$227+AVV1kul!R58*O$228+AVV2træ!R59*O$229+AVV2halm!R59*O$230+AVV2gasGT!R59*O$231+KKV!R59*O$232+HCVgas!R59*O$233+SPolie!R58*O$234+SPgas!R58*O$235+GeoEL!R57*O$236+GeoVa!R57*O$237+VP!R64*O$238+Sol!R56*O$239)","v":5.5915731444318093E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S61*P$222+AMV1træBP!S60*P$223+AMV3kul!S59*P$224+AMV4træ!S59*P$225+AMV4træBP!S58*P$226+AVV1træ!S59*P$227+AVV1kul!S58*P$228+AVV2træ!S59*P$229+AVV2halm!S59*P$230+AVV2gasGT!S59*P$231+KKV!S59*P$232+HCVgas!S59*P$233+SPolie!S58*P$234+SPgas!S58*P$235+GeoEL!S57*P$236+GeoVa!S57*P$237+VP!S64*P$238+Sol!S56*P$239)","v":5.581208433357499E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T61*Q$222+AMV1træBP!T60*Q$223+AMV3kul!T59*Q$224+AMV4træ!T59*Q$225+AMV4træBP!T58*Q$226+AVV1træ!T59*Q$227+AVV1kul!T58*Q$228+AVV2træ!T59*Q$229+AVV2halm!T59*Q$230+AVV2gasGT!T59*Q$231+KKV!T59*Q$232+HCVgas!T59*Q$233+SPolie!T58*Q$234+SPgas!T58*Q$235+GeoEL!T57*Q$236+GeoVa!T57*Q$237+VP!T64*Q$238+Sol!T56*Q$239)","v":5.5708034939796775E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U61*R$222+AMV1træBP!U60*R$223+AMV3kul!U59*R$224+AMV4træ!U59*R$225+AMV4træBP!U58*R$226+AVV1træ!U59*R$227+AVV1kul!U58*R$228+AVV2træ!U59*R$229+AVV2halm!U59*R$230+AVV2gasGT!U59*R$231+KKV!U59*R$232+HCVgas!U59*R$233+SPolie!U58*R$234+SPgas!U58*R$235+GeoEL!U57*R$236+GeoVa!U57*R$237+VP!U64*R$238+Sol!U56*R$239)","v":5.5603580916372373E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V61*S$222+AMV1træBP!V60*S$223+AMV3kul!V59*S$224+AMV4træ!V59*S$225+AMV4træBP!V58*S$226+AVV1træ!V59*S$227+AVV1kul!V58*S$228+AVV2træ!V59*S$229+AVV2halm!V59*S$230+AVV2gasGT!V59*S$231+KKV!V59*S$232+HCVgas!V59*S$233+SPolie!V58*S$234+SPgas!V58*S$235+GeoEL!V57*S$236+GeoVa!V57*S$237+VP!V64*S$238+Sol!V56*S$239)","v":5.5498719898404054E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W61*T$222+AMV1træBP!W60*T$223+AMV3kul!W59*T$224+AMV4træ!W59*T$225+AMV4træBP!W58*T$226+AVV1træ!W59*T$227+AVV1kul!W58*T$228+AVV2træ!W59*T$229+AVV2halm!W59*T$230+AVV2gasGT!W59*T$231+KKV!W59*T$232+HCVgas!W59*T$233+SPolie!W58*T$234+SPgas!W58*T$235+GeoEL!W57*T$236+GeoVa!W57*T$237+VP!W64*T$238+Sol!W56*T$239)","v":5.5439751342247212E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X61*U$222+AMV1træBP!X60*U$223+AMV3kul!X59*U$224+AMV4træ!X59*U$225+AMV4træBP!X58*U$226+AVV1træ!X59*U$227+AVV1kul!X58*U$228+AVV2træ!X59*U$229+AVV2halm!X59*U$230+AVV2gasGT!X59*U$231+KKV!X59*U$232+HCVgas!X59*U$233+SPolie!X58*U$234+SPgas!X58*U$235+GeoEL!X57*U$236+GeoVa!X57*U$237+VP!X64*U$238+Sol!X56*U$239)","v":5.4630453749542124E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y61*V$222+AMV1træBP!Y60*V$223+AMV3kul!Y59*V$224+AMV4træ!Y59*V$225+AMV4træBP!Y58*V$226+AVV1træ!Y59*V$227+AVV1kul!Y58*V$228+AVV2træ!Y59*V$229+AVV2halm!Y59*V$230+AVV2gasGT!Y59*V$231+KKV!Y59*V$232+HCVgas!Y59*V$233+SPolie!Y58*V$234+SPgas!Y58*V$235+GeoEL!Y57*V$236+GeoVa!Y57*V$237+VP!Y64*V$238+Sol!Y56*V$239)","v":5.4166124926820942E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z61*W$222+AMV1træBP!Z60*W$223+AMV3kul!Z59*W$224+AMV4træ!Z59*W$225+AMV4træBP!Z58*W$226+AVV1træ!Z59*W$227+AVV1kul!Z58*W$228+AVV2træ!Z59*W$229+AVV2halm!Z59*W$230+AVV2gasGT!Z59*W$231+KKV!Z59*W$232+HCVgas!Z59*W$233+SPolie!Z58*W$234+SPgas!Z58*W$235+GeoEL!Z57*W$236+GeoVa!Z57*W$237+VP!Z64*W$238+Sol!Z56*W$239)","v":5.0787169728312032E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA61*X$222+AMV1træBP!AA60*X$223+AMV3kul!AA59*X$224+AMV4træ!AA59*X$225+AMV4træBP!AA58*X$226+AVV1træ!AA59*X$227+AVV1kul!AA58*X$228+AVV2træ!AA59*X$229+AVV2halm!AA59*X$230+AVV2gasGT!AA59*X$231+KKV!AA59*X$232+HCVgas!AA59*X$233+SPolie!AA58*X$234+SPgas!AA58*X$235+GeoEL!AA57*X$236+GeoVa!AA57*X$237+VP!AA64*X$238+Sol!AA56*X$239)","v":5.0202306644586935E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB61*Y$222+AMV1træBP!AB60*Y$223+AMV3kul!AB59*Y$224+AMV4træ!AB59*Y$225+AMV4træBP!AB58*Y$226+AVV1træ!AB59*Y$227+AVV1kul!AB58*Y$228+AVV2træ!AB59*Y$229+AVV2halm!AB59*Y$230+AVV2gasGT!AB59*Y$231+KKV!AB59*Y$232+HCVgas!AB59*Y$233+SPolie!AB58*Y$234+SPgas!AB58*Y$235+GeoEL!AB57*Y$236+GeoVa!AB57*Y$237+VP!AB64*Y$238+Sol!AB56*Y$239)","v":4.9881680156140086E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC61*Z$222+AMV1træBP!AC60*Z$223+AMV3kul!AC59*Z$224+AMV4træ!AC59*Z$225+AMV4træBP!AC58*Z$226+AVV1træ!AC59*Z$227+AVV1kul!AC58*Z$228+AVV2træ!AC59*Z$229+AVV2halm!AC59*Z$230+AVV2gasGT!AC59*Z$231+KKV!AC59*Z$232+HCVgas!AC59*Z$233+SPolie!AC58*Z$234+SPgas!AC58*Z$235+GeoEL!AC57*Z$236+GeoVa!AC57*Z$237+VP!AC64*Z$238+Sol!AC56*Z$239)","v":4.9554480308751769E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD61*AA$222+AMV1træBP!AD60*AA$223+AMV3kul!AD59*AA$224+AMV4træ!AD59*AA$225+AMV4træBP!AD58*AA$226+AVV1træ!AD59*AA$227+AVV1kul!AD58*AA$228+AVV2træ!AD59*AA$229+AVV2halm!AD59*AA$230+AVV2gasGT!AD59*AA$231+KKV!AD59*AA$232+HCVgas!AD59*AA$233+SPolie!AD58*AA$234+SPgas!AD58*AA$235+GeoEL!AD57*AA$236+GeoVa!AD57*AA$237+VP!AD64*AA$238+Sol!AD56*AA$239)","v":4.9220502862141339E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE61*AB$222+AMV1træBP!AE60*AB$223+AMV3kul!AE59*AB$224+AMV4træ!AE59*AB$225+AMV4træBP!AE58*AB$226+AVV1træ!AE59*AB$227+AVV1kul!AE58*AB$228+AVV2træ!AE59*AB$229+AVV2halm!AE59*AB$230+AVV2gasGT!AE59*AB$231+KKV!AE59*AB$232+HCVgas!AE59*AB$233+SPolie!AE58*AB$234+SPgas!AE58*AB$235+GeoEL!AE57*AB$236+GeoVa!AE57*AB$237+VP!AE64*AB$238+Sol!AE56*AB$239)","v":4.887953502623478E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF61*AC$222+AMV1træBP!AF60*AC$223+AMV3kul!AF59*AC$224+AMV4træ!AF59*AC$225+AMV4træBP!AF58*AC$226+AVV1træ!AF59*AC$227+AVV1kul!AF58*AC$228+AVV2træ!AF59*AC$229+AVV2halm!AF59*AC$230+AVV2gasGT!AF59*AC$231+KKV!AF59*AC$232+HCVgas!AF59*AC$233+SPolie!AF58*AC$234+SPgas!AF58*AC$235+GeoEL!AF57*AC$236+GeoVa!AF57*AC$237+VP!AF64*AC$238+Sol!AF56*AC$239)","v":4.8531355009049778E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG61*AD$222+AMV1træBP!AG60*AD$223+AMV3kul!AG59*AD$224+AMV4træ!AG59*AD$225+AMV4træBP!AG58*AD$226+AVV1træ!AG59*AD$227+AVV1kul!AG58*AD$228+AVV2træ!AG59*AD$229+AVV2halm!AG59*AD$230+AVV2gasGT!AG59*AD$231+KKV!AG59*AD$232+HCVgas!AG59*AD$233+SPolie!AG58*AD$234+SPgas!AG58*AD$235+GeoEL!AG57*AD$236+GeoVa!AG57*AD$237+VP!AG64*AD$238+Sol!AG56*AD$239)","v":4.8531355009049778E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH61*AE$222+AMV1træBP!AH60*AE$223+AMV3kul!AH59*AE$224+AMV4træ!AH59*AE$225+AMV4træBP!AH58*AE$226+AVV1træ!AH59*AE$227+AVV1kul!AH58*AE$228+AVV2træ!AH59*AE$229+AVV2halm!AH59*AE$230+AVV2gasGT!AH59*AE$231+KKV!AH59*AE$232+HCVgas!AH59*AE$233+SPolie!AH58*AE$234+SPgas!AH58*AE$235+GeoEL!AH57*AE$236+GeoVa!AH57*AE$237+VP!AH64*AE$238+Sol!AH56*AE$239)","v":4.8531355009049778E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI61*AF$222+AMV1træBP!AI60*AF$223+AMV3kul!AI59*AF$224+AMV4træ!AI59*AF$225+AMV4træBP!AI58*AF$226+AVV1træ!AI59*AF$227+AVV1kul!AI58*AF$228+AVV2træ!AI59*AF$229+AVV2halm!AI59*AF$230+AVV2gasGT!AI59*AF$231+KKV!AI59*AF$232+HCVgas!AI59*AF$233+SPolie!AI58*AF$234+SPgas!AI58*AF$235+GeoEL!AI57*AF$236+GeoVa!AI57*AF$237+VP!AI64*AF$238+Sol!AI56*AF$239)","v":4.8531355009049778E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ61*AG$222+AMV1træBP!AJ60*AG$223+AMV3kul!AJ59*AG$224+AMV4træ!AJ59*AG$225+AMV4træBP!AJ58*AG$226+AVV1træ!AJ59*AG$227+AVV1kul!AJ58*AG$228+AVV2træ!AJ59*AG$229+AVV2halm!AJ59*AG$230+AVV2gasGT!AJ59*AG$231+KKV!AJ59*AG$232+HCVgas!AJ59*AG$233+SPolie!AJ58*AG$234+SPgas!AJ58*AG$235+GeoEL!AJ57*AG$236+GeoVa!AJ57*AG$237+VP!AJ64*AG$238+Sol!AJ56*AG$239)","v":4.8531355009049778E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK61*AH$222+AMV1træBP!AK60*AH$223+AMV3kul!AK59*AH$224+AMV4træ!AK59*AH$225+AMV4træBP!AK58*AH$226+AVV1træ!AK59*AH$227+AVV1kul!AK58*AH$228+AVV2træ!AK59*AH$229+AVV2halm!AK59*AH$230+AVV2gasGT!AK59*AH$231+KKV!AK59*AH$232+HCVgas!AK59*AH$233+SPolie!AK58*AH$234+SPgas!AK58*AH$235+GeoEL!AK57*AH$236+GeoVa!AK57*AH$237+VP!AK64*AH$238+Sol!AK56*AH$239)","v":4.8531355009049778E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL61*AI$222+AMV1træBP!AL60*AI$223+AMV3kul!AL59*AI$224+AMV4træ!AL59*AI$225+AMV4træBP!AL58*AI$226+AVV1træ!AL59*AI$227+AVV1kul!AL58*AI$228+AVV2træ!AL59*AI$229+AVV2halm!AL59*AI$230+AVV2gasGT!AL59*AI$231+KKV!AL59*AI$232+HCVgas!AL59*AI$233+SPolie!AL58*AI$234+SPgas!AL58*AI$235+GeoEL!AL57*AI$236+GeoVa!AL57*AI$237+VP!AL64*AI$238+Sol!AL56*AI$239)","v":4.8531355009049778E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM61*AJ$222+AMV1træBP!AM60*AJ$223+AMV3kul!AM59*AJ$224+AMV4træ!AM59*AJ$225+AMV4træBP!AM58*AJ$226+AVV1træ!AM59*AJ$227+AVV1kul!AM58*AJ$228+AVV2træ!AM59*AJ$229+AVV2halm!AM59*AJ$230+AVV2gasGT!AM59*AJ$231+KKV!AM59*AJ$232+HCVgas!AM59*AJ$233+SPolie!AM58*AJ$234+SPgas!AM58*AJ$235+GeoEL!AM57*AJ$236+GeoVa!AM57*AJ$237+VP!AM64*AJ$238+Sol!AM56*AJ$239)","v":4.8531355009049778E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN61*AK$222+AMV1træBP!AN60*AK$223+AMV3kul!AN59*AK$224+AMV4træ!AN59*AK$225+AMV4træBP!AN58*AK$226+AVV1træ!AN59*AK$227+AVV1kul!AN58*AK$228+AVV2træ!AN59*AK$229+AVV2halm!AN59*AK$230+AVV2gasGT!AN59*AK$231+KKV!AN59*AK$232+HCVgas!AN59*AK$233+SPolie!AN58*AK$234+SPgas!AN58*AK$235+GeoEL!AN57*AK$236+GeoVa!AN57*AK$237+VP!AN64*AK$238+Sol!AN56*AK$239)","v":4.8531355009049778E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO61*AL$222+AMV1træBP!AO60*AL$223+AMV3kul!AO59*AL$224+AMV4træ!AO59*AL$225+AMV4træBP!AO58*AL$226+AVV1træ!AO59*AL$227+AVV1kul!AO58*AL$228+AVV2træ!AO59*AL$229+AVV2halm!AO59*AL$230+AVV2gasGT!AO59*AL$231+KKV!AO59*AL$232+HCVgas!AO59*AL$233+SPolie!AO58*AL$234+SPgas!AO58*AL$235+GeoEL!AO57*AL$236+GeoVa!AO57*AL$237+VP!AO64*AL$238+Sol!AO56*AL$239)","v":4.8531355009049778E-3},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP61*AM$222+AMV1træBP!AP60*AM$223+AMV3kul!AP59*AM$224+AMV4træ!AP59*AM$225+AMV4træBP!AP58*AM$226+AVV1træ!AP59*AM$227+AVV1kul!AP58*AM$228+AVV2træ!AP59*AM$229+AVV2halm!AP59*AM$230+AVV2gasGT!AP59*AM$231+KKV!AP59*AM$232+HCVgas!AP59*AM$233+SPolie!AP58*AM$234+SPgas!AP58*AM$235+GeoEL!AP57*AM$236+GeoVa!AP57*AM$237+VP!AP64*AM$238+Sol!AP56*AM$239)","v":4.8531355009049778E-3}]
[null,null,"N20-omkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H62*E$222+AMV1træBP!H61*E$223+AMV3kul!H60*E$224+AMV4træ!H60*E$225+AMV4træBP!H59*E$226+AVV1træ!H60*E$227+AVV1kul!H59*E$228+AVV2træ!H60*E$229+AVV2halm!H60*E$230+AVV2gasGT!H60*E$231+KKV!H60*E$232+HCVgas!H60*E$233+SPolie!H59*E$234+SPgas!H59*E$235+GeoEL!H58*E$236+GeoVa!H58*E$237+VP!H65*E$238+Sol!H57*E$239)","v":2.0671574767234087E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I62*F$222+AMV1træBP!I61*F$223+AMV3kul!I60*F$224+AMV4træ!I60*F$225+AMV4træBP!I59*F$226+AVV1træ!I60*F$227+AVV1kul!I59*F$228+AVV2træ!I60*F$229+AVV2halm!I60*F$230+AVV2gasGT!I60*F$231+KKV!I60*F$232+HCVgas!I60*F$233+SPolie!I59*F$234+SPgas!I59*F$235+GeoEL!I58*F$236+GeoVa!I58*F$237+VP!I65*F$238+Sol!I57*F$239)","v":2.0671574767234087E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J62*G$222+AMV1træBP!J61*G$223+AMV3kul!J60*G$224+AMV4træ!J60*G$225+AMV4træBP!J59*G$226+AVV1træ!J60*G$227+AVV1kul!J59*G$228+AVV2træ!J60*G$229+AVV2halm!J60*G$230+AVV2gasGT!J60*G$231+KKV!J60*G$232+HCVgas!J60*G$233+SPolie!J59*G$234+SPgas!J59*G$235+GeoEL!J58*G$236+GeoVa!J58*G$237+VP!J65*G$238+Sol!J57*G$239)","v":2.0671574767234087E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K62*H$222+AMV1træBP!K61*H$223+AMV3kul!K60*H$224+AMV4træ!K60*H$225+AMV4træBP!K59*H$226+AVV1træ!K60*H$227+AVV1kul!K59*H$228+AVV2træ!K60*H$229+AVV2halm!K60*H$230+AVV2gasGT!K60*H$231+KKV!K60*H$232+HCVgas!K60*H$233+SPolie!K59*H$234+SPgas!K59*H$235+GeoEL!K58*H$236+GeoVa!K58*H$237+VP!K65*H$238+Sol!K57*H$239)","v":2.069739243699651E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L62*I$222+AMV1træBP!L61*I$223+AMV3kul!L60*I$224+AMV4træ!L60*I$225+AMV4træBP!L59*I$226+AVV1træ!L60*I$227+AVV1kul!L59*I$228+AVV2træ!L60*I$229+AVV2halm!L60*I$230+AVV2gasGT!L60*I$231+KKV!L60*I$232+HCVgas!L60*I$233+SPolie!L59*I$234+SPgas!L59*I$235+GeoEL!L58*I$236+GeoVa!L58*I$237+VP!L65*I$238+Sol!L57*I$239)","v":2.0671574767234087E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M62*J$222+AMV1træBP!M61*J$223+AMV3kul!M60*J$224+AMV4træ!M60*J$225+AMV4træBP!M59*J$226+AVV1træ!M60*J$227+AVV1kul!M59*J$228+AVV2træ!M60*J$229+AVV2halm!M60*J$230+AVV2gasGT!M60*J$231+KKV!M60*J$232+HCVgas!M60*J$233+SPolie!M59*J$234+SPgas!M59*J$235+GeoEL!M58*J$236+GeoVa!M58*J$237+VP!M65*J$238+Sol!M57*J$239)","v":2.0470355247411354E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N62*K$222+AMV1træBP!N61*K$223+AMV3kul!N60*K$224+AMV4træ!N60*K$225+AMV4træBP!N59*K$226+AVV1træ!N60*K$227+AVV1kul!N59*K$228+AVV2træ!N60*K$229+AVV2halm!N60*K$230+AVV2gasGT!N60*K$231+KKV!N60*K$232+HCVgas!N60*K$233+SPolie!N59*K$234+SPgas!N59*K$235+GeoEL!N58*K$236+GeoVa!N58*K$237+VP!N65*K$238+Sol!N57*K$239)","v":2.0266666331806828E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O62*L$222+AMV1træBP!O61*L$223+AMV3kul!O60*L$224+AMV4træ!O60*L$225+AMV4træBP!O59*L$226+AVV1træ!O60*L$227+AVV1kul!O59*L$228+AVV2træ!O60*L$229+AVV2halm!O60*L$230+AVV2gasGT!O60*L$231+KKV!O60*L$232+HCVgas!O60*L$233+SPolie!O59*L$234+SPgas!O59*L$235+GeoEL!O58*L$236+GeoVa!O58*L$237+VP!O65*L$238+Sol!O57*L$239)","v":2.0060462282582989E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P62*M$222+AMV1træBP!P61*M$223+AMV3kul!P60*M$224+AMV4træ!P60*M$225+AMV4træBP!P59*M$226+AVV1træ!P60*M$227+AVV1kul!P59*M$228+AVV2træ!P60*M$229+AVV2halm!P60*M$230+AVV2gasGT!P60*M$231+KKV!P60*M$232+HCVgas!P60*M$233+SPolie!P59*M$234+SPgas!P59*M$235+GeoEL!P58*M$236+GeoVa!P58*M$237+VP!P65*M$238+Sol!P57*M$239)","v":1.9851696225351337E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q62*N$222+AMV1træBP!Q61*N$223+AMV3kul!Q60*N$224+AMV4træ!Q60*N$225+AMV4træBP!Q59*N$226+AVV1træ!Q60*N$227+AVV1kul!Q59*N$228+AVV2træ!Q60*N$229+AVV2halm!Q60*N$230+AVV2gasGT!Q60*N$231+KKV!Q60*N$232+HCVgas!Q60*N$233+SPolie!Q59*N$234+SPgas!Q59*N$235+GeoEL!Q58*N$236+GeoVa!Q58*N$237+VP!Q65*N$238+Sol!Q57*N$239)","v":1.9462418790263336E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R62*O$222+AMV1træBP!R61*O$223+AMV3kul!R60*O$224+AMV4træ!R60*O$225+AMV4træBP!R59*O$226+AVV1træ!R60*O$227+AVV1kul!R59*O$228+AVV2træ!R60*O$229+AVV2halm!R60*O$230+AVV2gasGT!R60*O$231+KKV!R60*O$232+HCVgas!R60*O$233+SPolie!R59*O$234+SPgas!R59*O$235+GeoEL!R58*O$236+GeoVa!R58*O$237+VP!R65*O$238+Sol!R57*O$239)","v":1.941691842475262E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S62*P$222+AMV1træBP!S61*P$223+AMV3kul!S60*P$224+AMV4træ!S60*P$225+AMV4træBP!S59*P$226+AVV1træ!S60*P$227+AVV1kul!S59*P$228+AVV2træ!S60*P$229+AVV2halm!S60*P$230+AVV2gasGT!S60*P$231+KKV!S60*P$232+HCVgas!S60*P$233+SPolie!S59*P$234+SPgas!S59*P$235+GeoEL!S58*P$236+GeoVa!S58*P$237+VP!S65*P$238+Sol!S57*P$239)","v":1.9371241801820767E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T62*Q$222+AMV1træBP!T61*Q$223+AMV3kul!T60*Q$224+AMV4træ!T60*Q$225+AMV4træBP!T59*Q$226+AVV1træ!T60*Q$227+AVV1kul!T59*Q$228+AVV2træ!T60*Q$229+AVV2halm!T60*Q$230+AVV2gasGT!T60*Q$231+KKV!T60*Q$232+HCVgas!T60*Q$233+SPolie!T59*Q$234+SPgas!T59*Q$235+GeoEL!T58*Q$236+GeoVa!T58*Q$237+VP!T65*Q$238+Sol!T57*Q$239)","v":1.932538789531222E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U62*R$222+AMV1træBP!U61*R$223+AMV3kul!U60*R$224+AMV4træ!U60*R$225+AMV4træBP!U59*R$226+AVV1træ!U60*R$227+AVV1kul!U59*R$228+AVV2træ!U60*R$229+AVV2halm!U60*R$230+AVV2gasGT!U60*R$231+KKV!U60*R$232+HCVgas!U60*R$233+SPolie!U59*R$234+SPgas!U59*R$235+GeoEL!U58*R$236+GeoVa!U58*R$237+VP!U65*R$238+Sol!U57*R$239)","v":1.9279355671090397E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V62*S$222+AMV1træBP!V61*S$223+AMV3kul!V60*S$224+AMV4træ!V60*S$225+AMV4træBP!V59*S$226+AVV1træ!V60*S$227+AVV1kul!V59*S$228+AVV2træ!V60*S$229+AVV2halm!V60*S$230+AVV2gasGT!V60*S$231+KKV!V60*S$232+HCVgas!V60*S$233+SPolie!V59*S$234+SPgas!V59*S$235+GeoEL!V58*S$236+GeoVa!V58*S$237+VP!V65*S$238+Sol!V57*S$239)","v":1.9233144086959888E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W62*T$222+AMV1træBP!W61*T$223+AMV3kul!W60*T$224+AMV4træ!W60*T$225+AMV4træBP!W59*T$226+AVV1træ!W60*T$227+AVV1kul!W59*T$228+AVV2træ!W60*T$229+AVV2halm!W60*T$230+AVV2gasGT!W60*T$231+KKV!W60*T$232+HCVgas!W60*T$233+SPolie!W59*T$234+SPgas!W59*T$235+GeoEL!W58*T$236+GeoVa!W58*T$237+VP!W65*T$238+Sol!W57*T$239)","v":1.9198056897323203E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X62*U$222+AMV1træBP!X61*U$223+AMV3kul!X60*U$224+AMV4træ!X60*U$225+AMV4træBP!X59*U$226+AVV1træ!X60*U$227+AVV1kul!X59*U$228+AVV2træ!X60*U$229+AVV2halm!X60*U$230+AVV2gasGT!X60*U$231+KKV!X60*U$232+HCVgas!X60*U$233+SPolie!X59*U$234+SPgas!X59*U$235+GeoEL!X58*U$236+GeoVa!X58*U$237+VP!X65*U$238+Sol!X57*U$239)","v":1.9094935200919611E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y62*V$222+AMV1træBP!Y61*V$223+AMV3kul!Y60*V$224+AMV4træ!Y60*V$225+AMV4træBP!Y59*V$226+AVV1træ!Y60*V$227+AVV1kul!Y59*V$228+AVV2træ!Y60*V$229+AVV2halm!Y60*V$230+AVV2gasGT!Y60*V$231+KKV!Y60*V$232+HCVgas!Y60*V$233+SPolie!Y59*V$234+SPgas!Y59*V$235+GeoEL!Y58*V$236+GeoVa!Y58*V$237+VP!Y65*V$238+Sol!Y57*V$239)","v":1.8950407459044492E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z62*W$222+AMV1træBP!Z61*W$223+AMV3kul!Z60*W$224+AMV4træ!Z60*W$225+AMV4træBP!Z59*W$226+AVV1træ!Z60*W$227+AVV1kul!Z59*W$228+AVV2træ!Z60*W$229+AVV2halm!Z60*W$230+AVV2gasGT!Z60*W$231+KKV!Z60*W$232+HCVgas!Z60*W$233+SPolie!Z59*W$234+SPgas!Z59*W$235+GeoEL!Z58*W$236+GeoVa!Z58*W$237+VP!Z65*W$238+Sol!Z57*W$239)","v":1.8478743113832755E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA62*X$222+AMV1træBP!AA61*X$223+AMV3kul!AA60*X$224+AMV4træ!AA60*X$225+AMV4træBP!AA59*X$226+AVV1træ!AA60*X$227+AVV1kul!AA59*X$228+AVV2træ!AA60*X$229+AVV2halm!AA60*X$230+AVV2gasGT!AA60*X$231+KKV!AA60*X$232+HCVgas!AA60*X$233+SPolie!AA59*X$234+SPgas!AA59*X$235+GeoEL!AA58*X$236+GeoVa!AA58*X$237+VP!AA65*X$238+Sol!AA57*X$239)","v":1.8226703314695988E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB62*Y$222+AMV1træBP!AB61*Y$223+AMV3kul!AB60*Y$224+AMV4træ!AB60*Y$225+AMV4træBP!AB59*Y$226+AVV1træ!AB60*Y$227+AVV1kul!AB59*Y$228+AVV2træ!AB60*Y$229+AVV2halm!AB60*Y$230+AVV2gasGT!AB60*Y$231+KKV!AB60*Y$232+HCVgas!AB60*Y$233+SPolie!AB59*Y$234+SPgas!AB59*Y$235+GeoEL!AB58*Y$236+GeoVa!AB58*Y$237+VP!AB65*Y$238+Sol!AB57*Y$239)","v":1.8091398820804433E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC62*Z$222+AMV1træBP!AC61*Z$223+AMV3kul!AC60*Z$224+AMV4træ!AC60*Z$225+AMV4træBP!AC59*Z$226+AVV1træ!AC60*Z$227+AVV1kul!AC59*Z$228+AVV2træ!AC60*Z$229+AVV2halm!AC60*Z$230+AVV2gasGT!AC60*Z$231+KKV!AC60*Z$232+HCVgas!AC60*Z$233+SPolie!AC59*Z$234+SPgas!AC59*Z$235+GeoEL!AC58*Z$236+GeoVa!AC58*Z$237+VP!AC65*Z$238+Sol!AC57*Z$239)","v":1.7953320367066185E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD62*AA$222+AMV1træBP!AD61*AA$223+AMV3kul!AD60*AA$224+AMV4træ!AD60*AA$225+AMV4træBP!AD59*AA$226+AVV1træ!AD60*AA$227+AVV1kul!AD59*AA$228+AVV2træ!AD60*AA$229+AVV2halm!AD60*AA$230+AVV2gasGT!AD60*AA$231+KKV!AD60*AA$232+HCVgas!AD60*AA$233+SPolie!AD59*AA$234+SPgas!AD59*AA$235+GeoEL!AD58*AA$236+GeoVa!AD58*AA$237+VP!AD65*AA$238+Sol!AD57*AA$239)","v":1.7812381764009042E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE62*AB$222+AMV1træBP!AE61*AB$223+AMV3kul!AE60*AB$224+AMV4træ!AE60*AB$225+AMV4træBP!AE59*AB$226+AVV1træ!AE60*AB$227+AVV1kul!AE59*AB$228+AVV2træ!AE60*AB$229+AVV2halm!AE60*AB$230+AVV2gasGT!AE60*AB$231+KKV!AE60*AB$232+HCVgas!AE60*AB$233+SPolie!AE59*AB$234+SPgas!AE59*AB$235+GeoEL!AE58*AB$236+GeoVa!AE58*AB$237+VP!AE65*AB$238+Sol!AE57*AB$239)","v":1.7668493214144945E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF62*AC$222+AMV1træBP!AF61*AC$223+AMV3kul!AF60*AC$224+AMV4træ!AF60*AC$225+AMV4træBP!AF59*AC$226+AVV1træ!AF60*AC$227+AVV1kul!AF59*AC$228+AVV2træ!AF60*AC$229+AVV2halm!AF60*AC$230+AVV2gasGT!AF60*AC$231+KKV!AF60*AC$232+HCVgas!AF60*AC$233+SPolie!AF59*AC$234+SPgas!AF59*AC$235+GeoEL!AF58*AC$236+GeoVa!AF58*AC$237+VP!AF65*AC$238+Sol!AF57*AC$239)","v":1.7521561121177278E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG62*AD$222+AMV1træBP!AG61*AD$223+AMV3kul!AG60*AD$224+AMV4træ!AG60*AD$225+AMV4træBP!AG59*AD$226+AVV1træ!AG60*AD$227+AVV1kul!AG59*AD$228+AVV2træ!AG60*AD$229+AVV2halm!AG60*AD$230+AVV2gasGT!AG60*AD$231+KKV!AG60*AD$232+HCVgas!AG60*AD$233+SPolie!AG59*AD$234+SPgas!AG59*AD$235+GeoEL!AG58*AD$236+GeoVa!AG58*AD$237+VP!AG65*AD$238+Sol!AG57*AD$239)","v":1.7521561121177278E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH62*AE$222+AMV1træBP!AH61*AE$223+AMV3kul!AH60*AE$224+AMV4træ!AH60*AE$225+AMV4træBP!AH59*AE$226+AVV1træ!AH60*AE$227+AVV1kul!AH59*AE$228+AVV2træ!AH60*AE$229+AVV2halm!AH60*AE$230+AVV2gasGT!AH60*AE$231+KKV!AH60*AE$232+HCVgas!AH60*AE$233+SPolie!AH59*AE$234+SPgas!AH59*AE$235+GeoEL!AH58*AE$236+GeoVa!AH58*AE$237+VP!AH65*AE$238+Sol!AH57*AE$239)","v":1.7521561121177278E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI62*AF$222+AMV1træBP!AI61*AF$223+AMV3kul!AI60*AF$224+AMV4træ!AI60*AF$225+AMV4træBP!AI59*AF$226+AVV1træ!AI60*AF$227+AVV1kul!AI59*AF$228+AVV2træ!AI60*AF$229+AVV2halm!AI60*AF$230+AVV2gasGT!AI60*AF$231+KKV!AI60*AF$232+HCVgas!AI60*AF$233+SPolie!AI59*AF$234+SPgas!AI59*AF$235+GeoEL!AI58*AF$236+GeoVa!AI58*AF$237+VP!AI65*AF$238+Sol!AI57*AF$239)","v":1.7521561121177278E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ62*AG$222+AMV1træBP!AJ61*AG$223+AMV3kul!AJ60*AG$224+AMV4træ!AJ60*AG$225+AMV4træBP!AJ59*AG$226+AVV1træ!AJ60*AG$227+AVV1kul!AJ59*AG$228+AVV2træ!AJ60*AG$229+AVV2halm!AJ60*AG$230+AVV2gasGT!AJ60*AG$231+KKV!AJ60*AG$232+HCVgas!AJ60*AG$233+SPolie!AJ59*AG$234+SPgas!AJ59*AG$235+GeoEL!AJ58*AG$236+GeoVa!AJ58*AG$237+VP!AJ65*AG$238+Sol!AJ57*AG$239)","v":1.7521561121177278E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK62*AH$222+AMV1træBP!AK61*AH$223+AMV3kul!AK60*AH$224+AMV4træ!AK60*AH$225+AMV4træBP!AK59*AH$226+AVV1træ!AK60*AH$227+AVV1kul!AK59*AH$228+AVV2træ!AK60*AH$229+AVV2halm!AK60*AH$230+AVV2gasGT!AK60*AH$231+KKV!AK60*AH$232+HCVgas!AK60*AH$233+SPolie!AK59*AH$234+SPgas!AK59*AH$235+GeoEL!AK58*AH$236+GeoVa!AK58*AH$237+VP!AK65*AH$238+Sol!AK57*AH$239)","v":1.7521561121177278E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL62*AI$222+AMV1træBP!AL61*AI$223+AMV3kul!AL60*AI$224+AMV4træ!AL60*AI$225+AMV4træBP!AL59*AI$226+AVV1træ!AL60*AI$227+AVV1kul!AL59*AI$228+AVV2træ!AL60*AI$229+AVV2halm!AL60*AI$230+AVV2gasGT!AL60*AI$231+KKV!AL60*AI$232+HCVgas!AL60*AI$233+SPolie!AL59*AI$234+SPgas!AL59*AI$235+GeoEL!AL58*AI$236+GeoVa!AL58*AI$237+VP!AL65*AI$238+Sol!AL57*AI$239)","v":1.7521561121177278E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM62*AJ$222+AMV1træBP!AM61*AJ$223+AMV3kul!AM60*AJ$224+AMV4træ!AM60*AJ$225+AMV4træBP!AM59*AJ$226+AVV1træ!AM60*AJ$227+AVV1kul!AM59*AJ$228+AVV2træ!AM60*AJ$229+AVV2halm!AM60*AJ$230+AVV2gasGT!AM60*AJ$231+KKV!AM60*AJ$232+HCVgas!AM60*AJ$233+SPolie!AM59*AJ$234+SPgas!AM59*AJ$235+GeoEL!AM58*AJ$236+GeoVa!AM58*AJ$237+VP!AM65*AJ$238+Sol!AM57*AJ$239)","v":1.7521561121177278E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN62*AK$222+AMV1træBP!AN61*AK$223+AMV3kul!AN60*AK$224+AMV4træ!AN60*AK$225+AMV4træBP!AN59*AK$226+AVV1træ!AN60*AK$227+AVV1kul!AN59*AK$228+AVV2træ!AN60*AK$229+AVV2halm!AN60*AK$230+AVV2gasGT!AN60*AK$231+KKV!AN60*AK$232+HCVgas!AN60*AK$233+SPolie!AN59*AK$234+SPgas!AN59*AK$235+GeoEL!AN58*AK$236+GeoVa!AN58*AK$237+VP!AN65*AK$238+Sol!AN57*AK$239)","v":1.7521561121177278E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO62*AL$222+AMV1træBP!AO61*AL$223+AMV3kul!AO60*AL$224+AMV4træ!AO60*AL$225+AMV4træBP!AO59*AL$226+AVV1træ!AO60*AL$227+AVV1kul!AO59*AL$228+AVV2træ!AO60*AL$229+AVV2halm!AO60*AL$230+AVV2gasGT!AO60*AL$231+KKV!AO60*AL$232+HCVgas!AO60*AL$233+SPolie!AO59*AL$234+SPgas!AO59*AL$235+GeoEL!AO58*AL$236+GeoVa!AO58*AL$237+VP!AO65*AL$238+Sol!AO57*AL$239)","v":1.7521561121177278E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP62*AM$222+AMV1træBP!AP61*AM$223+AMV3kul!AP60*AM$224+AMV4træ!AP60*AM$225+AMV4træBP!AP59*AM$226+AVV1træ!AP60*AM$227+AVV1kul!AP59*AM$228+AVV2træ!AP60*AM$229+AVV2halm!AP60*AM$230+AVV2gasGT!AP60*AM$231+KKV!AP60*AM$232+HCVgas!AP60*AM$233+SPolie!AP59*AM$234+SPgas!AP59*AM$235+GeoEL!AP58*AM$236+GeoVa!AP58*AM$237+VP!AP65*AM$238+Sol!AP57*AM$239)","v":1.7521561121177278E-2}]
[null,null,"SO2-omkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H63*E$222+AMV1træBP!H62*E$223+AMV3kul!H61*E$224+AMV4træ!H61*E$225+AMV4træBP!H60*E$226+AVV1træ!H61*E$227+AVV1kul!H60*E$228+AVV2træ!H61*E$229+AVV2halm!H61*E$230+AVV2gasGT!H61*E$231+KKV!H61*E$232+HCVgas!H61*E$233+SPolie!H60*E$234+SPgas!H60*E$235+GeoEL!H59*E$236+GeoVa!H59*E$237+VP!H66*E$238+Sol!H58*E$239)","v":3.6855612646339055E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I63*F$222+AMV1træBP!I62*F$223+AMV3kul!I61*F$224+AMV4træ!I61*F$225+AMV4træBP!I60*F$226+AVV1træ!I61*F$227+AVV1kul!I60*F$228+AVV2træ!I61*F$229+AVV2halm!I61*F$230+AVV2gasGT!I61*F$231+KKV!I61*F$232+HCVgas!I61*F$233+SPolie!I60*F$234+SPgas!I60*F$235+GeoEL!I59*F$236+GeoVa!I59*F$237+VP!I66*F$238+Sol!I58*F$239)","v":3.6855612646339055E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J63*G$222+AMV1træBP!J62*G$223+AMV3kul!J61*G$224+AMV4træ!J61*G$225+AMV4træBP!J60*G$226+AVV1træ!J61*G$227+AVV1kul!J60*G$228+AVV2træ!J61*G$229+AVV2halm!J61*G$230+AVV2gasGT!J61*G$231+KKV!J61*G$232+HCVgas!J61*G$233+SPolie!J60*G$234+SPgas!J60*G$235+GeoEL!J59*G$236+GeoVa!J59*G$237+VP!J66*G$238+Sol!J58*G$239)","v":3.6855612646339055E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K63*H$222+AMV1træBP!K62*H$223+AMV3kul!K61*H$224+AMV4træ!K61*H$225+AMV4træBP!K60*H$226+AVV1træ!K61*H$227+AVV1kul!K60*H$228+AVV2træ!K61*H$229+AVV2halm!K61*H$230+AVV2gasGT!K61*H$231+KKV!K61*H$232+HCVgas!K61*H$233+SPolie!K60*H$234+SPgas!K60*H$235+GeoEL!K59*H$236+GeoVa!K59*H$237+VP!K66*H$238+Sol!K58*H$239)","v":3.6901643296974498E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L63*I$222+AMV1træBP!L62*I$223+AMV3kul!L61*I$224+AMV4træ!L61*I$225+AMV4træBP!L60*I$226+AVV1træ!L61*I$227+AVV1kul!L60*I$228+AVV2træ!L61*I$229+AVV2halm!L61*I$230+AVV2gasGT!L61*I$231+KKV!L61*I$232+HCVgas!L61*I$233+SPolie!L60*I$234+SPgas!L60*I$235+GeoEL!L59*I$236+GeoVa!L59*I$237+VP!L66*I$238+Sol!L58*I$239)","v":3.6855612646339055E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M63*J$222+AMV1træBP!M62*J$223+AMV3kul!M61*J$224+AMV4træ!M61*J$225+AMV4træBP!M60*J$226+AVV1træ!M61*J$227+AVV1kul!M60*J$228+AVV2træ!M61*J$229+AVV2halm!M61*J$230+AVV2gasGT!M61*J$231+KKV!M61*J$232+HCVgas!M61*J$233+SPolie!M60*J$234+SPgas!M60*J$235+GeoEL!M59*J$236+GeoVa!M59*J$237+VP!M66*J$238+Sol!M58*J$239)","v":3.5958771352609893E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N63*K$222+AMV1træBP!N62*K$223+AMV3kul!N61*K$224+AMV4træ!N61*K$225+AMV4træBP!N60*K$226+AVV1træ!N61*K$227+AVV1kul!N60*K$228+AVV2træ!N61*K$229+AVV2halm!N61*K$230+AVV2gasGT!N61*K$231+KKV!N61*K$232+HCVgas!N61*K$233+SPolie!N60*K$234+SPgas!N60*K$235+GeoEL!N59*K$236+GeoVa!N59*K$237+VP!N66*K$238+Sol!N58*K$239)","v":3.5050923889550688E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O63*L$222+AMV1træBP!O62*L$223+AMV3kul!O61*L$224+AMV4træ!O61*L$225+AMV4træBP!O60*L$226+AVV1træ!O61*L$227+AVV1kul!O60*L$228+AVV2træ!O61*L$229+AVV2halm!O61*L$230+AVV2gasGT!O61*L$231+KKV!O61*L$232+HCVgas!O61*L$233+SPolie!O60*L$234+SPgas!O60*L$235+GeoEL!O59*L$236+GeoVa!O59*L$237+VP!O66*L$238+Sol!O58*L$239)","v":3.4131866402279901E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P63*M$222+AMV1træBP!P62*M$223+AMV3kul!P61*M$224+AMV4træ!P61*M$225+AMV4træBP!P60*M$226+AVV1træ!P61*M$227+AVV1kul!P60*M$228+AVV2træ!P61*M$229+AVV2halm!P61*M$230+AVV2gasGT!P61*M$231+KKV!P61*M$232+HCVgas!P61*M$233+SPolie!P60*M$234+SPgas!P60*M$235+GeoEL!P59*M$236+GeoVa!P59*M$237+VP!P66*M$238+Sol!P58*M$239)","v":3.3201389970275122E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q63*N$222+AMV1træBP!Q62*N$223+AMV3kul!Q61*N$224+AMV4træ!Q61*N$225+AMV4træBP!Q60*N$226+AVV1træ!Q61*N$227+AVV1kul!Q60*N$228+AVV2træ!Q61*N$229+AVV2halm!Q61*N$230+AVV2gasGT!Q61*N$231+KKV!Q61*N$232+HCVgas!Q61*N$233+SPolie!Q60*N$234+SPgas!Q60*N$235+GeoEL!Q59*N$236+GeoVa!Q59*N$237+VP!Q66*N$238+Sol!Q58*N$239)","v":3.1967077030252269E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R63*O$222+AMV1træBP!R62*O$223+AMV3kul!R61*O$224+AMV4træ!R61*O$225+AMV4træBP!R60*O$226+AVV1træ!R61*O$227+AVV1kul!R60*O$228+AVV2træ!R61*O$229+AVV2halm!R61*O$230+AVV2gasGT!R61*O$231+KKV!R61*O$232+HCVgas!R61*O$233+SPolie!R60*O$234+SPgas!R60*O$235+GeoEL!R59*O$236+GeoVa!R59*O$237+VP!R66*O$238+Sol!R58*O$239)","v":3.2101126466219716E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S63*P$222+AMV1træBP!S62*P$223+AMV3kul!S61*P$224+AMV4træ!S61*P$225+AMV4træBP!S60*P$226+AVV1træ!S61*P$227+AVV1kul!S60*P$228+AVV2træ!S61*P$229+AVV2halm!S61*P$230+AVV2gasGT!S61*P$231+KKV!S61*P$232+HCVgas!S61*P$233+SPolie!S60*P$234+SPgas!S60*P$235+GeoEL!S59*P$236+GeoVa!S59*P$237+VP!S66*P$238+Sol!S58*P$239)","v":3.2235695177310036E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T63*Q$222+AMV1træBP!T62*Q$223+AMV3kul!T61*Q$224+AMV4træ!T61*Q$225+AMV4træBP!T60*Q$226+AVV1træ!T61*Q$227+AVV1kul!T60*Q$228+AVV2træ!T61*Q$229+AVV2halm!T61*Q$230+AVV2gasGT!T61*Q$231+KKV!T61*Q$232+HCVgas!T61*Q$233+SPolie!T60*Q$234+SPgas!T60*Q$235+GeoEL!T59*Q$236+GeoVa!T59*Q$237+VP!T66*Q$238+Sol!T58*Q$239)","v":3.2370786186698225E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U63*R$222+AMV1træBP!U62*R$223+AMV3kul!U61*R$224+AMV4træ!U61*R$225+AMV4træBP!U60*R$226+AVV1træ!U61*R$227+AVV1kul!U60*R$228+AVV2træ!U61*R$229+AVV2halm!U61*R$230+AVV2gasGT!U61*R$231+KKV!U61*R$232+HCVgas!U61*R$233+SPolie!U60*R$234+SPgas!U60*R$235+GeoEL!U59*R$236+GeoVa!U59*R$237+VP!U66*R$238+Sol!U58*R$239)","v":3.2506402541072565E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V63*S$222+AMV1træBP!V62*S$223+AMV3kul!V61*S$224+AMV4træ!V61*S$225+AMV4træBP!V60*S$226+AVV1træ!V61*S$227+AVV1kul!V60*S$228+AVV2træ!V61*S$229+AVV2halm!V61*S$230+AVV2gasGT!V61*S$231+KKV!V61*S$232+HCVgas!V61*S$233+SPolie!V60*S$234+SPgas!V60*S$235+GeoEL!V59*S$236+GeoVa!V59*S$237+VP!V66*S$238+Sol!V58*S$239)","v":3.2642547310863482E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W63*T$222+AMV1træBP!W62*T$223+AMV3kul!W61*T$224+AMV4træ!W61*T$225+AMV4træBP!W60*T$226+AVV1træ!W61*T$227+AVV1kul!W60*T$228+AVV2træ!W61*T$229+AVV2halm!W61*T$230+AVV2gasGT!W61*T$231+KKV!W61*T$232+HCVgas!W61*T$233+SPolie!W60*T$234+SPgas!W60*T$235+GeoEL!W59*T$236+GeoVa!W59*T$237+VP!W66*T$238+Sol!W58*T$239)","v":3.2570455082248047E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X63*U$222+AMV1træBP!X62*U$223+AMV3kul!X61*U$224+AMV4træ!X61*U$225+AMV4træBP!X60*U$226+AVV1træ!X61*U$227+AVV1kul!X60*U$228+AVV2træ!X61*U$229+AVV2halm!X61*U$230+AVV2gasGT!X61*U$231+KKV!X61*U$232+HCVgas!X61*U$233+SPolie!X60*U$234+SPgas!X60*U$235+GeoEL!X59*U$236+GeoVa!X59*U$237+VP!X66*U$238+Sol!X58*U$239)","v":3.4860383368286868E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y63*V$222+AMV1træBP!Y62*V$223+AMV3kul!Y61*V$224+AMV4træ!Y61*V$225+AMV4træBP!Y60*V$226+AVV1træ!Y61*V$227+AVV1kul!Y60*V$228+AVV2træ!Y61*V$229+AVV2halm!Y61*V$230+AVV2gasGT!Y61*V$231+KKV!Y61*V$232+HCVgas!Y61*V$233+SPolie!Y60*V$234+SPgas!Y60*V$235+GeoEL!Y59*V$236+GeoVa!Y59*V$237+VP!Y66*V$238+Sol!Y58*V$239)","v":3.515178043279979E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z63*W$222+AMV1træBP!Z62*W$223+AMV3kul!Z61*W$224+AMV4træ!Z61*W$225+AMV4træBP!Z60*W$226+AVV1træ!Z61*W$227+AVV1kul!Z60*W$228+AVV2træ!Z61*W$229+AVV2halm!Z61*W$230+AVV2gasGT!Z61*W$231+KKV!Z61*W$232+HCVgas!Z61*W$233+SPolie!Z60*W$234+SPgas!Z60*W$235+GeoEL!Z59*W$236+GeoVa!Z59*W$237+VP!Z66*W$238+Sol!Z58*W$239)","v":3.5387651348992709E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA63*X$222+AMV1træBP!AA62*X$223+AMV3kul!AA61*X$224+AMV4træ!AA61*X$225+AMV4træBP!AA60*X$226+AVV1træ!AA61*X$227+AVV1kul!AA60*X$228+AVV2træ!AA61*X$229+AVV2halm!AA61*X$230+AVV2gasGT!AA61*X$231+KKV!AA61*X$232+HCVgas!AA61*X$233+SPolie!AA60*X$234+SPgas!AA60*X$235+GeoEL!AA59*X$236+GeoVa!AA59*X$237+VP!AA66*X$238+Sol!AA58*X$239)","v":3.4934357714297357E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB63*Y$222+AMV1træBP!AB62*Y$223+AMV3kul!AB61*Y$224+AMV4træ!AB61*Y$225+AMV4træBP!AB60*Y$226+AVV1træ!AB61*Y$227+AVV1kul!AB60*Y$228+AVV2træ!AB61*Y$229+AVV2halm!AB61*Y$230+AVV2gasGT!AB61*Y$231+KKV!AB61*Y$232+HCVgas!AB61*Y$233+SPolie!AB60*Y$234+SPgas!AB60*Y$235+GeoEL!AB59*Y$236+GeoVa!AB59*Y$237+VP!AB66*Y$238+Sol!AB58*Y$239)","v":3.5092207021335406E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC63*Z$222+AMV1træBP!AC62*Z$223+AMV3kul!AC61*Z$224+AMV4træ!AC61*Z$225+AMV4træBP!AC60*Z$226+AVV1træ!AC61*Z$227+AVV1kul!AC60*Z$228+AVV2træ!AC61*Z$229+AVV2halm!AC61*Z$230+AVV2gasGT!AC61*Z$231+KKV!AC61*Z$232+HCVgas!AC61*Z$233+SPolie!AC60*Z$234+SPgas!AC60*Z$235+GeoEL!AC59*Z$236+GeoVa!AC59*Z$237+VP!AC66*Z$238+Sol!AC58*Z$239)","v":3.5253292493167082E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD63*AA$222+AMV1træBP!AD62*AA$223+AMV3kul!AD61*AA$224+AMV4træ!AD61*AA$225+AMV4træBP!AD60*AA$226+AVV1træ!AD61*AA$227+AVV1kul!AD60*AA$228+AVV2træ!AD61*AA$229+AVV2halm!AD61*AA$230+AVV2gasGT!AD61*AA$231+KKV!AD61*AA$232+HCVgas!AD61*AA$233+SPolie!AD60*AA$234+SPgas!AD60*AA$235+GeoEL!AD59*AA$236+GeoVa!AD59*AA$237+VP!AD66*AA$238+Sol!AD58*AA$239)","v":3.5417714680395479E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE63*AB$222+AMV1træBP!AE62*AB$223+AMV3kul!AE61*AB$224+AMV4træ!AE61*AB$225+AMV4træBP!AE60*AB$226+AVV1træ!AE61*AB$227+AVV1kul!AE60*AB$228+AVV2træ!AE61*AB$229+AVV2halm!AE61*AB$230+AVV2gasGT!AE61*AB$231+KKV!AE61*AB$232+HCVgas!AE61*AB$233+SPolie!AE60*AB$234+SPgas!AE60*AB$235+GeoEL!AE59*AB$236+GeoVa!AE59*AB$237+VP!AE66*AB$238+Sol!AE58*AB$239)","v":3.5585578342817253E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF63*AC$222+AMV1træBP!AF62*AC$223+AMV3kul!AF61*AC$224+AMV4træ!AF61*AC$225+AMV4træBP!AF60*AC$226+AVV1træ!AF61*AC$227+AVV1kul!AF60*AC$228+AVV2træ!AF61*AC$229+AVV2halm!AF61*AC$230+AVV2gasGT!AF61*AC$231+KKV!AF61*AC$232+HCVgas!AF61*AC$233+SPolie!AF60*AC$234+SPgas!AF60*AC$235+GeoEL!AF59*AC$236+GeoVa!AF59*AC$237+VP!AF66*AC$238+Sol!AF58*AC$239)","v":3.575699267200564E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG63*AD$222+AMV1træBP!AG62*AD$223+AMV3kul!AG61*AD$224+AMV4træ!AG61*AD$225+AMV4træBP!AG60*AD$226+AVV1træ!AG61*AD$227+AVV1kul!AG60*AD$228+AVV2træ!AG61*AD$229+AVV2halm!AG61*AD$230+AVV2gasGT!AG61*AD$231+KKV!AG61*AD$232+HCVgas!AG61*AD$233+SPolie!AG60*AD$234+SPgas!AG60*AD$235+GeoEL!AG59*AD$236+GeoVa!AG59*AD$237+VP!AG66*AD$238+Sol!AG58*AD$239)","v":3.575699267200564E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH63*AE$222+AMV1træBP!AH62*AE$223+AMV3kul!AH61*AE$224+AMV4træ!AH61*AE$225+AMV4træBP!AH60*AE$226+AVV1træ!AH61*AE$227+AVV1kul!AH60*AE$228+AVV2træ!AH61*AE$229+AVV2halm!AH61*AE$230+AVV2gasGT!AH61*AE$231+KKV!AH61*AE$232+HCVgas!AH61*AE$233+SPolie!AH60*AE$234+SPgas!AH60*AE$235+GeoEL!AH59*AE$236+GeoVa!AH59*AE$237+VP!AH66*AE$238+Sol!AH58*AE$239)","v":3.575699267200564E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI63*AF$222+AMV1træBP!AI62*AF$223+AMV3kul!AI61*AF$224+AMV4træ!AI61*AF$225+AMV4træBP!AI60*AF$226+AVV1træ!AI61*AF$227+AVV1kul!AI60*AF$228+AVV2træ!AI61*AF$229+AVV2halm!AI61*AF$230+AVV2gasGT!AI61*AF$231+KKV!AI61*AF$232+HCVgas!AI61*AF$233+SPolie!AI60*AF$234+SPgas!AI60*AF$235+GeoEL!AI59*AF$236+GeoVa!AI59*AF$237+VP!AI66*AF$238+Sol!AI58*AF$239)","v":3.575699267200564E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ63*AG$222+AMV1træBP!AJ62*AG$223+AMV3kul!AJ61*AG$224+AMV4træ!AJ61*AG$225+AMV4træBP!AJ60*AG$226+AVV1træ!AJ61*AG$227+AVV1kul!AJ60*AG$228+AVV2træ!AJ61*AG$229+AVV2halm!AJ61*AG$230+AVV2gasGT!AJ61*AG$231+KKV!AJ61*AG$232+HCVgas!AJ61*AG$233+SPolie!AJ60*AG$234+SPgas!AJ60*AG$235+GeoEL!AJ59*AG$236+GeoVa!AJ59*AG$237+VP!AJ66*AG$238+Sol!AJ58*AG$239)","v":3.575699267200564E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK63*AH$222+AMV1træBP!AK62*AH$223+AMV3kul!AK61*AH$224+AMV4træ!AK61*AH$225+AMV4træBP!AK60*AH$226+AVV1træ!AK61*AH$227+AVV1kul!AK60*AH$228+AVV2træ!AK61*AH$229+AVV2halm!AK61*AH$230+AVV2gasGT!AK61*AH$231+KKV!AK61*AH$232+HCVgas!AK61*AH$233+SPolie!AK60*AH$234+SPgas!AK60*AH$235+GeoEL!AK59*AH$236+GeoVa!AK59*AH$237+VP!AK66*AH$238+Sol!AK58*AH$239)","v":3.575699267200564E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL63*AI$222+AMV1træBP!AL62*AI$223+AMV3kul!AL61*AI$224+AMV4træ!AL61*AI$225+AMV4træBP!AL60*AI$226+AVV1træ!AL61*AI$227+AVV1kul!AL60*AI$228+AVV2træ!AL61*AI$229+AVV2halm!AL61*AI$230+AVV2gasGT!AL61*AI$231+KKV!AL61*AI$232+HCVgas!AL61*AI$233+SPolie!AL60*AI$234+SPgas!AL60*AI$235+GeoEL!AL59*AI$236+GeoVa!AL59*AI$237+VP!AL66*AI$238+Sol!AL58*AI$239)","v":3.575699267200564E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM63*AJ$222+AMV1træBP!AM62*AJ$223+AMV3kul!AM61*AJ$224+AMV4træ!AM61*AJ$225+AMV4træBP!AM60*AJ$226+AVV1træ!AM61*AJ$227+AVV1kul!AM60*AJ$228+AVV2træ!AM61*AJ$229+AVV2halm!AM61*AJ$230+AVV2gasGT!AM61*AJ$231+KKV!AM61*AJ$232+HCVgas!AM61*AJ$233+SPolie!AM60*AJ$234+SPgas!AM60*AJ$235+GeoEL!AM59*AJ$236+GeoVa!AM59*AJ$237+VP!AM66*AJ$238+Sol!AM58*AJ$239)","v":3.575699267200564E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN63*AK$222+AMV1træBP!AN62*AK$223+AMV3kul!AN61*AK$224+AMV4træ!AN61*AK$225+AMV4træBP!AN60*AK$226+AVV1træ!AN61*AK$227+AVV1kul!AN60*AK$228+AVV2træ!AN61*AK$229+AVV2halm!AN61*AK$230+AVV2gasGT!AN61*AK$231+KKV!AN61*AK$232+HCVgas!AN61*AK$233+SPolie!AN60*AK$234+SPgas!AN60*AK$235+GeoEL!AN59*AK$236+GeoVa!AN59*AK$237+VP!AN66*AK$238+Sol!AN58*AK$239)","v":3.575699267200564E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO63*AL$222+AMV1træBP!AO62*AL$223+AMV3kul!AO61*AL$224+AMV4træ!AO61*AL$225+AMV4træBP!AO60*AL$226+AVV1træ!AO61*AL$227+AVV1kul!AO60*AL$228+AVV2træ!AO61*AL$229+AVV2halm!AO61*AL$230+AVV2gasGT!AO61*AL$231+KKV!AO61*AL$232+HCVgas!AO61*AL$233+SPolie!AO60*AL$234+SPgas!AO60*AL$235+GeoEL!AO59*AL$236+GeoVa!AO59*AL$237+VP!AO66*AL$238+Sol!AO58*AL$239)","v":3.575699267200564E-2},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP63*AM$222+AMV1træBP!AP62*AM$223+AMV3kul!AP61*AM$224+AMV4træ!AP61*AM$225+AMV4træBP!AP60*AM$226+AVV1træ!AP61*AM$227+AVV1kul!AP60*AM$228+AVV2træ!AP61*AM$229+AVV2halm!AP61*AM$230+AVV2gasGT!AP61*AM$231+KKV!AP61*AM$232+HCVgas!AP61*AM$233+SPolie!AP60*AM$234+SPgas!AP60*AM$235+GeoEL!AP59*AM$236+GeoVa!AP59*AM$237+VP!AP66*AM$238+Sol!AP58*AM$239)","v":3.575699267200564E-2}]
[null,null,"NOx-omkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H64*E$222+AMV1træBP!H63*E$223+AMV3kul!H62*E$224+AMV4træ!H62*E$225+AMV4træBP!H61*E$226+AVV1træ!H62*E$227+AVV1kul!H61*E$228+AVV2træ!H62*E$229+AVV2halm!H62*E$230+AVV2gasGT!H62*E$231+KKV!H62*E$232+HCVgas!H62*E$233+SPolie!H61*E$234+SPgas!H61*E$235+GeoEL!H60*E$236+GeoVa!H60*E$237+VP!H67*E$238+Sol!H59*E$239)","v":0.77848848273525206},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I64*F$222+AMV1træBP!I63*F$223+AMV3kul!I62*F$224+AMV4træ!I62*F$225+AMV4træBP!I61*F$226+AVV1træ!I62*F$227+AVV1kul!I61*F$228+AVV2træ!I62*F$229+AVV2halm!I62*F$230+AVV2gasGT!I62*F$231+KKV!I62*F$232+HCVgas!I62*F$233+SPolie!I61*F$234+SPgas!I61*F$235+GeoEL!I60*F$236+GeoVa!I60*F$237+VP!I67*F$238+Sol!I59*F$239)","v":0.77848848273525206},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J64*G$222+AMV1træBP!J63*G$223+AMV3kul!J62*G$224+AMV4træ!J62*G$225+AMV4træBP!J61*G$226+AVV1træ!J62*G$227+AVV1kul!J61*G$228+AVV2træ!J62*G$229+AVV2halm!J62*G$230+AVV2gasGT!J62*G$231+KKV!J62*G$232+HCVgas!J62*G$233+SPolie!J61*G$234+SPgas!J61*G$235+GeoEL!J60*G$236+GeoVa!J60*G$237+VP!J67*G$238+Sol!J59*G$239)","v":0.77848848273525206},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K64*H$222+AMV1træBP!K63*H$223+AMV3kul!K62*H$224+AMV4træ!K62*H$225+AMV4træBP!K61*H$226+AVV1træ!K62*H$227+AVV1kul!K61*H$228+AVV2træ!K62*H$229+AVV2halm!K62*H$230+AVV2gasGT!K62*H$231+KKV!K62*H$232+HCVgas!K62*H$233+SPolie!K61*H$234+SPgas!K61*H$235+GeoEL!K60*H$236+GeoVa!K60*H$237+VP!K67*H$238+Sol!K59*H$239)","v":0.77946077240294409},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L64*I$222+AMV1træBP!L63*I$223+AMV3kul!L62*I$224+AMV4træ!L62*I$225+AMV4træBP!L61*I$226+AVV1træ!L62*I$227+AVV1kul!L61*I$228+AVV2træ!L62*I$229+AVV2halm!L62*I$230+AVV2gasGT!L62*I$231+KKV!L62*I$232+HCVgas!L62*I$233+SPolie!L61*I$234+SPgas!L61*I$235+GeoEL!L60*I$236+GeoVa!L60*I$237+VP!L67*I$238+Sol!L59*I$239)","v":0.77848848273525206},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M64*J$222+AMV1træBP!M63*J$223+AMV3kul!M62*J$224+AMV4træ!M62*J$225+AMV4træBP!M61*J$226+AVV1træ!M62*J$227+AVV1kul!M61*J$228+AVV2træ!M62*J$229+AVV2halm!M62*J$230+AVV2gasGT!M62*J$231+KKV!M62*J$232+HCVgas!M62*J$233+SPolie!M61*J$234+SPgas!M61*J$235+GeoEL!M60*J$236+GeoVa!M60*J$237+VP!M67*J$238+Sol!M59*J$239)","v":0.77606807189603533},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N64*K$222+AMV1træBP!N63*K$223+AMV3kul!N62*K$224+AMV4træ!N62*K$225+AMV4træBP!N61*K$226+AVV1træ!N62*K$227+AVV1kul!N61*K$228+AVV2træ!N62*K$229+AVV2halm!N62*K$230+AVV2gasGT!N62*K$231+KKV!N62*K$232+HCVgas!N62*K$233+SPolie!N61*K$234+SPgas!N61*K$235+GeoEL!N60*K$236+GeoVa!N60*K$237+VP!N67*K$238+Sol!N59*K$239)","v":0.77361795741612893},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O64*L$222+AMV1træBP!O63*L$223+AMV3kul!O62*L$224+AMV4træ!O62*L$225+AMV4træBP!O61*L$226+AVV1træ!O62*L$227+AVV1kul!O61*L$228+AVV2træ!O62*L$229+AVV2halm!O62*L$230+AVV2gasGT!O62*L$231+KKV!O62*L$232+HCVgas!O62*L$233+SPolie!O61*L$234+SPgas!O61*L$235+GeoEL!O60*L$236+GeoVa!O60*L$237+VP!O67*L$238+Sol!O59*L$239)","v":0.77113758912844221},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P64*M$222+AMV1træBP!P63*M$223+AMV3kul!P62*M$224+AMV4træ!P62*M$225+AMV4træBP!P61*M$226+AVV1træ!P62*M$227+AVV1kul!P61*M$228+AVV2træ!P62*M$229+AVV2halm!P62*M$230+AVV2gasGT!P62*M$231+KKV!P62*M$232+HCVgas!P62*M$233+SPolie!P61*M$234+SPgas!P61*M$235+GeoEL!P60*M$236+GeoVa!P60*M$237+VP!P67*M$238+Sol!P59*M$239)","v":0.76862640319464637},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q64*N$222+AMV1træBP!Q63*N$223+AMV3kul!Q62*N$224+AMV4træ!Q62*N$225+AMV4træBP!Q61*N$226+AVV1træ!Q62*N$227+AVV1kul!Q61*N$228+AVV2træ!Q62*N$229+AVV2halm!Q62*N$230+AVV2gasGT!Q62*N$231+KKV!Q62*N$232+HCVgas!Q62*N$233+SPolie!Q61*N$234+SPgas!Q61*N$235+GeoEL!Q60*N$236+GeoVa!Q60*N$237+VP!Q67*N$238+Sol!Q59*N$239)","v":0.75914466157701344},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R64*O$222+AMV1træBP!R63*O$223+AMV3kul!R62*O$224+AMV4træ!R62*O$225+AMV4træBP!R61*O$226+AVV1træ!R62*O$227+AVV1kul!R61*O$228+AVV2træ!R62*O$229+AVV2halm!R62*O$230+AVV2gasGT!R62*O$231+KKV!R62*O$232+HCVgas!R62*O$233+SPolie!R61*O$234+SPgas!R61*O$235+GeoEL!R60*O$236+GeoVa!R60*O$237+VP!R67*O$238+Sol!R59*O$239)","v":0.76014354091506509},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S64*P$222+AMV1træBP!S63*P$223+AMV3kul!S62*P$224+AMV4træ!S62*P$225+AMV4træBP!S61*P$226+AVV1træ!S62*P$227+AVV1kul!S61*P$228+AVV2træ!S62*P$229+AVV2halm!S62*P$230+AVV2gasGT!S62*P$231+KKV!S62*P$232+HCVgas!S62*P$233+SPolie!S61*P$234+SPgas!S61*P$235+GeoEL!S60*P$236+GeoVa!S60*P$237+VP!S67*P$238+Sol!S59*P$239)","v":0.76114628967030074},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T64*Q$222+AMV1træBP!T63*Q$223+AMV3kul!T62*Q$224+AMV4træ!T62*Q$225+AMV4træBP!T61*Q$226+AVV1træ!T62*Q$227+AVV1kul!T61*Q$228+AVV2træ!T62*Q$229+AVV2halm!T62*Q$230+AVV2gasGT!T62*Q$231+KKV!T62*Q$232+HCVgas!T62*Q$233+SPolie!T61*Q$234+SPgas!T61*Q$235+GeoEL!T60*Q$236+GeoVa!T60*Q$237+VP!T67*Q$238+Sol!T59*Q$239)","v":0.7621529303701331},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U64*R$222+AMV1træBP!U63*R$223+AMV3kul!U62*R$224+AMV4træ!U62*R$225+AMV4træBP!U61*R$226+AVV1træ!U62*R$227+AVV1kul!U61*R$228+AVV2træ!U62*R$229+AVV2halm!U62*R$230+AVV2gasGT!U62*R$231+KKV!U62*R$232+HCVgas!U62*R$233+SPolie!U61*R$234+SPgas!U61*R$235+GeoEL!U60*R$236+GeoVa!U60*R$237+VP!U67*R$238+Sol!U59*R$239)","v":0.76316348571718673},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V64*S$222+AMV1træBP!V63*S$223+AMV3kul!V62*S$224+AMV4træ!V62*S$225+AMV4træBP!V61*S$226+AVV1træ!V62*S$227+AVV1kul!V61*S$228+AVV2træ!V62*S$229+AVV2halm!V62*S$230+AVV2gasGT!V62*S$231+KKV!V62*S$232+HCVgas!V62*S$233+SPolie!V61*S$234+SPgas!V61*S$235+GeoEL!V60*S$236+GeoVa!V60*S$237+VP!V67*S$238+Sol!V59*S$239)","v":0.76417797859100234},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W64*T$222+AMV1træBP!W63*T$223+AMV3kul!W62*T$224+AMV4træ!W62*T$225+AMV4træBP!W61*T$226+AVV1træ!W62*T$227+AVV1kul!W61*T$228+AVV2træ!W62*T$229+AVV2halm!W62*T$230+AVV2gasGT!W62*T$231+KKV!W62*T$232+HCVgas!W62*T$233+SPolie!W61*T$234+SPgas!W61*T$235+GeoEL!W60*T$236+GeoVa!W60*T$237+VP!W67*T$238+Sol!W59*T$239)","v":0.76403925320016075},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X64*U$222+AMV1træBP!X63*U$223+AMV3kul!X62*U$224+AMV4træ!X62*U$225+AMV4træBP!X61*U$226+AVV1træ!X62*U$227+AVV1kul!X61*U$228+AVV2træ!X62*U$229+AVV2halm!X62*U$230+AVV2gasGT!X62*U$231+KKV!X62*U$232+HCVgas!X62*U$233+SPolie!X61*U$234+SPgas!X61*U$235+GeoEL!X60*U$236+GeoVa!X60*U$237+VP!X67*U$238+Sol!X59*U$239)","v":0.76477253734757278},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y64*V$222+AMV1træBP!Y63*V$223+AMV3kul!Y62*V$224+AMV4træ!Y62*V$225+AMV4træBP!Y61*V$226+AVV1træ!Y62*V$227+AVV1kul!Y61*V$228+AVV2træ!Y62*V$229+AVV2halm!Y62*V$230+AVV2gasGT!Y62*V$231+KKV!Y62*V$232+HCVgas!Y62*V$233+SPolie!Y61*V$234+SPgas!Y61*V$235+GeoEL!Y60*V$236+GeoVa!Y60*V$237+VP!Y67*V$238+Sol!Y59*V$239)","v":0.77059707065128513},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z64*W$222+AMV1træBP!Z63*W$223+AMV3kul!Z62*W$224+AMV4træ!Z62*W$225+AMV4træBP!Z61*W$226+AVV1træ!Z62*W$227+AVV1kul!Z61*W$228+AVV2træ!Z62*W$229+AVV2halm!Z62*W$230+AVV2gasGT!Z62*W$231+KKV!Z62*W$232+HCVgas!Z62*W$233+SPolie!Z61*W$234+SPgas!Z61*W$235+GeoEL!Z60*W$236+GeoVa!Z60*W$237+VP!Z67*W$238+Sol!Z59*W$239)","v":0.70963660555534269},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA64*X$222+AMV1træBP!AA63*X$223+AMV3kul!AA62*X$224+AMV4træ!AA62*X$225+AMV4træBP!AA61*X$226+AVV1træ!AA62*X$227+AVV1kul!AA61*X$228+AVV2træ!AA62*X$229+AVV2halm!AA62*X$230+AVV2gasGT!AA62*X$231+KKV!AA62*X$232+HCVgas!AA62*X$233+SPolie!AA61*X$234+SPgas!AA61*X$235+GeoEL!AA60*X$236+GeoVa!AA60*X$237+VP!AA67*X$238+Sol!AA59*X$239)","v":0.70339224693852542},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB64*Y$222+AMV1træBP!AB63*Y$223+AMV3kul!AB62*Y$224+AMV4træ!AB62*Y$225+AMV4træBP!AB61*Y$226+AVV1træ!AB62*Y$227+AVV1kul!AB61*Y$228+AVV2træ!AB62*Y$229+AVV2halm!AB62*Y$230+AVV2gasGT!AB62*Y$231+KKV!AB62*Y$232+HCVgas!AB62*Y$233+SPolie!AB61*Y$234+SPgas!AB61*Y$235+GeoEL!AB60*Y$236+GeoVa!AB60*Y$237+VP!AB67*Y$238+Sol!AB59*Y$239)","v":0.70539981205664803},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC64*Z$222+AMV1træBP!AC63*Z$223+AMV3kul!AC62*Z$224+AMV4træ!AC62*Z$225+AMV4træBP!AC61*Z$226+AVV1træ!AC62*Z$227+AVV1kul!AC61*Z$228+AVV2træ!AC62*Z$229+AVV2halm!AC62*Z$230+AVV2gasGT!AC62*Z$231+KKV!AC62*Z$232+HCVgas!AC62*Z$233+SPolie!AC61*Z$234+SPgas!AC61*Z$235+GeoEL!AC60*Z$236+GeoVa!AC60*Z$237+VP!AC67*Z$238+Sol!AC59*Z$239)","v":0.70744853549011621},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD64*AA$222+AMV1træBP!AD63*AA$223+AMV3kul!AD62*AA$224+AMV4træ!AD62*AA$225+AMV4træBP!AD61*AA$226+AVV1træ!AD62*AA$227+AVV1kul!AD61*AA$228+AVV2træ!AD62*AA$229+AVV2halm!AD62*AA$230+AVV2gasGT!AD62*AA$231+KKV!AD62*AA$232+HCVgas!AD62*AA$233+SPolie!AD61*AA$234+SPgas!AD61*AA$235+GeoEL!AD60*AA$236+GeoVa!AD60*AA$237+VP!AD67*AA$238+Sol!AD59*AA$239)","v":0.70953969606547151},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE64*AB$222+AMV1træBP!AE63*AB$223+AMV3kul!AE62*AB$224+AMV4træ!AE62*AB$225+AMV4træBP!AE61*AB$226+AVV1træ!AE62*AB$227+AVV1kul!AE61*AB$228+AVV2træ!AE62*AB$229+AVV2halm!AE62*AB$230+AVV2gasGT!AE62*AB$231+KKV!AE62*AB$232+HCVgas!AE62*AB$233+SPolie!AE61*AB$234+SPgas!AE61*AB$235+GeoEL!AE60*AB$236+GeoVa!AE60*AB$237+VP!AE67*AB$238+Sol!AE59*AB$239)","v":0.71167462614278265},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF64*AC$222+AMV1træBP!AF63*AC$223+AMV3kul!AF62*AC$224+AMV4træ!AF62*AC$225+AMV4træBP!AF61*AC$226+AVV1træ!AF62*AC$227+AVV1kul!AF61*AC$228+AVV2træ!AF62*AC$229+AVV2halm!AF62*AC$230+AVV2gasGT!AF62*AC$231+KKV!AF62*AC$232+HCVgas!AF62*AC$233+SPolie!AF61*AC$234+SPgas!AF61*AC$235+GeoEL!AF60*AC$236+GeoVa!AF60*AC$237+VP!AF67*AC$238+Sol!AF59*AC$239)","v":0.71385471444650894},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG64*AD$222+AMV1træBP!AG63*AD$223+AMV3kul!AG62*AD$224+AMV4træ!AG62*AD$225+AMV4træBP!AG61*AD$226+AVV1træ!AG62*AD$227+AVV1kul!AG61*AD$228+AVV2træ!AG62*AD$229+AVV2halm!AG62*AD$230+AVV2gasGT!AG62*AD$231+KKV!AG62*AD$232+HCVgas!AG62*AD$233+SPolie!AG61*AD$234+SPgas!AG61*AD$235+GeoEL!AG60*AD$236+GeoVa!AG60*AD$237+VP!AG67*AD$238+Sol!AG59*AD$239)","v":0.71385471444650894},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH64*AE$222+AMV1træBP!AH63*AE$223+AMV3kul!AH62*AE$224+AMV4træ!AH62*AE$225+AMV4træBP!AH61*AE$226+AVV1træ!AH62*AE$227+AVV1kul!AH61*AE$228+AVV2træ!AH62*AE$229+AVV2halm!AH62*AE$230+AVV2gasGT!AH62*AE$231+KKV!AH62*AE$232+HCVgas!AH62*AE$233+SPolie!AH61*AE$234+SPgas!AH61*AE$235+GeoEL!AH60*AE$236+GeoVa!AH60*AE$237+VP!AH67*AE$238+Sol!AH59*AE$239)","v":0.71385471444650894},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI64*AF$222+AMV1træBP!AI63*AF$223+AMV3kul!AI62*AF$224+AMV4træ!AI62*AF$225+AMV4træBP!AI61*AF$226+AVV1træ!AI62*AF$227+AVV1kul!AI61*AF$228+AVV2træ!AI62*AF$229+AVV2halm!AI62*AF$230+AVV2gasGT!AI62*AF$231+KKV!AI62*AF$232+HCVgas!AI62*AF$233+SPolie!AI61*AF$234+SPgas!AI61*AF$235+GeoEL!AI60*AF$236+GeoVa!AI60*AF$237+VP!AI67*AF$238+Sol!AI59*AF$239)","v":0.71385471444650894},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ64*AG$222+AMV1træBP!AJ63*AG$223+AMV3kul!AJ62*AG$224+AMV4træ!AJ62*AG$225+AMV4træBP!AJ61*AG$226+AVV1træ!AJ62*AG$227+AVV1kul!AJ61*AG$228+AVV2træ!AJ62*AG$229+AVV2halm!AJ62*AG$230+AVV2gasGT!AJ62*AG$231+KKV!AJ62*AG$232+HCVgas!AJ62*AG$233+SPolie!AJ61*AG$234+SPgas!AJ61*AG$235+GeoEL!AJ60*AG$236+GeoVa!AJ60*AG$237+VP!AJ67*AG$238+Sol!AJ59*AG$239)","v":0.71385471444650894},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK64*AH$222+AMV1træBP!AK63*AH$223+AMV3kul!AK62*AH$224+AMV4træ!AK62*AH$225+AMV4træBP!AK61*AH$226+AVV1træ!AK62*AH$227+AVV1kul!AK61*AH$228+AVV2træ!AK62*AH$229+AVV2halm!AK62*AH$230+AVV2gasGT!AK62*AH$231+KKV!AK62*AH$232+HCVgas!AK62*AH$233+SPolie!AK61*AH$234+SPgas!AK61*AH$235+GeoEL!AK60*AH$236+GeoVa!AK60*AH$237+VP!AK67*AH$238+Sol!AK59*AH$239)","v":0.71385471444650894},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL64*AI$222+AMV1træBP!AL63*AI$223+AMV3kul!AL62*AI$224+AMV4træ!AL62*AI$225+AMV4træBP!AL61*AI$226+AVV1træ!AL62*AI$227+AVV1kul!AL61*AI$228+AVV2træ!AL62*AI$229+AVV2halm!AL62*AI$230+AVV2gasGT!AL62*AI$231+KKV!AL62*AI$232+HCVgas!AL62*AI$233+SPolie!AL61*AI$234+SPgas!AL61*AI$235+GeoEL!AL60*AI$236+GeoVa!AL60*AI$237+VP!AL67*AI$238+Sol!AL59*AI$239)","v":0.71385471444650894},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM64*AJ$222+AMV1træBP!AM63*AJ$223+AMV3kul!AM62*AJ$224+AMV4træ!AM62*AJ$225+AMV4træBP!AM61*AJ$226+AVV1træ!AM62*AJ$227+AVV1kul!AM61*AJ$228+AVV2træ!AM62*AJ$229+AVV2halm!AM62*AJ$230+AVV2gasGT!AM62*AJ$231+KKV!AM62*AJ$232+HCVgas!AM62*AJ$233+SPolie!AM61*AJ$234+SPgas!AM61*AJ$235+GeoEL!AM60*AJ$236+GeoVa!AM60*AJ$237+VP!AM67*AJ$238+Sol!AM59*AJ$239)","v":0.71385471444650894},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN64*AK$222+AMV1træBP!AN63*AK$223+AMV3kul!AN62*AK$224+AMV4træ!AN62*AK$225+AMV4træBP!AN61*AK$226+AVV1træ!AN62*AK$227+AVV1kul!AN61*AK$228+AVV2træ!AN62*AK$229+AVV2halm!AN62*AK$230+AVV2gasGT!AN62*AK$231+KKV!AN62*AK$232+HCVgas!AN62*AK$233+SPolie!AN61*AK$234+SPgas!AN61*AK$235+GeoEL!AN60*AK$236+GeoVa!AN60*AK$237+VP!AN67*AK$238+Sol!AN59*AK$239)","v":0.71385471444650894},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO64*AL$222+AMV1træBP!AO63*AL$223+AMV3kul!AO62*AL$224+AMV4træ!AO62*AL$225+AMV4træBP!AO61*AL$226+AVV1træ!AO62*AL$227+AVV1kul!AO61*AL$228+AVV2træ!AO62*AL$229+AVV2halm!AO62*AL$230+AVV2gasGT!AO62*AL$231+KKV!AO62*AL$232+HCVgas!AO62*AL$233+SPolie!AO61*AL$234+SPgas!AO61*AL$235+GeoEL!AO60*AL$236+GeoVa!AO60*AL$237+VP!AO67*AL$238+Sol!AO59*AL$239)","v":0.71385471444650894},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP64*AM$222+AMV1træBP!AP63*AM$223+AMV3kul!AP62*AM$224+AMV4træ!AP62*AM$225+AMV4træBP!AP61*AM$226+AVV1træ!AP62*AM$227+AVV1kul!AP61*AM$228+AVV2træ!AP62*AM$229+AVV2halm!AP62*AM$230+AVV2gasGT!AP62*AM$231+KKV!AP62*AM$232+HCVgas!AP62*AM$233+SPolie!AP61*AM$234+SPgas!AP61*AM$235+GeoEL!AP60*AM$236+GeoVa!AP60*AM$237+VP!AP67*AM$238+Sol!AP59*AM$239)","v":0.71385471444650894}]
[null,null,"PM2,5-omkostning",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H65*E$222+AMV1træBP!H64*E$223+AMV3kul!H63*E$224+AMV4træ!H63*E$225+AMV4træBP!H62*E$226+AVV1træ!H63*E$227+AVV1kul!H62*E$228+AVV2træ!H63*E$229+AVV2halm!H63*E$230+AVV2gasGT!H63*E$231+KKV!H63*E$232+HCVgas!H63*E$233+SPolie!H62*E$234+SPgas!H62*E$235+GeoEL!H61*E$236+GeoVa!H61*E$237+VP!H68*E$238+Sol!H60*E$239)","v":0.20994046376651671},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I65*F$222+AMV1træBP!I64*F$223+AMV3kul!I63*F$224+AMV4træ!I63*F$225+AMV4træBP!I62*F$226+AVV1træ!I63*F$227+AVV1kul!I62*F$228+AVV2træ!I63*F$229+AVV2halm!I63*F$230+AVV2gasGT!I63*F$231+KKV!I63*F$232+HCVgas!I63*F$233+SPolie!I62*F$234+SPgas!I62*F$235+GeoEL!I61*F$236+GeoVa!I61*F$237+VP!I68*F$238+Sol!I60*F$239)","v":0.20994046376651671},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J65*G$222+AMV1træBP!J64*G$223+AMV3kul!J63*G$224+AMV4træ!J63*G$225+AMV4træBP!J62*G$226+AVV1træ!J63*G$227+AVV1kul!J62*G$228+AVV2træ!J63*G$229+AVV2halm!J63*G$230+AVV2gasGT!J63*G$231+KKV!J63*G$232+HCVgas!J63*G$233+SPolie!J62*G$234+SPgas!J62*G$235+GeoEL!J61*G$236+GeoVa!J61*G$237+VP!J68*G$238+Sol!J60*G$239)","v":0.20994046376651671},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K65*H$222+AMV1træBP!K64*H$223+AMV3kul!K63*H$224+AMV4træ!K63*H$225+AMV4træBP!K62*H$226+AVV1træ!K63*H$227+AVV1kul!K62*H$228+AVV2træ!K63*H$229+AVV2halm!K63*H$230+AVV2gasGT!K63*H$231+KKV!K63*H$232+HCVgas!K63*H$233+SPolie!K62*H$234+SPgas!K62*H$235+GeoEL!K61*H$236+GeoVa!K61*H$237+VP!K68*H$238+Sol!K60*H$239)","v":0.21020266795871428},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L65*I$222+AMV1træBP!L64*I$223+AMV3kul!L63*I$224+AMV4træ!L63*I$225+AMV4træBP!L62*I$226+AVV1træ!L63*I$227+AVV1kul!L62*I$228+AVV2træ!L63*I$229+AVV2halm!L63*I$230+AVV2gasGT!L63*I$231+KKV!L63*I$232+HCVgas!L63*I$233+SPolie!L62*I$234+SPgas!L62*I$235+GeoEL!L61*I$236+GeoVa!L61*I$237+VP!L68*I$238+Sol!L60*I$239)","v":0.20994046376651671},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M65*J$222+AMV1træBP!M64*J$223+AMV3kul!M63*J$224+AMV4træ!M63*J$225+AMV4træBP!M62*J$226+AVV1træ!M63*J$227+AVV1kul!M62*J$228+AVV2træ!M63*J$229+AVV2halm!M63*J$230+AVV2gasGT!M63*J$231+KKV!M63*J$232+HCVgas!M63*J$233+SPolie!M62*J$234+SPgas!M62*J$235+GeoEL!M61*J$236+GeoVa!M61*J$237+VP!M68*J$238+Sol!M60*J$239)","v":0.20993795003504639},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N65*K$222+AMV1træBP!N64*K$223+AMV3kul!N63*K$224+AMV4træ!N63*K$225+AMV4træBP!N62*K$226+AVV1træ!N63*K$227+AVV1kul!N62*K$228+AVV2træ!N63*K$229+AVV2halm!N63*K$230+AVV2gasGT!N63*K$231+KKV!N63*K$232+HCVgas!N63*K$233+SPolie!N62*K$234+SPgas!N62*K$235+GeoEL!N61*K$236+GeoVa!N61*K$237+VP!N68*K$238+Sol!N60*K$239)","v":0.20993540545469075},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O65*L$222+AMV1træBP!O64*L$223+AMV3kul!O63*L$224+AMV4træ!O63*L$225+AMV4træBP!O62*L$226+AVV1træ!O63*L$227+AVV1kul!O62*L$228+AVV2træ!O63*L$229+AVV2halm!O63*L$230+AVV2gasGT!O63*L$231+KKV!O63*L$232+HCVgas!O63*L$233+SPolie!O62*L$234+SPgas!O62*L$235+GeoEL!O61*L$236+GeoVa!O61*L$237+VP!O68*L$238+Sol!O60*L$239)","v":0.20993282945407063},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P65*M$222+AMV1træBP!P64*M$223+AMV3kul!P63*M$224+AMV4træ!P63*M$225+AMV4træBP!P62*M$226+AVV1træ!P63*M$227+AVV1kul!P62*M$228+AVV2træ!P63*M$229+AVV2halm!P63*M$230+AVV2gasGT!P63*M$231+KKV!P63*M$232+HCVgas!P63*M$233+SPolie!P62*M$234+SPgas!P62*M$235+GeoEL!P61*M$236+GeoVa!P61*M$237+VP!P68*M$238+Sol!P60*M$239)","v":0.20993022144760842},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q65*N$222+AMV1træBP!Q64*N$223+AMV3kul!Q63*N$224+AMV4træ!Q63*N$225+AMV4træBP!Q62*N$226+AVV1træ!Q63*N$227+AVV1kul!Q62*N$228+AVV2træ!Q63*N$229+AVV2halm!Q63*N$230+AVV2gasGT!Q63*N$231+KKV!Q63*N$232+HCVgas!Q63*N$233+SPolie!Q62*N$234+SPgas!Q62*N$235+GeoEL!Q61*N$236+GeoVa!Q61*N$237+VP!Q68*N$238+Sol!Q60*N$239)","v":0.20802606424932918},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R65*O$222+AMV1træBP!R64*O$223+AMV3kul!R63*O$224+AMV4træ!R63*O$225+AMV4træBP!R62*O$226+AVV1træ!R63*O$227+AVV1kul!R62*O$228+AVV2træ!R63*O$229+AVV2halm!R63*O$230+AVV2gasGT!R63*O$231+KKV!R63*O$232+HCVgas!R63*O$233+SPolie!R62*O$234+SPgas!R62*O$235+GeoEL!R61*O$236+GeoVa!R61*O$237+VP!R68*O$238+Sol!R60*O$239)","v":0.20828833948852449},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S65*P$222+AMV1træBP!S64*P$223+AMV3kul!S63*P$224+AMV4træ!S63*P$225+AMV4træBP!S62*P$226+AVV1træ!S63*P$227+AVV1kul!S62*P$228+AVV2træ!S63*P$229+AVV2halm!S63*P$230+AVV2gasGT!S63*P$231+KKV!S63*P$232+HCVgas!S63*P$233+SPolie!S62*P$234+SPgas!S62*P$235+GeoEL!S61*P$236+GeoVa!S61*P$237+VP!S68*P$238+Sol!S60*P$239)","v":0.20855163071861962},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T65*Q$222+AMV1træBP!T64*Q$223+AMV3kul!T63*Q$224+AMV4træ!T63*Q$225+AMV4træBP!T62*Q$226+AVV1træ!T63*Q$227+AVV1kul!T62*Q$228+AVV2træ!T63*Q$229+AVV2halm!T63*Q$230+AVV2gasGT!T63*Q$231+KKV!T63*Q$232+HCVgas!T63*Q$233+SPolie!T62*Q$234+SPgas!T62*Q$235+GeoEL!T61*Q$236+GeoVa!T61*Q$237+VP!T68*Q$238+Sol!T60*Q$239)","v":0.20881594385462593},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U65*R$222+AMV1træBP!U64*R$223+AMV3kul!U63*R$224+AMV4træ!U63*R$225+AMV4træBP!U62*R$226+AVV1træ!U63*R$227+AVV1kul!U62*R$228+AVV2træ!U63*R$229+AVV2halm!U63*R$230+AVV2gasGT!U63*R$231+KKV!U63*R$232+HCVgas!U63*R$233+SPolie!U62*R$234+SPgas!U62*R$235+GeoEL!U61*R$236+GeoVa!U61*R$237+VP!U68*R$238+Sol!U60*R$239)","v":0.20908128485755983},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V65*S$222+AMV1træBP!V64*S$223+AMV3kul!V63*S$224+AMV4træ!V63*S$225+AMV4træBP!V62*S$226+AVV1træ!V63*S$227+AVV1kul!V62*S$228+AVV2træ!V63*S$229+AVV2halm!V63*S$230+AVV2gasGT!V63*S$231+KKV!V63*S$232+HCVgas!V63*S$233+SPolie!V62*S$234+SPgas!V62*S$235+GeoEL!V61*S$236+GeoVa!V61*S$237+VP!V68*S$238+Sol!V60*S$239)","v":0.20934765973489081},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W65*T$222+AMV1træBP!W64*T$223+AMV3kul!W63*T$224+AMV4træ!W63*T$225+AMV4træBP!W62*T$226+AVV1træ!W63*T$227+AVV1kul!W62*T$228+AVV2træ!W63*T$229+AVV2halm!W63*T$230+AVV2gasGT!W63*T$231+KKV!W63*T$232+HCVgas!W63*T$233+SPolie!W62*T$234+SPgas!W62*T$235+GeoEL!W61*T$236+GeoVa!W61*T$237+VP!W68*T$238+Sol!W60*T$239)","v":0.20950272699105013},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X65*U$222+AMV1træBP!X64*U$223+AMV3kul!X63*U$224+AMV4træ!X63*U$225+AMV4træBP!X62*U$226+AVV1træ!X63*U$227+AVV1kul!X62*U$228+AVV2træ!X63*U$229+AVV2halm!X63*U$230+AVV2gasGT!X63*U$231+KKV!X63*U$232+HCVgas!X63*U$233+SPolie!X62*U$234+SPgas!X62*U$235+GeoEL!X61*U$236+GeoVa!X61*U$237+VP!X68*U$238+Sol!X60*U$239)","v":0.20812782332101859},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y65*V$222+AMV1træBP!Y64*V$223+AMV3kul!Y63*V$224+AMV4træ!Y63*V$225+AMV4træBP!Y62*V$226+AVV1træ!Y63*V$227+AVV1kul!Y62*V$228+AVV2træ!Y63*V$229+AVV2halm!Y63*V$230+AVV2gasGT!Y63*V$231+KKV!Y63*V$232+HCVgas!Y63*V$233+SPolie!Y62*V$234+SPgas!Y62*V$235+GeoEL!Y61*V$236+GeoVa!Y61*V$237+VP!Y68*V$238+Sol!Y60*V$239)","v":0.20985025495052637},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z65*W$222+AMV1træBP!Z64*W$223+AMV3kul!Z63*W$224+AMV4træ!Z63*W$225+AMV4træBP!Z62*W$226+AVV1træ!Z63*W$227+AVV1kul!Z62*W$228+AVV2træ!Z63*W$229+AVV2halm!Z63*W$230+AVV2gasGT!Z63*W$231+KKV!Z63*W$232+HCVgas!Z63*W$233+SPolie!Z62*W$234+SPgas!Z62*W$235+GeoEL!Z61*W$236+GeoVa!Z61*W$237+VP!Z68*W$238+Sol!Z60*W$239)","v":0.20056500836709107},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA65*X$222+AMV1træBP!AA64*X$223+AMV3kul!AA63*X$224+AMV4træ!AA63*X$225+AMV4træBP!AA62*X$226+AVV1træ!AA63*X$227+AVV1kul!AA62*X$228+AVV2træ!AA63*X$229+AVV2halm!AA63*X$230+AVV2gasGT!AA63*X$231+KKV!AA63*X$232+HCVgas!AA63*X$233+SPolie!AA62*X$234+SPgas!AA62*X$235+GeoEL!AA61*X$236+GeoVa!AA61*X$237+VP!AA68*X$238+Sol!AA60*X$239)","v":0.19888637755953642},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB65*Y$222+AMV1træBP!AB64*Y$223+AMV3kul!AB63*Y$224+AMV4træ!AB63*Y$225+AMV4træBP!AB62*Y$226+AVV1træ!AB63*Y$227+AVV1kul!AB62*Y$228+AVV2træ!AB63*Y$229+AVV2halm!AB63*Y$230+AVV2gasGT!AB63*Y$231+KKV!AB63*Y$232+HCVgas!AB63*Y$233+SPolie!AB62*Y$234+SPgas!AB62*Y$235+GeoEL!AB61*Y$236+GeoVa!AB61*Y$237+VP!AB68*Y$238+Sol!AB60*Y$239)","v":0.19941015222031092},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC65*Z$222+AMV1træBP!AC64*Z$223+AMV3kul!AC63*Z$224+AMV4træ!AC63*Z$225+AMV4træBP!AC62*Z$226+AVV1træ!AC63*Z$227+AVV1kul!AC62*Z$228+AVV2træ!AC63*Z$229+AVV2halm!AC63*Z$230+AVV2gasGT!AC63*Z$231+KKV!AC63*Z$232+HCVgas!AC63*Z$233+SPolie!AC62*Z$234+SPgas!AC62*Z$235+GeoEL!AC61*Z$236+GeoVa!AC61*Z$237+VP!AC68*Z$238+Sol!AC60*Z$239)","v":0.19994466510445036},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD65*AA$222+AMV1træBP!AD64*AA$223+AMV3kul!AD63*AA$224+AMV4træ!AD63*AA$225+AMV4træBP!AD62*AA$226+AVV1træ!AD63*AA$227+AVV1kul!AD62*AA$228+AVV2træ!AD63*AA$229+AVV2halm!AD63*AA$230+AVV2gasGT!AD63*AA$231+KKV!AD63*AA$232+HCVgas!AD63*AA$233+SPolie!AD62*AA$234+SPgas!AD62*AA$235+GeoEL!AD61*AA$236+GeoVa!AD61*AA$237+VP!AD68*AA$238+Sol!AD60*AA$239)","v":0.20049024985838651},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE65*AB$222+AMV1træBP!AE64*AB$223+AMV3kul!AE63*AB$224+AMV4træ!AE63*AB$225+AMV4træBP!AE62*AB$226+AVV1træ!AE63*AB$227+AVV1kul!AE62*AB$228+AVV2træ!AE63*AB$229+AVV2halm!AE63*AB$230+AVV2gasGT!AE63*AB$231+KKV!AE63*AB$232+HCVgas!AE63*AB$233+SPolie!AE62*AB$234+SPgas!AE62*AB$235+GeoEL!AE61*AB$236+GeoVa!AE61*AB$237+VP!AE68*AB$238+Sol!AE60*AB$239)","v":0.20104725409547278},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF65*AC$222+AMV1træBP!AF64*AC$223+AMV3kul!AF63*AC$224+AMV4træ!AF63*AC$225+AMV4træBP!AF62*AC$226+AVV1træ!AF63*AC$227+AVV1kul!AF62*AC$228+AVV2træ!AF63*AC$229+AVV2halm!AF63*AC$230+AVV2gasGT!AF63*AC$231+KKV!AF63*AC$232+HCVgas!AF63*AC$233+SPolie!AF62*AC$234+SPgas!AF62*AC$235+GeoEL!AF61*AC$236+GeoVa!AF61*AC$237+VP!AF68*AC$238+Sol!AF60*AC$239)","v":0.201616040134558},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG65*AD$222+AMV1træBP!AG64*AD$223+AMV3kul!AG63*AD$224+AMV4træ!AG63*AD$225+AMV4træBP!AG62*AD$226+AVV1træ!AG63*AD$227+AVV1kul!AG62*AD$228+AVV2træ!AG63*AD$229+AVV2halm!AG63*AD$230+AVV2gasGT!AG63*AD$231+KKV!AG63*AD$232+HCVgas!AG63*AD$233+SPolie!AG62*AD$234+SPgas!AG62*AD$235+GeoEL!AG61*AD$236+GeoVa!AG61*AD$237+VP!AG68*AD$238+Sol!AG60*AD$239)","v":0.201616040134558},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH65*AE$222+AMV1træBP!AH64*AE$223+AMV3kul!AH63*AE$224+AMV4træ!AH63*AE$225+AMV4træBP!AH62*AE$226+AVV1træ!AH63*AE$227+AVV1kul!AH62*AE$228+AVV2træ!AH63*AE$229+AVV2halm!AH63*AE$230+AVV2gasGT!AH63*AE$231+KKV!AH63*AE$232+HCVgas!AH63*AE$233+SPolie!AH62*AE$234+SPgas!AH62*AE$235+GeoEL!AH61*AE$236+GeoVa!AH61*AE$237+VP!AH68*AE$238+Sol!AH60*AE$239)","v":0.201616040134558},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI65*AF$222+AMV1træBP!AI64*AF$223+AMV3kul!AI63*AF$224+AMV4træ!AI63*AF$225+AMV4træBP!AI62*AF$226+AVV1træ!AI63*AF$227+AVV1kul!AI62*AF$228+AVV2træ!AI63*AF$229+AVV2halm!AI63*AF$230+AVV2gasGT!AI63*AF$231+KKV!AI63*AF$232+HCVgas!AI63*AF$233+SPolie!AI62*AF$234+SPgas!AI62*AF$235+GeoEL!AI61*AF$236+GeoVa!AI61*AF$237+VP!AI68*AF$238+Sol!AI60*AF$239)","v":0.201616040134558},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ65*AG$222+AMV1træBP!AJ64*AG$223+AMV3kul!AJ63*AG$224+AMV4træ!AJ63*AG$225+AMV4træBP!AJ62*AG$226+AVV1træ!AJ63*AG$227+AVV1kul!AJ62*AG$228+AVV2træ!AJ63*AG$229+AVV2halm!AJ63*AG$230+AVV2gasGT!AJ63*AG$231+KKV!AJ63*AG$232+HCVgas!AJ63*AG$233+SPolie!AJ62*AG$234+SPgas!AJ62*AG$235+GeoEL!AJ61*AG$236+GeoVa!AJ61*AG$237+VP!AJ68*AG$238+Sol!AJ60*AG$239)","v":0.201616040134558},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK65*AH$222+AMV1træBP!AK64*AH$223+AMV3kul!AK63*AH$224+AMV4træ!AK63*AH$225+AMV4træBP!AK62*AH$226+AVV1træ!AK63*AH$227+AVV1kul!AK62*AH$228+AVV2træ!AK63*AH$229+AVV2halm!AK63*AH$230+AVV2gasGT!AK63*AH$231+KKV!AK63*AH$232+HCVgas!AK63*AH$233+SPolie!AK62*AH$234+SPgas!AK62*AH$235+GeoEL!AK61*AH$236+GeoVa!AK61*AH$237+VP!AK68*AH$238+Sol!AK60*AH$239)","v":0.201616040134558},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL65*AI$222+AMV1træBP!AL64*AI$223+AMV3kul!AL63*AI$224+AMV4træ!AL63*AI$225+AMV4træBP!AL62*AI$226+AVV1træ!AL63*AI$227+AVV1kul!AL62*AI$228+AVV2træ!AL63*AI$229+AVV2halm!AL63*AI$230+AVV2gasGT!AL63*AI$231+KKV!AL63*AI$232+HCVgas!AL63*AI$233+SPolie!AL62*AI$234+SPgas!AL62*AI$235+GeoEL!AL61*AI$236+GeoVa!AL61*AI$237+VP!AL68*AI$238+Sol!AL60*AI$239)","v":0.201616040134558},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM65*AJ$222+AMV1træBP!AM64*AJ$223+AMV3kul!AM63*AJ$224+AMV4træ!AM63*AJ$225+AMV4træBP!AM62*AJ$226+AVV1træ!AM63*AJ$227+AVV1kul!AM62*AJ$228+AVV2træ!AM63*AJ$229+AVV2halm!AM63*AJ$230+AVV2gasGT!AM63*AJ$231+KKV!AM63*AJ$232+HCVgas!AM63*AJ$233+SPolie!AM62*AJ$234+SPgas!AM62*AJ$235+GeoEL!AM61*AJ$236+GeoVa!AM61*AJ$237+VP!AM68*AJ$238+Sol!AM60*AJ$239)","v":0.201616040134558},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN65*AK$222+AMV1træBP!AN64*AK$223+AMV3kul!AN63*AK$224+AMV4træ!AN63*AK$225+AMV4træBP!AN62*AK$226+AVV1træ!AN63*AK$227+AVV1kul!AN62*AK$228+AVV2træ!AN63*AK$229+AVV2halm!AN63*AK$230+AVV2gasGT!AN63*AK$231+KKV!AN63*AK$232+HCVgas!AN63*AK$233+SPolie!AN62*AK$234+SPgas!AN62*AK$235+GeoEL!AN61*AK$236+GeoVa!AN61*AK$237+VP!AN68*AK$238+Sol!AN60*AK$239)","v":0.201616040134558},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO65*AL$222+AMV1træBP!AO64*AL$223+AMV3kul!AO63*AL$224+AMV4træ!AO63*AL$225+AMV4træBP!AO62*AL$226+AVV1træ!AO63*AL$227+AVV1kul!AO62*AL$228+AVV2træ!AO63*AL$229+AVV2halm!AO63*AL$230+AVV2gasGT!AO63*AL$231+KKV!AO63*AL$232+HCVgas!AO63*AL$233+SPolie!AO62*AL$234+SPgas!AO62*AL$235+GeoEL!AO61*AL$236+GeoVa!AO61*AL$237+VP!AO68*AL$238+Sol!AO60*AL$239)","v":0.201616040134558},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP65*AM$222+AMV1træBP!AP64*AM$223+AMV3kul!AP63*AM$224+AMV4træ!AP63*AM$225+AMV4træBP!AP62*AM$226+AVV1træ!AP63*AM$227+AVV1kul!AP62*AM$228+AVV2træ!AP63*AM$229+AVV2halm!AP63*AM$230+AVV2gasGT!AP63*AM$231+KKV!AP63*AM$232+HCVgas!AP63*AM$233+SPolie!AP62*AM$234+SPgas!AP62*AM$235+GeoEL!AP61*AM$236+GeoVa!AP61*AM$237+VP!AP68*AM$238+Sol!AP60*AM$239)","v":0.201616040134558}]
[null,null,"Indtægt elsalg",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H66*E$222+AMV1træBP!H65*E$223+AMV3kul!H64*E$224+AMV4træ!H64*E$225+AMV4træBP!H63*E$226+AVV1træ!H64*E$227+AVV1kul!H63*E$228+AVV2træ!H64*E$229+AVV2halm!H64*E$230+AVV2gasGT!H64*E$231+KKV!H64*E$232+HCVgas!H64*E$233+SPolie!H63*E$234+SPgas!H63*E$235+GeoEL!H62*E$236+GeoVa!H62*E$237+VP!H69*E$238+Sol!H61*E$239)","v":-21.334107736439446},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I66*F$222+AMV1træBP!I65*F$223+AMV3kul!I64*F$224+AMV4træ!I64*F$225+AMV4træBP!I63*F$226+AVV1træ!I64*F$227+AVV1kul!I63*F$228+AVV2træ!I64*F$229+AVV2halm!I64*F$230+AVV2gasGT!I64*F$231+KKV!I64*F$232+HCVgas!I64*F$233+SPolie!I63*F$234+SPgas!I63*F$235+GeoEL!I62*F$236+GeoVa!I62*F$237+VP!I69*F$238+Sol!I61*F$239)","v":-20.905439444663763},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J66*G$222+AMV1træBP!J65*G$223+AMV3kul!J64*G$224+AMV4træ!J64*G$225+AMV4træBP!J63*G$226+AVV1træ!J64*G$227+AVV1kul!J63*G$228+AVV2træ!J64*G$229+AVV2halm!J64*G$230+AVV2gasGT!J64*G$231+KKV!J64*G$232+HCVgas!J64*G$233+SPolie!J63*G$234+SPgas!J63*G$235+GeoEL!J62*G$236+GeoVa!J62*G$237+VP!J69*G$238+Sol!J61*G$239)","v":-29.895471885745277},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K66*H$222+AMV1træBP!K65*H$223+AMV3kul!K64*H$224+AMV4træ!K64*H$225+AMV4træBP!K63*H$226+AVV1træ!K64*H$227+AVV1kul!K63*H$228+AVV2træ!K64*H$229+AVV2halm!K64*H$230+AVV2gasGT!K64*H$231+KKV!K64*H$232+HCVgas!K64*H$233+SPolie!K63*H$234+SPgas!K63*H$235+GeoEL!K62*H$236+GeoVa!K62*H$237+VP!K69*H$238+Sol!K61*H$239)","v":-39.355077573749952},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L66*I$222+AMV1træBP!L65*I$223+AMV3kul!L64*I$224+AMV4træ!L64*I$225+AMV4træBP!L63*I$226+AVV1træ!L64*I$227+AVV1kul!L63*I$228+AVV2træ!L64*I$229+AVV2halm!L64*I$230+AVV2gasGT!L64*I$231+KKV!L64*I$232+HCVgas!L64*I$233+SPolie!L63*I$234+SPgas!L63*I$235+GeoEL!L62*I$236+GeoVa!L62*I$237+VP!L69*I$238+Sol!L61*I$239)","v":-41.552042913427599},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M66*J$222+AMV1træBP!M65*J$223+AMV3kul!M64*J$224+AMV4træ!M64*J$225+AMV4træBP!M63*J$226+AVV1træ!M64*J$227+AVV1kul!M63*J$228+AVV2træ!M64*J$229+AVV2halm!M64*J$230+AVV2gasGT!M64*J$231+KKV!M64*J$232+HCVgas!M64*J$233+SPolie!M63*J$234+SPgas!M63*J$235+GeoEL!M62*J$236+GeoVa!M62*J$237+VP!M69*J$238+Sol!M61*J$239)","v":-40.408535547251404},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N66*K$222+AMV1træBP!N65*K$223+AMV3kul!N64*K$224+AMV4træ!N64*K$225+AMV4træBP!N63*K$226+AVV1træ!N64*K$227+AVV1kul!N63*K$228+AVV2træ!N64*K$229+AVV2halm!N64*K$230+AVV2gasGT!N64*K$231+KKV!N64*K$232+HCVgas!N64*K$233+SPolie!N63*K$234+SPgas!N63*K$235+GeoEL!N62*K$236+GeoVa!N62*K$237+VP!N69*K$238+Sol!N61*K$239)","v":-141.74155226583812},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O66*L$222+AMV1træBP!O65*L$223+AMV3kul!O64*L$224+AMV4træ!O64*L$225+AMV4træBP!O63*L$226+AVV1træ!O64*L$227+AVV1kul!O63*L$228+AVV2træ!O64*L$229+AVV2halm!O64*L$230+AVV2gasGT!O64*L$231+KKV!O64*L$232+HCVgas!O64*L$233+SPolie!O63*L$234+SPgas!O63*L$235+GeoEL!O62*L$236+GeoVa!O62*L$237+VP!O69*L$238+Sol!O61*L$239)","v":-74.613359096046622},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P66*M$222+AMV1træBP!P65*M$223+AMV3kul!P64*M$224+AMV4træ!P64*M$225+AMV4træBP!P63*M$226+AVV1træ!P64*M$227+AVV1kul!P63*M$228+AVV2træ!P64*M$229+AVV2halm!P64*M$230+AVV2gasGT!P64*M$231+KKV!P64*M$232+HCVgas!P64*M$233+SPolie!P63*M$234+SPgas!P63*M$235+GeoEL!P62*M$236+GeoVa!P62*M$237+VP!P69*M$238+Sol!P61*M$239)","v":-63.79713384550346},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q66*N$222+AMV1træBP!Q65*N$223+AMV3kul!Q64*N$224+AMV4træ!Q64*N$225+AMV4træBP!Q63*N$226+AVV1træ!Q64*N$227+AVV1kul!Q63*N$228+AVV2træ!Q64*N$229+AVV2halm!Q64*N$230+AVV2gasGT!Q64*N$231+KKV!Q64*N$232+HCVgas!Q64*N$233+SPolie!Q63*N$234+SPgas!Q63*N$235+GeoEL!Q62*N$236+GeoVa!Q62*N$237+VP!Q69*N$238+Sol!Q61*N$239)","v":-61.60061262095428},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R66*O$222+AMV1træBP!R65*O$223+AMV3kul!R64*O$224+AMV4træ!R64*O$225+AMV4træBP!R63*O$226+AVV1træ!R64*O$227+AVV1kul!R63*O$228+AVV2træ!R64*O$229+AVV2halm!R64*O$230+AVV2gasGT!R64*O$231+KKV!R64*O$232+HCVgas!R64*O$233+SPolie!R63*O$234+SPgas!R63*O$235+GeoEL!R62*O$236+GeoVa!R62*O$237+VP!R69*O$238+Sol!R61*O$239)","v":-58.910085946251129},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S66*P$222+AMV1træBP!S65*P$223+AMV3kul!S64*P$224+AMV4træ!S64*P$225+AMV4træBP!S63*P$226+AVV1træ!S64*P$227+AVV1kul!S63*P$228+AVV2træ!S64*P$229+AVV2halm!S64*P$230+AVV2gasGT!S64*P$231+KKV!S64*P$232+HCVgas!S64*P$233+SPolie!S63*P$234+SPgas!S63*P$235+GeoEL!S62*P$236+GeoVa!S62*P$237+VP!S69*P$238+Sol!S61*P$239)","v":-55.151788980467899},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T66*Q$222+AMV1træBP!T65*Q$223+AMV3kul!T64*Q$224+AMV4træ!T64*Q$225+AMV4træBP!T63*Q$226+AVV1træ!T64*Q$227+AVV1kul!T63*Q$228+AVV2træ!T64*Q$229+AVV2halm!T64*Q$230+AVV2gasGT!T64*Q$231+KKV!T64*Q$232+HCVgas!T64*Q$233+SPolie!T63*Q$234+SPgas!T63*Q$235+GeoEL!T62*Q$236+GeoVa!T62*Q$237+VP!T69*Q$238+Sol!T61*Q$239)","v":-51.471402180715238},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U66*R$222+AMV1træBP!U65*R$223+AMV3kul!U64*R$224+AMV4træ!U64*R$225+AMV4træBP!U63*R$226+AVV1træ!U64*R$227+AVV1kul!U63*R$228+AVV2træ!U64*R$229+AVV2halm!U64*R$230+AVV2gasGT!U64*R$231+KKV!U64*R$232+HCVgas!U64*R$233+SPolie!U63*R$234+SPgas!U63*R$235+GeoEL!U62*R$236+GeoVa!U62*R$237+VP!U69*R$238+Sol!U61*R$239)","v":-45.836705345416348},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V66*S$222+AMV1træBP!V65*S$223+AMV3kul!V64*S$224+AMV4træ!V64*S$225+AMV4træBP!V63*S$226+AVV1træ!V64*S$227+AVV1kul!V63*S$228+AVV2træ!V64*S$229+AVV2halm!V64*S$230+AVV2gasGT!V64*S$231+KKV!V64*S$232+HCVgas!V64*S$233+SPolie!V63*S$234+SPgas!V63*S$235+GeoEL!V62*S$236+GeoVa!V62*S$237+VP!V69*S$238+Sol!V61*S$239)","v":-38.449029315204754},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W66*T$222+AMV1træBP!W65*T$223+AMV3kul!W64*T$224+AMV4træ!W64*T$225+AMV4træBP!W63*T$226+AVV1træ!W64*T$227+AVV1kul!W63*T$228+AVV2træ!W64*T$229+AVV2halm!W64*T$230+AVV2gasGT!W64*T$231+KKV!W64*T$232+HCVgas!W64*T$233+SPolie!W63*T$234+SPgas!W63*T$235+GeoEL!W62*T$236+GeoVa!W62*T$237+VP!W69*T$238+Sol!W61*T$239)","v":-37.205845697201866},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X66*U$222+AMV1træBP!X65*U$223+AMV3kul!X64*U$224+AMV4træ!X64*U$225+AMV4træBP!X63*U$226+AVV1træ!X64*U$227+AVV1kul!X63*U$228+AVV2træ!X64*U$229+AVV2halm!X64*U$230+AVV2gasGT!X64*U$231+KKV!X64*U$232+HCVgas!X64*U$233+SPolie!X63*U$234+SPgas!X63*U$235+GeoEL!X62*U$236+GeoVa!X62*U$237+VP!X69*U$238+Sol!X61*U$239)","v":-38.729416192229181},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y66*V$222+AMV1træBP!Y65*V$223+AMV3kul!Y64*V$224+AMV4træ!Y64*V$225+AMV4træBP!Y63*V$226+AVV1træ!Y64*V$227+AVV1kul!Y63*V$228+AVV2træ!Y64*V$229+AVV2halm!Y64*V$230+AVV2gasGT!Y64*V$231+KKV!Y64*V$232+HCVgas!Y64*V$233+SPolie!Y63*V$234+SPgas!Y63*V$235+GeoEL!Y62*V$236+GeoVa!Y62*V$237+VP!Y69*V$238+Sol!Y61*V$239)","v":-38.24807891976333},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z66*W$222+AMV1træBP!Z65*W$223+AMV3kul!Z64*W$224+AMV4træ!Z64*W$225+AMV4træBP!Z63*W$226+AVV1træ!Z64*W$227+AVV1kul!Z63*W$228+AVV2træ!Z64*W$229+AVV2halm!Z64*W$230+AVV2gasGT!Z64*W$231+KKV!Z64*W$232+HCVgas!Z64*W$233+SPolie!Z63*W$234+SPgas!Z63*W$235+GeoEL!Z62*W$236+GeoVa!Z62*W$237+VP!Z69*W$238+Sol!Z61*W$239)","v":-35.522366841228617},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA66*X$222+AMV1træBP!AA65*X$223+AMV3kul!AA64*X$224+AMV4træ!AA64*X$225+AMV4træBP!AA63*X$226+AVV1træ!AA64*X$227+AVV1kul!AA63*X$228+AVV2træ!AA64*X$229+AVV2halm!AA64*X$230+AVV2gasGT!AA64*X$231+KKV!AA64*X$232+HCVgas!AA64*X$233+SPolie!AA63*X$234+SPgas!AA63*X$235+GeoEL!AA62*X$236+GeoVa!AA62*X$237+VP!AA69*X$238+Sol!AA61*X$239)","v":-36.701276686915925},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB66*Y$222+AMV1træBP!AB65*Y$223+AMV3kul!AB64*Y$224+AMV4træ!AB64*Y$225+AMV4træBP!AB63*Y$226+AVV1træ!AB64*Y$227+AVV1kul!AB63*Y$228+AVV2træ!AB64*Y$229+AVV2halm!AB64*Y$230+AVV2gasGT!AB64*Y$231+KKV!AB64*Y$232+HCVgas!AB64*Y$233+SPolie!AB63*Y$234+SPgas!AB63*Y$235+GeoEL!AB62*Y$236+GeoVa!AB62*Y$237+VP!AB69*Y$238+Sol!AB61*Y$239)","v":-36.405874570453733},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC66*Z$222+AMV1træBP!AC65*Z$223+AMV3kul!AC64*Z$224+AMV4træ!AC64*Z$225+AMV4træBP!AC63*Z$226+AVV1træ!AC64*Z$227+AVV1kul!AC63*Z$228+AVV2træ!AC64*Z$229+AVV2halm!AC64*Z$230+AVV2gasGT!AC64*Z$231+KKV!AC64*Z$232+HCVgas!AC64*Z$233+SPolie!AC63*Z$234+SPgas!AC63*Z$235+GeoEL!AC62*Z$236+GeoVa!AC62*Z$237+VP!AC69*Z$238+Sol!AC61*Z$239)","v":-36.092086225358557},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD66*AA$222+AMV1træBP!AD65*AA$223+AMV3kul!AD64*AA$224+AMV4træ!AD64*AA$225+AMV4træBP!AD63*AA$226+AVV1træ!AD64*AA$227+AVV1kul!AD63*AA$228+AVV2træ!AD64*AA$229+AVV2halm!AD64*AA$230+AVV2gasGT!AD64*AA$231+KKV!AD64*AA$232+HCVgas!AD64*AA$233+SPolie!AD63*AA$234+SPgas!AD63*AA$235+GeoEL!AD62*AA$236+GeoVa!AD62*AA$237+VP!AD69*AA$238+Sol!AD61*AA$239)","v":-35.759340374672881},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE66*AB$222+AMV1træBP!AE65*AB$223+AMV3kul!AE64*AB$224+AMV4træ!AE64*AB$225+AMV4træBP!AE63*AB$226+AVV1træ!AE64*AB$227+AVV1kul!AE63*AB$228+AVV2træ!AE64*AB$229+AVV2halm!AE64*AB$230+AVV2gasGT!AE64*AB$231+KKV!AE64*AB$232+HCVgas!AE64*AB$233+SPolie!AE63*AB$234+SPgas!AE63*AB$235+GeoEL!AE62*AB$236+GeoVa!AE62*AB$237+VP!AE69*AB$238+Sol!AE61*AB$239)","v":-35.407041826960111},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF66*AC$222+AMV1træBP!AF65*AC$223+AMV3kul!AF64*AC$224+AMV4træ!AF64*AC$225+AMV4træBP!AF63*AC$226+AVV1træ!AF64*AC$227+AVV1kul!AF63*AC$228+AVV2træ!AF64*AC$229+AVV2halm!AF64*AC$230+AVV2gasGT!AF64*AC$231+KKV!AF64*AC$232+HCVgas!AF64*AC$233+SPolie!AF63*AC$234+SPgas!AF63*AC$235+GeoEL!AF62*AC$236+GeoVa!AF62*AC$237+VP!AF69*AC$238+Sol!AF61*AC$239)","v":-35.034570211701684},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG66*AD$222+AMV1træBP!AG65*AD$223+AMV3kul!AG64*AD$224+AMV4træ!AG64*AD$225+AMV4træBP!AG63*AD$226+AVV1træ!AG64*AD$227+AVV1kul!AG63*AD$228+AVV2træ!AG64*AD$229+AVV2halm!AG64*AD$230+AVV2gasGT!AG64*AD$231+KKV!AG64*AD$232+HCVgas!AG64*AD$233+SPolie!AG63*AD$234+SPgas!AG63*AD$235+GeoEL!AG62*AD$236+GeoVa!AG62*AD$237+VP!AG69*AD$238+Sol!AG61*AD$239)","v":-35.034570211701684},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH66*AE$222+AMV1træBP!AH65*AE$223+AMV3kul!AH64*AE$224+AMV4træ!AH64*AE$225+AMV4træBP!AH63*AE$226+AVV1træ!AH64*AE$227+AVV1kul!AH63*AE$228+AVV2træ!AH64*AE$229+AVV2halm!AH64*AE$230+AVV2gasGT!AH64*AE$231+KKV!AH64*AE$232+HCVgas!AH64*AE$233+SPolie!AH63*AE$234+SPgas!AH63*AE$235+GeoEL!AH62*AE$236+GeoVa!AH62*AE$237+VP!AH69*AE$238+Sol!AH61*AE$239)","v":-35.034570211701684},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI66*AF$222+AMV1træBP!AI65*AF$223+AMV3kul!AI64*AF$224+AMV4træ!AI64*AF$225+AMV4træBP!AI63*AF$226+AVV1træ!AI64*AF$227+AVV1kul!AI63*AF$228+AVV2træ!AI64*AF$229+AVV2halm!AI64*AF$230+AVV2gasGT!AI64*AF$231+KKV!AI64*AF$232+HCVgas!AI64*AF$233+SPolie!AI63*AF$234+SPgas!AI63*AF$235+GeoEL!AI62*AF$236+GeoVa!AI62*AF$237+VP!AI69*AF$238+Sol!AI61*AF$239)","v":-35.034570211701684},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ66*AG$222+AMV1træBP!AJ65*AG$223+AMV3kul!AJ64*AG$224+AMV4træ!AJ64*AG$225+AMV4træBP!AJ63*AG$226+AVV1træ!AJ64*AG$227+AVV1kul!AJ63*AG$228+AVV2træ!AJ64*AG$229+AVV2halm!AJ64*AG$230+AVV2gasGT!AJ64*AG$231+KKV!AJ64*AG$232+HCVgas!AJ64*AG$233+SPolie!AJ63*AG$234+SPgas!AJ63*AG$235+GeoEL!AJ62*AG$236+GeoVa!AJ62*AG$237+VP!AJ69*AG$238+Sol!AJ61*AG$239)","v":-35.034570211701684},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK66*AH$222+AMV1træBP!AK65*AH$223+AMV3kul!AK64*AH$224+AMV4træ!AK64*AH$225+AMV4træBP!AK63*AH$226+AVV1træ!AK64*AH$227+AVV1kul!AK63*AH$228+AVV2træ!AK64*AH$229+AVV2halm!AK64*AH$230+AVV2gasGT!AK64*AH$231+KKV!AK64*AH$232+HCVgas!AK64*AH$233+SPolie!AK63*AH$234+SPgas!AK63*AH$235+GeoEL!AK62*AH$236+GeoVa!AK62*AH$237+VP!AK69*AH$238+Sol!AK61*AH$239)","v":-35.034570211701684},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL66*AI$222+AMV1træBP!AL65*AI$223+AMV3kul!AL64*AI$224+AMV4træ!AL64*AI$225+AMV4træBP!AL63*AI$226+AVV1træ!AL64*AI$227+AVV1kul!AL63*AI$228+AVV2træ!AL64*AI$229+AVV2halm!AL64*AI$230+AVV2gasGT!AL64*AI$231+KKV!AL64*AI$232+HCVgas!AL64*AI$233+SPolie!AL63*AI$234+SPgas!AL63*AI$235+GeoEL!AL62*AI$236+GeoVa!AL62*AI$237+VP!AL69*AI$238+Sol!AL61*AI$239)","v":-35.034570211701684},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM66*AJ$222+AMV1træBP!AM65*AJ$223+AMV3kul!AM64*AJ$224+AMV4træ!AM64*AJ$225+AMV4træBP!AM63*AJ$226+AVV1træ!AM64*AJ$227+AVV1kul!AM63*AJ$228+AVV2træ!AM64*AJ$229+AVV2halm!AM64*AJ$230+AVV2gasGT!AM64*AJ$231+KKV!AM64*AJ$232+HCVgas!AM64*AJ$233+SPolie!AM63*AJ$234+SPgas!AM63*AJ$235+GeoEL!AM62*AJ$236+GeoVa!AM62*AJ$237+VP!AM69*AJ$238+Sol!AM61*AJ$239)","v":-35.034570211701684},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN66*AK$222+AMV1træBP!AN65*AK$223+AMV3kul!AN64*AK$224+AMV4træ!AN64*AK$225+AMV4træBP!AN63*AK$226+AVV1træ!AN64*AK$227+AVV1kul!AN63*AK$228+AVV2træ!AN64*AK$229+AVV2halm!AN64*AK$230+AVV2gasGT!AN64*AK$231+KKV!AN64*AK$232+HCVgas!AN64*AK$233+SPolie!AN63*AK$234+SPgas!AN63*AK$235+GeoEL!AN62*AK$236+GeoVa!AN62*AK$237+VP!AN69*AK$238+Sol!AN61*AK$239)","v":-35.034570211701684},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO66*AL$222+AMV1træBP!AO65*AL$223+AMV3kul!AO64*AL$224+AMV4træ!AO64*AL$225+AMV4træBP!AO63*AL$226+AVV1træ!AO64*AL$227+AVV1kul!AO63*AL$228+AVV2træ!AO64*AL$229+AVV2halm!AO64*AL$230+AVV2gasGT!AO64*AL$231+KKV!AO64*AL$232+HCVgas!AO64*AL$233+SPolie!AO63*AL$234+SPgas!AO63*AL$235+GeoEL!AO62*AL$236+GeoVa!AO62*AL$237+VP!AO69*AL$238+Sol!AO61*AL$239)","v":-35.034570211701684},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP66*AM$222+AMV1træBP!AP65*AM$223+AMV3kul!AP64*AM$224+AMV4træ!AP64*AM$225+AMV4træBP!AP63*AM$226+AVV1træ!AP64*AM$227+AVV1kul!AP63*AM$228+AVV2træ!AP64*AM$229+AVV2halm!AP64*AM$230+AVV2gasGT!AP64*AM$231+KKV!AP64*AM$232+HCVgas!AP64*AM$233+SPolie!AP63*AM$234+SPgas!AP63*AM$235+GeoEL!AP62*AM$236+GeoVa!AP62*AM$237+VP!AP69*AM$238+Sol!AP61*AM$239)","v":-35.034570211701684}]
[null,null,"Indtægt eltilskud",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H67*E$222+AMV1træBP!H66*E$223+AMV3kul!H65*E$224+AMV4træ!H65*E$225+AMV4træBP!H64*E$226+AVV1træ!H65*E$227+AVV1kul!H64*E$228+AVV2træ!H65*E$229+AVV2halm!H65*E$230+AVV2gasGT!H65*E$231+KKV!H65*E$232+HCVgas!H65*E$233+SPolie!H64*E$234+SPgas!H64*E$235+GeoEL!H63*E$236+GeoVa!H63*E$237+VP!H70*E$238+Sol!H62*E$239)","v":-17.640593016774893},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I67*F$222+AMV1træBP!I66*F$223+AMV3kul!I65*F$224+AMV4træ!I65*F$225+AMV4træBP!I64*F$226+AVV1træ!I65*F$227+AVV1kul!I64*F$228+AVV2træ!I65*F$229+AVV2halm!I65*F$230+AVV2gasGT!I65*F$231+KKV!I65*F$232+HCVgas!I65*F$233+SPolie!I64*F$234+SPgas!I64*F$235+GeoEL!I63*F$236+GeoVa!I63*F$237+VP!I70*F$238+Sol!I62*F$239)","v":-17.416822280832712},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J67*G$222+AMV1træBP!J66*G$223+AMV3kul!J65*G$224+AMV4træ!J65*G$225+AMV4træBP!J64*G$226+AVV1træ!J65*G$227+AVV1kul!J64*G$228+AVV2træ!J65*G$229+AVV2halm!J65*G$230+AVV2gasGT!J65*G$231+KKV!J65*G$232+HCVgas!J65*G$233+SPolie!J64*G$234+SPgas!J64*G$235+GeoEL!J63*G$236+GeoVa!J63*G$237+VP!J70*G$238+Sol!J62*G$239)","v":-17.28889179188641},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K67*H$222+AMV1træBP!K66*H$223+AMV3kul!K65*H$224+AMV4træ!K65*H$225+AMV4træBP!K64*H$226+AVV1træ!K65*H$227+AVV1kul!K64*H$228+AVV2træ!K65*H$229+AVV2halm!K65*H$230+AVV2gasGT!K65*H$231+KKV!K65*H$232+HCVgas!K65*H$233+SPolie!K64*H$234+SPgas!K64*H$235+GeoEL!K63*H$236+GeoVa!K63*H$237+VP!K70*H$238+Sol!K62*H$239)","v":-17.130728863267461},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L67*I$222+AMV1træBP!L66*I$223+AMV3kul!L65*I$224+AMV4træ!L65*I$225+AMV4træBP!L64*I$226+AVV1træ!L65*I$227+AVV1kul!L64*I$228+AVV2træ!L65*I$229+AVV2halm!L65*I$230+AVV2gasGT!L65*I$231+KKV!L65*I$232+HCVgas!L65*I$233+SPolie!L64*I$234+SPgas!L64*I$235+GeoEL!L63*I$236+GeoVa!L63*I$237+VP!L70*I$238+Sol!L62*I$239)","v":-16.642741290573483},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M67*J$222+AMV1træBP!M66*J$223+AMV3kul!M65*J$224+AMV4træ!M65*J$225+AMV4træBP!M64*J$226+AVV1træ!M65*J$227+AVV1kul!M64*J$228+AVV2træ!M65*J$229+AVV2halm!M65*J$230+AVV2gasGT!M65*J$231+KKV!M65*J$232+HCVgas!M65*J$233+SPolie!M64*J$234+SPgas!M64*J$235+GeoEL!M63*J$236+GeoVa!M63*J$237+VP!M70*J$238+Sol!M62*J$239)","v":-16.346615806226655},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N67*K$222+AMV1træBP!N66*K$223+AMV3kul!N65*K$224+AMV4træ!N65*K$225+AMV4træBP!N64*K$226+AVV1træ!N65*K$227+AVV1kul!N64*K$228+AVV2træ!N65*K$229+AVV2halm!N65*K$230+AVV2gasGT!N65*K$231+KKV!N65*K$232+HCVgas!N65*K$233+SPolie!N64*K$234+SPgas!N64*K$235+GeoEL!N63*K$236+GeoVa!N63*K$237+VP!N70*K$238+Sol!N62*K$239)","v":-16.02304946721609},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O67*L$222+AMV1træBP!O66*L$223+AMV3kul!O65*L$224+AMV4træ!O65*L$225+AMV4træBP!O64*L$226+AVV1træ!O65*L$227+AVV1kul!O64*L$228+AVV2træ!O65*L$229+AVV2halm!O65*L$230+AVV2gasGT!O65*L$231+KKV!O65*L$232+HCVgas!O65*L$233+SPolie!O64*L$234+SPgas!O64*L$235+GeoEL!O63*L$236+GeoVa!O63*L$237+VP!O70*L$238+Sol!O62*L$239)","v":-15.644372724388376},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P67*M$222+AMV1træBP!P66*M$223+AMV3kul!P65*M$224+AMV4træ!P65*M$225+AMV4træBP!P64*M$226+AVV1træ!P65*M$227+AVV1kul!P64*M$228+AVV2træ!P65*M$229+AVV2halm!P65*M$230+AVV2gasGT!P65*M$231+KKV!P65*M$232+HCVgas!P65*M$233+SPolie!P64*M$234+SPgas!P64*M$235+GeoEL!P63*M$236+GeoVa!P63*M$237+VP!P70*M$238+Sol!P62*M$239)","v":-15.290367106819161},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q67*N$222+AMV1træBP!Q66*N$223+AMV3kul!Q65*N$224+AMV4træ!Q65*N$225+AMV4træBP!Q64*N$226+AVV1træ!Q65*N$227+AVV1kul!Q64*N$228+AVV2træ!Q65*N$229+AVV2halm!Q65*N$230+AVV2gasGT!Q65*N$231+KKV!Q65*N$232+HCVgas!Q65*N$233+SPolie!Q64*N$234+SPgas!Q64*N$235+GeoEL!Q63*N$236+GeoVa!Q63*N$237+VP!Q70*N$238+Sol!Q62*N$239)","v":-14.725927913376889},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R67*O$222+AMV1træBP!R66*O$223+AMV3kul!R65*O$224+AMV4træ!R65*O$225+AMV4træBP!R64*O$226+AVV1træ!R65*O$227+AVV1kul!R64*O$228+AVV2træ!R65*O$229+AVV2halm!R65*O$230+AVV2gasGT!R65*O$231+KKV!R65*O$232+HCVgas!R65*O$233+SPolie!R64*O$234+SPgas!R64*O$235+GeoEL!R63*O$236+GeoVa!R63*O$237+VP!R70*O$238+Sol!R62*O$239)","v":-14.407019392197279},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S67*P$222+AMV1træBP!S66*P$223+AMV3kul!S65*P$224+AMV4træ!S65*P$225+AMV4træBP!S64*P$226+AVV1træ!S65*P$227+AVV1kul!S64*P$228+AVV2træ!S65*P$229+AVV2halm!S65*P$230+AVV2gasGT!S65*P$231+KKV!S65*P$232+HCVgas!S65*P$233+SPolie!S64*P$234+SPgas!S64*P$235+GeoEL!S63*P$236+GeoVa!S63*P$237+VP!S70*P$238+Sol!S62*P$239)","v":-14.11168269034491},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T67*Q$222+AMV1træBP!T66*Q$223+AMV3kul!T65*Q$224+AMV4træ!T65*Q$225+AMV4træBP!T64*Q$226+AVV1træ!T65*Q$227+AVV1kul!T64*Q$228+AVV2træ!T65*Q$229+AVV2halm!T65*Q$230+AVV2gasGT!T65*Q$231+KKV!T65*Q$232+HCVgas!T65*Q$233+SPolie!T64*Q$234+SPgas!T64*Q$235+GeoEL!T63*Q$236+GeoVa!T63*Q$237+VP!T70*Q$238+Sol!T62*Q$239)","v":-13.825619072089841},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U67*R$222+AMV1træBP!U66*R$223+AMV3kul!U65*R$224+AMV4træ!U65*R$225+AMV4træBP!U64*R$226+AVV1træ!U65*R$227+AVV1kul!U64*R$228+AVV2træ!U65*R$229+AVV2halm!U65*R$230+AVV2gasGT!U65*R$231+KKV!U65*R$232+HCVgas!U65*R$233+SPolie!U64*R$234+SPgas!U64*R$235+GeoEL!U63*R$236+GeoVa!U63*R$237+VP!U70*R$238+Sol!U62*R$239)","v":-13.536481379540588},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V67*S$222+AMV1træBP!V66*S$223+AMV3kul!V65*S$224+AMV4træ!V65*S$225+AMV4træBP!V64*S$226+AVV1træ!V65*S$227+AVV1kul!V64*S$228+AVV2træ!V65*S$229+AVV2halm!V65*S$230+AVV2gasGT!V65*S$231+KKV!V65*S$232+HCVgas!V65*S$233+SPolie!V64*S$234+SPgas!V64*S$235+GeoEL!V63*S$236+GeoVa!V63*S$237+VP!V70*S$238+Sol!V62*S$239)","v":-13.256616546733529},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W67*T$222+AMV1træBP!W66*T$223+AMV3kul!W65*T$224+AMV4træ!W65*T$225+AMV4træBP!W64*T$226+AVV1træ!W65*T$227+AVV1kul!W64*T$228+AVV2træ!W65*T$229+AVV2halm!W65*T$230+AVV2gasGT!W65*T$231+KKV!W65*T$232+HCVgas!W65*T$233+SPolie!W64*T$234+SPgas!W64*T$235+GeoEL!W63*T$236+GeoVa!W63*T$237+VP!W70*T$238+Sol!W62*T$239)","v":-12.992797924390389},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X67*U$222+AMV1træBP!X66*U$223+AMV3kul!X65*U$224+AMV4træ!X65*U$225+AMV4træBP!X64*U$226+AVV1træ!X65*U$227+AVV1kul!X64*U$228+AVV2træ!X65*U$229+AVV2halm!X65*U$230+AVV2gasGT!X65*U$231+KKV!X65*U$232+HCVgas!X65*U$233+SPolie!X64*U$234+SPgas!X64*U$235+GeoEL!X63*U$236+GeoVa!X63*U$237+VP!X70*U$238+Sol!X62*U$239)","v":-12.631984808430349},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y67*V$222+AMV1træBP!Y66*V$223+AMV3kul!Y65*V$224+AMV4træ!Y65*V$225+AMV4træBP!Y64*V$226+AVV1træ!Y65*V$227+AVV1kul!Y64*V$228+AVV2træ!Y65*V$229+AVV2halm!Y65*V$230+AVV2gasGT!Y65*V$231+KKV!Y65*V$232+HCVgas!Y65*V$233+SPolie!Y64*V$234+SPgas!Y64*V$235+GeoEL!Y63*V$236+GeoVa!Y63*V$237+VP!Y70*V$238+Sol!Y62*V$239)","v":-12.03915886501157},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z67*W$222+AMV1træBP!Z66*W$223+AMV3kul!Z65*W$224+AMV4træ!Z65*W$225+AMV4træBP!Z64*W$226+AVV1træ!Z65*W$227+AVV1kul!Z64*W$228+AVV2træ!Z65*W$229+AVV2halm!Z65*W$230+AVV2gasGT!Z65*W$231+KKV!Z65*W$232+HCVgas!Z65*W$233+SPolie!Z64*W$234+SPgas!Z64*W$235+GeoEL!Z63*W$236+GeoVa!Z63*W$237+VP!Z70*W$238+Sol!Z62*W$239)","v":-10.348071820892546},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA67*X$222+AMV1træBP!AA66*X$223+AMV3kul!AA65*X$224+AMV4træ!AA65*X$225+AMV4træBP!AA64*X$226+AVV1træ!AA65*X$227+AVV1kul!AA64*X$228+AVV2træ!AA65*X$229+AVV2halm!AA65*X$230+AVV2gasGT!AA65*X$231+KKV!AA65*X$232+HCVgas!AA65*X$233+SPolie!AA64*X$234+SPgas!AA64*X$235+GeoEL!AA63*X$236+GeoVa!AA63*X$237+VP!AA70*X$238+Sol!AA62*X$239)","v":-10.03093867645479},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB67*Y$222+AMV1træBP!AB66*Y$223+AMV3kul!AB65*Y$224+AMV4træ!AB65*Y$225+AMV4træBP!AB64*Y$226+AVV1træ!AB65*Y$227+AVV1kul!AB64*Y$228+AVV2træ!AB65*Y$229+AVV2halm!AB65*Y$230+AVV2gasGT!AB65*Y$231+KKV!AB65*Y$232+HCVgas!AB65*Y$233+SPolie!AB64*Y$234+SPgas!AB64*Y$235+GeoEL!AB63*Y$236+GeoVa!AB63*Y$237+VP!AB70*Y$238+Sol!AB62*Y$239)","v":-9.6610289607732618},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC67*Z$222+AMV1træBP!AC66*Z$223+AMV3kul!AC65*Z$224+AMV4træ!AC65*Z$225+AMV4træBP!AC64*Z$226+AVV1træ!AC65*Z$227+AVV1kul!AC64*Z$228+AVV2træ!AC65*Z$229+AVV2halm!AC65*Z$230+AVV2gasGT!AC65*Z$231+KKV!AC65*Z$232+HCVgas!AC65*Z$233+SPolie!AC64*Z$234+SPgas!AC64*Z$235+GeoEL!AC63*Z$236+GeoVa!AC63*Z$237+VP!AC70*Z$238+Sol!AC62*Z$239)","v":-9.294594666842027},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD67*AA$222+AMV1træBP!AD66*AA$223+AMV3kul!AD65*AA$224+AMV4træ!AD65*AA$225+AMV4træBP!AD64*AA$226+AVV1træ!AD65*AA$227+AVV1kul!AD64*AA$228+AVV2træ!AD65*AA$229+AVV2halm!AD65*AA$230+AVV2gasGT!AD65*AA$231+KKV!AD65*AA$232+HCVgas!AD65*AA$233+SPolie!AD64*AA$234+SPgas!AD64*AA$235+GeoEL!AD63*AA$236+GeoVa!AD63*AA$237+VP!AD70*AA$238+Sol!AD62*AA$239)","v":-8.9388064638250473},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE67*AB$222+AMV1træBP!AE66*AB$223+AMV3kul!AE65*AB$224+AMV4træ!AE65*AB$225+AMV4træBP!AE64*AB$226+AVV1træ!AE65*AB$227+AVV1kul!AE64*AB$228+AVV2træ!AE65*AB$229+AVV2halm!AE65*AB$230+AVV2gasGT!AE65*AB$231+KKV!AE65*AB$232+HCVgas!AE65*AB$233+SPolie!AE64*AB$234+SPgas!AE64*AB$235+GeoEL!AE63*AB$236+GeoVa!AE63*AB$237+VP!AE70*AB$238+Sol!AE62*AB$239)","v":-8.5866657585659425},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF67*AC$222+AMV1træBP!AF66*AC$223+AMV3kul!AF65*AC$224+AMV4træ!AF65*AC$225+AMV4træBP!AF64*AC$226+AVV1træ!AF65*AC$227+AVV1kul!AF64*AC$228+AVV2træ!AF65*AC$229+AVV2halm!AF65*AC$230+AVV2gasGT!AF65*AC$231+KKV!AF65*AC$232+HCVgas!AF65*AC$233+SPolie!AF64*AC$234+SPgas!AF64*AC$235+GeoEL!AF63*AC$236+GeoVa!AF63*AC$237+VP!AF70*AC$238+Sol!AF62*AC$239)","v":-8.2386056545745809},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG67*AD$222+AMV1træBP!AG66*AD$223+AMV3kul!AG65*AD$224+AMV4træ!AG65*AD$225+AMV4træBP!AG64*AD$226+AVV1træ!AG65*AD$227+AVV1kul!AG64*AD$228+AVV2træ!AG65*AD$229+AVV2halm!AG65*AD$230+AVV2gasGT!AG65*AD$231+KKV!AG65*AD$232+HCVgas!AG65*AD$233+SPolie!AG64*AD$234+SPgas!AG64*AD$235+GeoEL!AG63*AD$236+GeoVa!AG63*AD$237+VP!AG70*AD$238+Sol!AG62*AD$239)","v":-8.0766105995689017},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH67*AE$222+AMV1træBP!AH66*AE$223+AMV3kul!AH65*AE$224+AMV4træ!AH65*AE$225+AMV4træBP!AH64*AE$226+AVV1træ!AH65*AE$227+AVV1kul!AH64*AE$228+AVV2træ!AH65*AE$229+AVV2halm!AH65*AE$230+AVV2gasGT!AH65*AE$231+KKV!AH65*AE$232+HCVgas!AH65*AE$233+SPolie!AH64*AE$234+SPgas!AH64*AE$235+GeoEL!AH63*AE$236+GeoVa!AH63*AE$237+VP!AH70*AE$238+Sol!AH62*AE$239)","v":-7.9208632877314837},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI67*AF$222+AMV1træBP!AI66*AF$223+AMV3kul!AI65*AF$224+AMV4træ!AI65*AF$225+AMV4træBP!AI64*AF$226+AVV1træ!AI65*AF$227+AVV1kul!AI64*AF$228+AVV2træ!AI65*AF$229+AVV2halm!AI65*AF$230+AVV2gasGT!AI65*AF$231+KKV!AI65*AF$232+HCVgas!AI65*AF$233+SPolie!AI64*AF$234+SPgas!AI64*AF$235+GeoEL!AI63*AF$236+GeoVa!AI63*AF$237+VP!AI70*AF$238+Sol!AI62*AF$239)","v":-7.7657619809494349},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ67*AG$222+AMV1træBP!AJ66*AG$223+AMV3kul!AJ65*AG$224+AMV4træ!AJ65*AG$225+AMV4træBP!AJ64*AG$226+AVV1træ!AJ65*AG$227+AVV1kul!AJ64*AG$228+AVV2træ!AJ65*AG$229+AVV2halm!AJ65*AG$230+AVV2gasGT!AJ65*AG$231+KKV!AJ65*AG$232+HCVgas!AJ65*AG$233+SPolie!AJ64*AG$234+SPgas!AJ64*AG$235+GeoEL!AJ63*AG$236+GeoVa!AJ63*AG$237+VP!AJ70*AG$238+Sol!AJ62*AG$239)","v":-7.6166182078053737},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK67*AH$222+AMV1træBP!AK66*AH$223+AMV3kul!AK65*AH$224+AMV4træ!AK65*AH$225+AMV4træBP!AK64*AH$226+AVV1træ!AK65*AH$227+AVV1kul!AK64*AH$228+AVV2træ!AK65*AH$229+AVV2halm!AK65*AH$230+AVV2gasGT!AK65*AH$231+KKV!AK65*AH$232+HCVgas!AK65*AH$233+SPolie!AK64*AH$234+SPgas!AK64*AH$235+GeoEL!AK63*AH$236+GeoVa!AK63*AH$237+VP!AK70*AH$238+Sol!AK62*AH$239)","v":-7.4682425284325422},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL67*AI$222+AMV1træBP!AL66*AI$223+AMV3kul!AL65*AI$224+AMV4træ!AL65*AI$225+AMV4træBP!AL64*AI$226+AVV1træ!AL65*AI$227+AVV1kul!AL64*AI$228+AVV2træ!AL65*AI$229+AVV2halm!AL65*AI$230+AVV2gasGT!AL65*AI$231+KKV!AL65*AI$232+HCVgas!AL65*AI$233+SPolie!AL64*AI$234+SPgas!AL64*AI$235+GeoEL!AL63*AI$236+GeoVa!AL63*AI$237+VP!AL70*AI$238+Sol!AL62*AI$239)","v":-7.3225242949627818},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM67*AJ$222+AMV1træBP!AM66*AJ$223+AMV3kul!AM65*AJ$224+AMV4træ!AM65*AJ$225+AMV4træBP!AM64*AJ$226+AVV1træ!AM65*AJ$227+AVV1kul!AM64*AJ$228+AVV2træ!AM65*AJ$229+AVV2halm!AM65*AJ$230+AVV2gasGT!AM65*AJ$231+KKV!AM65*AJ$232+HCVgas!AM65*AJ$233+SPolie!AM64*AJ$234+SPgas!AM64*AJ$235+GeoEL!AM63*AJ$236+GeoVa!AM63*AJ$237+VP!AM70*AJ$238+Sol!AM62*AJ$239)","v":-7.1796492744021787},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN67*AK$222+AMV1træBP!AN66*AK$223+AMV3kul!AN65*AK$224+AMV4træ!AN65*AK$225+AMV4træBP!AN64*AK$226+AVV1træ!AN65*AK$227+AVV1kul!AN64*AK$228+AVV2træ!AN65*AK$229+AVV2halm!AN65*AK$230+AVV2gasGT!AN65*AK$231+KKV!AN65*AK$232+HCVgas!AN65*AK$233+SPolie!AN64*AK$234+SPgas!AN64*AK$235+GeoEL!AN63*AK$236+GeoVa!AN63*AK$237+VP!AN70*AK$238+Sol!AN62*AK$239)","v":-7.0395619907855469},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO67*AL$222+AMV1træBP!AO66*AL$223+AMV3kul!AO65*AL$224+AMV4træ!AO65*AL$225+AMV4træBP!AO64*AL$226+AVV1træ!AO65*AL$227+AVV1kul!AO64*AL$228+AVV2træ!AO65*AL$229+AVV2halm!AO65*AL$230+AVV2gasGT!AO65*AL$231+KKV!AO65*AL$232+HCVgas!AO65*AL$233+SPolie!AO64*AL$234+SPgas!AO64*AL$235+GeoEL!AO63*AL$236+GeoVa!AO63*AL$237+VP!AO70*AL$238+Sol!AO62*AL$239)","v":-6.9022080505790235},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP67*AM$222+AMV1træBP!AP66*AM$223+AMV3kul!AP65*AM$224+AMV4træ!AP65*AM$225+AMV4træBP!AP64*AM$226+AVV1træ!AP65*AM$227+AVV1kul!AP64*AM$228+AVV2træ!AP65*AM$229+AVV2halm!AP65*AM$230+AVV2gasGT!AP65*AM$231+KKV!AP65*AM$232+HCVgas!AP65*AM$233+SPolie!AP64*AM$234+SPgas!AP64*AM$235+GeoEL!AP63*AM$236+GeoVa!AP63*AM$237+VP!AP70*AM$238+Sol!AP62*AM$239)","v":-6.7675341215599811}]
[null,null,"Afgifter",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H68*E$222+AMV1træBP!H67*E$223+AMV3kul!H66*E$224+AMV4træ!H66*E$225+AMV4træBP!H65*E$226+AVV1træ!H66*E$227+AVV1kul!H65*E$228+AVV2træ!H66*E$229+AVV2halm!H66*E$230+AVV2gasGT!H66*E$231+KKV!H66*E$232+HCVgas!H66*E$233+SPolie!H65*E$234+SPgas!H65*E$235+GeoEL!H64*E$236+GeoVa!H64*E$237+VP!H71*E$238+Sol!H63*E$239)","v":4.4791946257322648},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I68*F$222+AMV1træBP!I67*F$223+AMV3kul!I66*F$224+AMV4træ!I66*F$225+AMV4træBP!I65*F$226+AVV1træ!I66*F$227+AVV1kul!I65*F$228+AVV2træ!I66*F$229+AVV2halm!I66*F$230+AVV2gasGT!I66*F$231+KKV!I66*F$232+HCVgas!I66*F$233+SPolie!I65*F$234+SPgas!I65*F$235+GeoEL!I64*F$236+GeoVa!I64*F$237+VP!I71*F$238+Sol!I63*F$239)","v":4.4791946257322648},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J68*G$222+AMV1træBP!J67*G$223+AMV3kul!J66*G$224+AMV4træ!J66*G$225+AMV4træBP!J65*G$226+AVV1træ!J66*G$227+AVV1kul!J65*G$228+AVV2træ!J66*G$229+AVV2halm!J66*G$230+AVV2gasGT!J66*G$231+KKV!J66*G$232+HCVgas!J66*G$233+SPolie!J65*G$234+SPgas!J65*G$235+GeoEL!J64*G$236+GeoVa!J64*G$237+VP!J71*G$238+Sol!J63*G$239)","v":4.4791946257322648},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K68*H$222+AMV1træBP!K67*H$223+AMV3kul!K66*H$224+AMV4træ!K66*H$225+AMV4træBP!K65*H$226+AVV1træ!K66*H$227+AVV1kul!K65*H$228+AVV2træ!K66*H$229+AVV2halm!K66*H$230+AVV2gasGT!K66*H$231+KKV!K66*H$232+HCVgas!K66*H$233+SPolie!K65*H$234+SPgas!K65*H$235+GeoEL!K64*H$236+GeoVa!K64*H$237+VP!K71*H$238+Sol!K63*H$239)","v":4.4847888955907997},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L68*I$222+AMV1træBP!L67*I$223+AMV3kul!L66*I$224+AMV4træ!L66*I$225+AMV4træBP!L65*I$226+AVV1træ!L66*I$227+AVV1kul!L65*I$228+AVV2træ!L66*I$229+AVV2halm!L66*I$230+AVV2gasGT!L66*I$231+KKV!L66*I$232+HCVgas!L66*I$233+SPolie!L65*I$234+SPgas!L65*I$235+GeoEL!L64*I$236+GeoVa!L64*I$237+VP!L71*I$238+Sol!L63*I$239)","v":4.4791946257322648},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M68*J$222+AMV1træBP!M67*J$223+AMV3kul!M66*J$224+AMV4træ!M66*J$225+AMV4træBP!M65*J$226+AVV1træ!M66*J$227+AVV1kul!M65*J$228+AVV2træ!M66*J$229+AVV2halm!M66*J$230+AVV2gasGT!M66*J$231+KKV!M66*J$232+HCVgas!M66*J$233+SPolie!M65*J$234+SPgas!M65*J$235+GeoEL!M64*J$236+GeoVa!M64*J$237+VP!M71*J$238+Sol!M63*J$239)","v":4.2306943226360518},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N68*K$222+AMV1træBP!N67*K$223+AMV3kul!N66*K$224+AMV4træ!N66*K$225+AMV4træBP!N65*K$226+AVV1træ!N66*K$227+AVV1kul!N65*K$228+AVV2træ!N66*K$229+AVV2halm!N66*K$230+AVV2gasGT!N66*K$231+KKV!N66*K$232+HCVgas!N66*K$233+SPolie!N65*K$234+SPgas!N65*K$235+GeoEL!N64*K$236+GeoVa!N64*K$237+VP!N71*K$238+Sol!N63*K$239)","v":4.1099113228089115},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O68*L$222+AMV1træBP!O67*L$223+AMV3kul!O66*L$224+AMV4træ!O66*L$225+AMV4træBP!O65*L$226+AVV1træ!O66*L$227+AVV1kul!O65*L$228+AVV2træ!O66*L$229+AVV2halm!O66*L$230+AVV2gasGT!O66*L$231+KKV!O66*L$232+HCVgas!O66*L$233+SPolie!O65*L$234+SPgas!O65*L$235+GeoEL!O64*L$236+GeoVa!O64*L$237+VP!O71*L$238+Sol!O63*L$239)","v":3.9876369046460898},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P68*M$222+AMV1træBP!P67*M$223+AMV3kul!P66*M$224+AMV4træ!P66*M$225+AMV4træBP!P65*M$226+AVV1træ!P66*M$227+AVV1kul!P65*M$228+AVV2træ!P66*M$229+AVV2halm!P66*M$230+AVV2gasGT!P66*M$231+KKV!P66*M$232+HCVgas!P66*M$233+SPolie!P65*M$234+SPgas!P65*M$235+GeoEL!P64*M$236+GeoVa!P64*M$237+VP!P71*M$238+Sol!P63*M$239)","v":3.8638432726770349},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q68*N$222+AMV1træBP!Q67*N$223+AMV3kul!Q66*N$224+AMV4træ!Q66*N$225+AMV4træBP!Q65*N$226+AVV1træ!Q66*N$227+AVV1kul!Q65*N$228+AVV2træ!Q66*N$229+AVV2halm!Q66*N$230+AVV2gasGT!Q66*N$231+KKV!Q66*N$232+HCVgas!Q66*N$233+SPolie!Q65*N$234+SPgas!Q65*N$235+GeoEL!Q64*N$236+GeoVa!Q64*N$237+VP!Q71*N$238+Sol!Q63*N$239)","v":3.7069526804490409},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R68*O$222+AMV1træBP!R67*O$223+AMV3kul!R66*O$224+AMV4træ!R66*O$225+AMV4træBP!R65*O$226+AVV1træ!R66*O$227+AVV1kul!R65*O$228+AVV2træ!R66*O$229+AVV2halm!R66*O$230+AVV2gasGT!R66*O$231+KKV!R66*O$232+HCVgas!R66*O$233+SPolie!R65*O$234+SPgas!R65*O$235+GeoEL!R64*O$236+GeoVa!R64*O$237+VP!R71*O$238+Sol!R63*O$239)","v":3.5861183468568081},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S68*P$222+AMV1træBP!S67*P$223+AMV3kul!S66*P$224+AMV4træ!S66*P$225+AMV4træBP!S65*P$226+AVV1træ!S66*P$227+AVV1kul!S65*P$228+AVV2træ!S66*P$229+AVV2halm!S66*P$230+AVV2gasGT!S66*P$231+KKV!S66*P$232+HCVgas!S66*P$233+SPolie!S65*P$234+SPgas!S65*P$235+GeoEL!S64*P$236+GeoVa!S64*P$237+VP!S71*P$238+Sol!S63*P$239)","v":3.4648159302549897},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T68*Q$222+AMV1træBP!T67*Q$223+AMV3kul!T66*Q$224+AMV4træ!T66*Q$225+AMV4træBP!T65*Q$226+AVV1træ!T66*Q$227+AVV1kul!T65*Q$228+AVV2træ!T66*Q$229+AVV2halm!T66*Q$230+AVV2gasGT!T66*Q$231+KKV!T66*Q$232+HCVgas!T66*Q$233+SPolie!T65*Q$234+SPgas!T65*Q$235+GeoEL!T64*Q$236+GeoVa!T64*Q$237+VP!T71*Q$238+Sol!T63*Q$239)","v":3.3430427055046095},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U68*R$222+AMV1træBP!U67*R$223+AMV3kul!U66*R$224+AMV4træ!U66*R$225+AMV4træBP!U65*R$226+AVV1træ!U66*R$227+AVV1kul!U65*R$228+AVV2træ!U66*R$229+AVV2halm!U66*R$230+AVV2gasGT!U66*R$231+KKV!U66*R$232+HCVgas!U66*R$233+SPolie!U65*R$234+SPgas!U65*R$235+GeoEL!U64*R$236+GeoVa!U64*R$237+VP!U71*R$238+Sol!U63*R$239)","v":3.2207959262715367},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V68*S$222+AMV1træBP!V67*S$223+AMV3kul!V66*S$224+AMV4træ!V66*S$225+AMV4træBP!V65*S$226+AVV1træ!V66*S$227+AVV1kul!V65*S$228+AVV2træ!V66*S$229+AVV2halm!V66*S$230+AVV2gasGT!V66*S$231+KKV!V66*S$232+HCVgas!V66*S$233+SPolie!V65*S$234+SPgas!V65*S$235+GeoEL!V64*S$236+GeoVa!V64*S$237+VP!V71*S$238+Sol!V63*S$239)","v":3.098072824820008},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W68*T$222+AMV1træBP!W67*T$223+AMV3kul!W66*T$224+AMV4træ!W66*T$225+AMV4træBP!W65*T$226+AVV1træ!W66*T$227+AVV1kul!W65*T$228+AVV2træ!W66*T$229+AVV2halm!W66*T$230+AVV2gasGT!W66*T$231+KKV!W66*T$232+HCVgas!W66*T$233+SPolie!W65*T$234+SPgas!W65*T$235+GeoEL!W64*T$236+GeoVa!W64*T$237+VP!W71*T$238+Sol!W63*T$239)","v":3.0496795434195989},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X68*U$222+AMV1træBP!X67*U$223+AMV3kul!X66*U$224+AMV4træ!X66*U$225+AMV4træBP!X65*U$226+AVV1træ!X66*U$227+AVV1kul!X65*U$228+AVV2træ!X66*U$229+AVV2halm!X66*U$230+AVV2gasGT!X66*U$231+KKV!X66*U$232+HCVgas!X66*U$233+SPolie!X65*U$234+SPgas!X65*U$235+GeoEL!X64*U$236+GeoVa!X64*U$237+VP!X71*U$238+Sol!X63*U$239)","v":3.0982026699309584},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y68*V$222+AMV1træBP!Y67*V$223+AMV3kul!Y66*V$224+AMV4træ!Y66*V$225+AMV4træBP!Y65*V$226+AVV1træ!Y66*V$227+AVV1kul!Y65*V$228+AVV2træ!Y66*V$229+AVV2halm!Y66*V$230+AVV2gasGT!Y66*V$231+KKV!Y66*V$232+HCVgas!Y66*V$233+SPolie!Y65*V$234+SPgas!Y65*V$235+GeoEL!Y64*V$236+GeoVa!Y64*V$237+VP!Y71*V$238+Sol!Y63*V$239)","v":3.0736034200676161},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z68*W$222+AMV1træBP!Z67*W$223+AMV3kul!Z66*W$224+AMV4træ!Z66*W$225+AMV4træBP!Z65*W$226+AVV1træ!Z66*W$227+AVV1kul!Z65*W$228+AVV2træ!Z66*W$229+AVV2halm!Z66*W$230+AVV2gasGT!Z66*W$231+KKV!Z66*W$232+HCVgas!Z66*W$233+SPolie!Z65*W$234+SPgas!Z65*W$235+GeoEL!Z64*W$236+GeoVa!Z64*W$237+VP!Z71*W$238+Sol!Z63*W$239)","v":5.1568938300853917},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA68*X$222+AMV1træBP!AA67*X$223+AMV3kul!AA66*X$224+AMV4træ!AA66*X$225+AMV4træBP!AA65*X$226+AVV1træ!AA66*X$227+AVV1kul!AA65*X$228+AVV2træ!AA66*X$229+AVV2halm!AA66*X$230+AVV2gasGT!AA66*X$231+KKV!AA66*X$232+HCVgas!AA66*X$233+SPolie!AA65*X$234+SPgas!AA65*X$235+GeoEL!AA64*X$236+GeoVa!AA64*X$237+VP!AA71*X$238+Sol!AA63*X$239)","v":4.9798025796198022},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB68*Y$222+AMV1træBP!AB67*Y$223+AMV3kul!AB66*Y$224+AMV4træ!AB66*Y$225+AMV4træBP!AB65*Y$226+AVV1træ!AB66*Y$227+AVV1kul!AB65*Y$228+AVV2træ!AB66*Y$229+AVV2halm!AB66*Y$230+AVV2gasGT!AB66*Y$231+KKV!AB66*Y$232+HCVgas!AB66*Y$233+SPolie!AB65*Y$234+SPgas!AB65*Y$235+GeoEL!AB64*Y$236+GeoVa!AB64*Y$237+VP!AB71*Y$238+Sol!AB63*Y$239)","v":4.8436228959431897},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC68*Z$222+AMV1træBP!AC67*Z$223+AMV3kul!AC66*Z$224+AMV4træ!AC66*Z$225+AMV4træBP!AC65*Z$226+AVV1træ!AC66*Z$227+AVV1kul!AC65*Z$228+AVV2træ!AC66*Z$229+AVV2halm!AC66*Z$230+AVV2gasGT!AC66*Z$231+KKV!AC66*Z$232+HCVgas!AC66*Z$233+SPolie!AC65*Z$234+SPgas!AC65*Z$235+GeoEL!AC64*Z$236+GeoVa!AC64*Z$237+VP!AC71*Z$238+Sol!AC63*Z$239)","v":4.7046513096209948},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD68*AA$222+AMV1træBP!AD67*AA$223+AMV3kul!AD66*AA$224+AMV4træ!AD66*AA$225+AMV4træBP!AD65*AA$226+AVV1træ!AD66*AA$227+AVV1kul!AD65*AA$228+AVV2træ!AD66*AA$229+AVV2halm!AD66*AA$230+AVV2gasGT!AD66*AA$231+KKV!AD66*AA$232+HCVgas!AD66*AA$233+SPolie!AD65*AA$234+SPgas!AD65*AA$235+GeoEL!AD64*AA$236+GeoVa!AD64*AA$237+VP!AD71*AA$238+Sol!AD63*AA$239)","v":4.5628010736818352},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE68*AB$222+AMV1træBP!AE67*AB$223+AMV3kul!AE66*AB$224+AMV4træ!AE66*AB$225+AMV4træBP!AE65*AB$226+AVV1træ!AE66*AB$227+AVV1kul!AE65*AB$228+AVV2træ!AE66*AB$229+AVV2halm!AE66*AB$230+AVV2gasGT!AE66*AB$231+KKV!AE66*AB$232+HCVgas!AE66*AB$233+SPolie!AE65*AB$234+SPgas!AE65*AB$235+GeoEL!AE64*AB$236+GeoVa!AE64*AB$237+VP!AE71*AB$238+Sol!AE63*AB$239)","v":4.4179818098007333},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF68*AC$222+AMV1træBP!AF67*AC$223+AMV3kul!AF66*AC$224+AMV4træ!AF66*AC$225+AMV4træBP!AF65*AC$226+AVV1træ!AF66*AC$227+AVV1kul!AF65*AC$228+AVV2træ!AF66*AC$229+AVV2halm!AF66*AC$230+AVV2gasGT!AF66*AC$231+KKV!AF66*AC$232+HCVgas!AF66*AC$233+SPolie!AF65*AC$234+SPgas!AF65*AC$235+GeoEL!AF64*AC$236+GeoVa!AF64*AC$237+VP!AF71*AC$238+Sol!AF63*AC$239)","v":4.2700993162723515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG68*AD$222+AMV1træBP!AG67*AD$223+AMV3kul!AG66*AD$224+AMV4træ!AG66*AD$225+AMV4træBP!AG65*AD$226+AVV1træ!AG66*AD$227+AVV1kul!AG65*AD$228+AVV2træ!AG66*AD$229+AVV2halm!AG66*AD$230+AVV2gasGT!AG66*AD$231+KKV!AG66*AD$232+HCVgas!AG66*AD$233+SPolie!AG65*AD$234+SPgas!AG65*AD$235+GeoEL!AG64*AD$236+GeoVa!AG64*AD$237+VP!AG71*AD$238+Sol!AG63*AD$239)","v":4.2700993162723515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH68*AE$222+AMV1træBP!AH67*AE$223+AMV3kul!AH66*AE$224+AMV4træ!AH66*AE$225+AMV4træBP!AH65*AE$226+AVV1træ!AH66*AE$227+AVV1kul!AH65*AE$228+AVV2træ!AH66*AE$229+AVV2halm!AH66*AE$230+AVV2gasGT!AH66*AE$231+KKV!AH66*AE$232+HCVgas!AH66*AE$233+SPolie!AH65*AE$234+SPgas!AH65*AE$235+GeoEL!AH64*AE$236+GeoVa!AH64*AE$237+VP!AH71*AE$238+Sol!AH63*AE$239)","v":4.2700993162723515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI68*AF$222+AMV1træBP!AI67*AF$223+AMV3kul!AI66*AF$224+AMV4træ!AI66*AF$225+AMV4træBP!AI65*AF$226+AVV1træ!AI66*AF$227+AVV1kul!AI65*AF$228+AVV2træ!AI66*AF$229+AVV2halm!AI66*AF$230+AVV2gasGT!AI66*AF$231+KKV!AI66*AF$232+HCVgas!AI66*AF$233+SPolie!AI65*AF$234+SPgas!AI65*AF$235+GeoEL!AI64*AF$236+GeoVa!AI64*AF$237+VP!AI71*AF$238+Sol!AI63*AF$239)","v":4.2700993162723515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ68*AG$222+AMV1træBP!AJ67*AG$223+AMV3kul!AJ66*AG$224+AMV4træ!AJ66*AG$225+AMV4træBP!AJ65*AG$226+AVV1træ!AJ66*AG$227+AVV1kul!AJ65*AG$228+AVV2træ!AJ66*AG$229+AVV2halm!AJ66*AG$230+AVV2gasGT!AJ66*AG$231+KKV!AJ66*AG$232+HCVgas!AJ66*AG$233+SPolie!AJ65*AG$234+SPgas!AJ65*AG$235+GeoEL!AJ64*AG$236+GeoVa!AJ64*AG$237+VP!AJ71*AG$238+Sol!AJ63*AG$239)","v":4.2700993162723515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK68*AH$222+AMV1træBP!AK67*AH$223+AMV3kul!AK66*AH$224+AMV4træ!AK66*AH$225+AMV4træBP!AK65*AH$226+AVV1træ!AK66*AH$227+AVV1kul!AK65*AH$228+AVV2træ!AK66*AH$229+AVV2halm!AK66*AH$230+AVV2gasGT!AK66*AH$231+KKV!AK66*AH$232+HCVgas!AK66*AH$233+SPolie!AK65*AH$234+SPgas!AK65*AH$235+GeoEL!AK64*AH$236+GeoVa!AK64*AH$237+VP!AK71*AH$238+Sol!AK63*AH$239)","v":4.2700993162723515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL68*AI$222+AMV1træBP!AL67*AI$223+AMV3kul!AL66*AI$224+AMV4træ!AL66*AI$225+AMV4træBP!AL65*AI$226+AVV1træ!AL66*AI$227+AVV1kul!AL65*AI$228+AVV2træ!AL66*AI$229+AVV2halm!AL66*AI$230+AVV2gasGT!AL66*AI$231+KKV!AL66*AI$232+HCVgas!AL66*AI$233+SPolie!AL65*AI$234+SPgas!AL65*AI$235+GeoEL!AL64*AI$236+GeoVa!AL64*AI$237+VP!AL71*AI$238+Sol!AL63*AI$239)","v":4.2700993162723515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM68*AJ$222+AMV1træBP!AM67*AJ$223+AMV3kul!AM66*AJ$224+AMV4træ!AM66*AJ$225+AMV4træBP!AM65*AJ$226+AVV1træ!AM66*AJ$227+AVV1kul!AM65*AJ$228+AVV2træ!AM66*AJ$229+AVV2halm!AM66*AJ$230+AVV2gasGT!AM66*AJ$231+KKV!AM66*AJ$232+HCVgas!AM66*AJ$233+SPolie!AM65*AJ$234+SPgas!AM65*AJ$235+GeoEL!AM64*AJ$236+GeoVa!AM64*AJ$237+VP!AM71*AJ$238+Sol!AM63*AJ$239)","v":4.2700993162723515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN68*AK$222+AMV1træBP!AN67*AK$223+AMV3kul!AN66*AK$224+AMV4træ!AN66*AK$225+AMV4træBP!AN65*AK$226+AVV1træ!AN66*AK$227+AVV1kul!AN65*AK$228+AVV2træ!AN66*AK$229+AVV2halm!AN66*AK$230+AVV2gasGT!AN66*AK$231+KKV!AN66*AK$232+HCVgas!AN66*AK$233+SPolie!AN65*AK$234+SPgas!AN65*AK$235+GeoEL!AN64*AK$236+GeoVa!AN64*AK$237+VP!AN71*AK$238+Sol!AN63*AK$239)","v":4.2700993162723515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO68*AL$222+AMV1træBP!AO67*AL$223+AMV3kul!AO66*AL$224+AMV4træ!AO66*AL$225+AMV4træBP!AO65*AL$226+AVV1træ!AO66*AL$227+AVV1kul!AO65*AL$228+AVV2træ!AO66*AL$229+AVV2halm!AO66*AL$230+AVV2gasGT!AO66*AL$231+KKV!AO66*AL$232+HCVgas!AO66*AL$233+SPolie!AO65*AL$234+SPgas!AO65*AL$235+GeoEL!AO64*AL$236+GeoVa!AO64*AL$237+VP!AO71*AL$238+Sol!AO63*AL$239)","v":4.2700993162723515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP68*AM$222+AMV1træBP!AP67*AM$223+AMV3kul!AP66*AM$224+AMV4træ!AP66*AM$225+AMV4træBP!AP65*AM$226+AVV1træ!AP66*AM$227+AVV1kul!AP65*AM$228+AVV2træ!AP66*AM$229+AVV2halm!AP66*AM$230+AVV2gasGT!AP66*AM$231+KKV!AP66*AM$232+HCVgas!AP66*AM$233+SPolie!AP65*AM$234+SPgas!AP65*AM$235+GeoEL!AP64*AM$236+GeoVa!AP64*AM$237+VP!AP71*AM$238+Sol!AP63*AM$239)","v":4.2700993162723515}]
[null,null,"Total, langsigtede",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H69*E$222+AMV1træBP!H68*E$223+AMV3kul!H67*E$224+AMV4træ!H67*E$225+AMV4træBP!H66*E$226+AVV1træ!H67*E$227+AVV1kul!H66*E$228+AVV2træ!H67*E$229+AVV2halm!H67*E$230+AVV2gasGT!H67*E$231+KKV!H67*E$232+HCVgas!H67*E$233+SPolie!H66*E$234+SPgas!H66*E$235+GeoEL!H65*E$236+GeoVa!H65*E$237+VP!H75*E$238+Sol!H64*E$239)","v":212.5730753994178},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I69*F$222+AMV1træBP!I68*F$223+AMV3kul!I67*F$224+AMV4træ!I67*F$225+AMV4træBP!I66*F$226+AVV1træ!I67*F$227+AVV1kul!I66*F$228+AVV2træ!I67*F$229+AVV2halm!I67*F$230+AVV2gasGT!I67*F$231+KKV!I67*F$232+HCVgas!I67*F$233+SPolie!I66*F$234+SPgas!I66*F$235+GeoEL!I65*F$236+GeoVa!I65*F$237+VP!I75*F$238+Sol!I64*F$239)","v":201.71650701029859},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J69*G$222+AMV1træBP!J68*G$223+AMV3kul!J67*G$224+AMV4træ!J67*G$225+AMV4træBP!J66*G$226+AVV1træ!J67*G$227+AVV1kul!J66*G$228+AVV2træ!J67*G$229+AVV2halm!J67*G$230+AVV2gasGT!J67*G$231+KKV!J67*G$232+HCVgas!J67*G$233+SPolie!J66*G$234+SPgas!J66*G$235+GeoEL!J65*G$236+GeoVa!J65*G$237+VP!J75*G$238+Sol!J64*G$239)","v":207.75549057255708},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K69*H$222+AMV1træBP!K68*H$223+AMV3kul!K67*H$224+AMV4træ!K67*H$225+AMV4træBP!K66*H$226+AVV1træ!K67*H$227+AVV1kul!K66*H$228+AVV2træ!K67*H$229+AVV2halm!K67*H$230+AVV2gasGT!K67*H$231+KKV!K67*H$232+HCVgas!K67*H$233+SPolie!K66*H$234+SPgas!K66*H$235+GeoEL!K65*H$236+GeoVa!K65*H$237+VP!K75*H$238+Sol!K64*H$239)","v":199.41721048650319},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L69*I$222+AMV1træBP!L68*I$223+AMV3kul!L67*I$224+AMV4træ!L67*I$225+AMV4træBP!L66*I$226+AVV1træ!L67*I$227+AVV1kul!L66*I$228+AVV2træ!L67*I$229+AVV2halm!L67*I$230+AVV2gasGT!L67*I$231+KKV!L67*I$232+HCVgas!L67*I$233+SPolie!L66*I$234+SPgas!L66*I$235+GeoEL!L65*I$236+GeoVa!L65*I$237+VP!L75*I$238+Sol!L64*I$239)","v":195.42160980524369},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M69*J$222+AMV1træBP!M68*J$223+AMV3kul!M67*J$224+AMV4træ!M67*J$225+AMV4træBP!M66*J$226+AVV1træ!M67*J$227+AVV1kul!M66*J$228+AVV2træ!M67*J$229+AVV2halm!M67*J$230+AVV2gasGT!M67*J$231+KKV!M67*J$232+HCVgas!M67*J$233+SPolie!M66*J$234+SPgas!M66*J$235+GeoEL!M65*J$236+GeoVa!M65*J$237+VP!M75*J$238+Sol!M64*J$239)","v":158.66508186437684},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N69*K$222+AMV1træBP!N68*K$223+AMV3kul!N67*K$224+AMV4træ!N67*K$225+AMV4træBP!N66*K$226+AVV1træ!N67*K$227+AVV1kul!N66*K$228+AVV2træ!N67*K$229+AVV2halm!N67*K$230+AVV2gasGT!N67*K$231+KKV!N67*K$232+HCVgas!N67*K$233+SPolie!N66*K$234+SPgas!N66*K$235+GeoEL!N65*K$236+GeoVa!N65*K$237+VP!N75*K$238+Sol!N64*K$239)","v":67.65652405678243},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O69*L$222+AMV1træBP!O68*L$223+AMV3kul!O67*L$224+AMV4træ!O67*L$225+AMV4træBP!O66*L$226+AVV1træ!O67*L$227+AVV1kul!O66*L$228+AVV2træ!O67*L$229+AVV2halm!O67*L$230+AVV2gasGT!O67*L$231+KKV!O67*L$232+HCVgas!O67*L$233+SPolie!O66*L$234+SPgas!O66*L$235+GeoEL!O65*L$236+GeoVa!O65*L$237+VP!O75*L$238+Sol!O64*L$239)","v":116.3374118116928},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P69*M$222+AMV1træBP!P68*M$223+AMV3kul!P67*M$224+AMV4træ!P67*M$225+AMV4træBP!P66*M$226+AVV1træ!P67*M$227+AVV1kul!P66*M$228+AVV2træ!P67*M$229+AVV2halm!P67*M$230+AVV2gasGT!P67*M$231+KKV!P67*M$232+HCVgas!P67*M$233+SPolie!P66*M$234+SPgas!P66*M$235+GeoEL!P65*M$236+GeoVa!P65*M$237+VP!P75*M$238+Sol!P64*M$239)","v":112.73689808660893},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q69*N$222+AMV1træBP!Q68*N$223+AMV3kul!Q67*N$224+AMV4træ!Q67*N$225+AMV4træBP!Q66*N$226+AVV1træ!Q67*N$227+AVV1kul!Q66*N$228+AVV2træ!Q67*N$229+AVV2halm!Q67*N$230+AVV2gasGT!Q67*N$231+KKV!Q67*N$232+HCVgas!Q67*N$233+SPolie!Q66*N$234+SPgas!Q66*N$235+GeoEL!Q65*N$236+GeoVa!Q65*N$237+VP!Q75*N$238+Sol!Q64*N$239)","v":110.58256525285211},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R69*O$222+AMV1træBP!R68*O$223+AMV3kul!R67*O$224+AMV4træ!R67*O$225+AMV4træBP!R66*O$226+AVV1træ!R67*O$227+AVV1kul!R66*O$228+AVV2træ!R67*O$229+AVV2halm!R67*O$230+AVV2gasGT!R67*O$231+KKV!R67*O$232+HCVgas!R67*O$233+SPolie!R66*O$234+SPgas!R66*O$235+GeoEL!R65*O$236+GeoVa!R65*O$237+VP!R75*O$238+Sol!R64*O$239)","v":109.47599648895725},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S69*P$222+AMV1træBP!S68*P$223+AMV3kul!S67*P$224+AMV4træ!S67*P$225+AMV4træBP!S66*P$226+AVV1træ!S67*P$227+AVV1kul!S66*P$228+AVV2træ!S67*P$229+AVV2halm!S67*P$230+AVV2gasGT!S67*P$231+KKV!S67*P$232+HCVgas!S67*P$233+SPolie!S66*P$234+SPgas!S66*P$235+GeoEL!S65*P$236+GeoVa!S65*P$237+VP!S75*P$238+Sol!S64*P$239)","v":112.77203309134876},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T69*Q$222+AMV1træBP!T68*Q$223+AMV3kul!T67*Q$224+AMV4træ!T67*Q$225+AMV4træBP!T66*Q$226+AVV1træ!T67*Q$227+AVV1kul!T66*Q$228+AVV2træ!T67*Q$229+AVV2halm!T67*Q$230+AVV2gasGT!T67*Q$231+KKV!T67*Q$232+HCVgas!T67*Q$233+SPolie!T66*Q$234+SPgas!T66*Q$235+GeoEL!T65*Q$236+GeoVa!T65*Q$237+VP!T75*Q$238+Sol!T64*Q$239)","v":116.07947858622242},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U69*R$222+AMV1træBP!U68*R$223+AMV3kul!U67*R$224+AMV4træ!U67*R$225+AMV4træBP!U66*R$226+AVV1træ!U67*R$227+AVV1kul!U66*R$228+AVV2træ!U67*R$229+AVV2halm!U67*R$230+AVV2gasGT!U67*R$231+KKV!U67*R$232+HCVgas!U67*R$233+SPolie!U66*R$234+SPgas!U66*R$235+GeoEL!U65*R$236+GeoVa!U65*R$237+VP!U75*R$238+Sol!U64*R$239)","v":121.21584496431086},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V69*S$222+AMV1træBP!V68*S$223+AMV3kul!V67*S$224+AMV4træ!V67*S$225+AMV4træBP!V66*S$226+AVV1træ!V67*S$227+AVV1kul!V66*S$228+AVV2træ!V67*S$229+AVV2halm!V67*S$230+AVV2gasGT!V67*S$231+KKV!V67*S$232+HCVgas!V67*S$233+SPolie!V66*S$234+SPgas!V66*S$235+GeoEL!V65*S$236+GeoVa!V65*S$237+VP!V75*S$238+Sol!V64*S$239)","v":128.25132263653603},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W69*T$222+AMV1træBP!W68*T$223+AMV3kul!W67*T$224+AMV4træ!W67*T$225+AMV4træBP!W66*T$226+AVV1træ!W67*T$227+AVV1kul!W66*T$228+AVV2træ!W67*T$229+AVV2halm!W67*T$230+AVV2gasGT!W67*T$231+KKV!W67*T$232+HCVgas!W67*T$233+SPolie!W66*T$234+SPgas!W66*T$235+GeoEL!W65*T$236+GeoVa!W65*T$237+VP!W75*T$238+Sol!W64*T$239)","v":130.8236568847378},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X69*U$222+AMV1træBP!X68*U$223+AMV3kul!X67*U$224+AMV4træ!X67*U$225+AMV4træBP!X66*U$226+AVV1træ!X67*U$227+AVV1kul!X66*U$228+AVV2træ!X67*U$229+AVV2halm!X67*U$230+AVV2gasGT!X67*U$231+KKV!X67*U$232+HCVgas!X67*U$233+SPolie!X66*U$234+SPgas!X66*U$235+GeoEL!X65*U$236+GeoVa!X65*U$237+VP!X75*U$238+Sol!X64*U$239)","v":129.20385640244055},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y69*V$222+AMV1træBP!Y68*V$223+AMV3kul!Y67*V$224+AMV4træ!Y67*V$225+AMV4træBP!Y66*V$226+AVV1træ!Y67*V$227+AVV1kul!Y66*V$228+AVV2træ!Y67*V$229+AVV2halm!Y67*V$230+AVV2gasGT!Y67*V$231+KKV!Y67*V$232+HCVgas!Y67*V$233+SPolie!Y66*V$234+SPgas!Y66*V$235+GeoEL!Y65*V$236+GeoVa!Y65*V$237+VP!Y75*V$238+Sol!Y64*V$239)","v":128.430408920573},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z69*W$222+AMV1træBP!Z68*W$223+AMV3kul!Z67*W$224+AMV4træ!Z67*W$225+AMV4træBP!Z66*W$226+AVV1træ!Z67*W$227+AVV1kul!Z66*W$228+AVV2træ!Z67*W$229+AVV2halm!Z67*W$230+AVV2gasGT!Z67*W$231+KKV!Z67*W$232+HCVgas!Z67*W$233+SPolie!Z66*W$234+SPgas!Z66*W$235+GeoEL!Z65*W$236+GeoVa!Z65*W$237+VP!Z75*W$238+Sol!Z64*W$239)","v":135.21978277886211},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA69*X$222+AMV1træBP!AA68*X$223+AMV3kul!AA67*X$224+AMV4træ!AA67*X$225+AMV4træBP!AA66*X$226+AVV1træ!AA67*X$227+AVV1kul!AA66*X$228+AVV2træ!AA67*X$229+AVV2halm!AA67*X$230+AVV2gasGT!AA67*X$231+KKV!AA67*X$232+HCVgas!AA67*X$233+SPolie!AA66*X$234+SPgas!AA66*X$235+GeoEL!AA65*X$236+GeoVa!AA65*X$237+VP!AA75*X$238+Sol!AA64*X$239)","v":133.23229405447611},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB69*Y$222+AMV1træBP!AB68*Y$223+AMV3kul!AB67*Y$224+AMV4træ!AB67*Y$225+AMV4træBP!AB66*Y$226+AVV1træ!AB67*Y$227+AVV1kul!AB66*Y$228+AVV2træ!AB67*Y$229+AVV2halm!AB67*Y$230+AVV2gasGT!AB67*Y$231+KKV!AB67*Y$232+HCVgas!AB67*Y$233+SPolie!AB66*Y$234+SPgas!AB66*Y$235+GeoEL!AB65*Y$236+GeoVa!AB65*Y$237+VP!AB75*Y$238+Sol!AB64*Y$239)","v":133.52430026420964},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC69*Z$222+AMV1træBP!AC68*Z$223+AMV3kul!AC67*Z$224+AMV4træ!AC67*Z$225+AMV4træBP!AC66*Z$226+AVV1træ!AC67*Z$227+AVV1kul!AC66*Z$228+AVV2træ!AC67*Z$229+AVV2halm!AC67*Z$230+AVV2gasGT!AC67*Z$231+KKV!AC67*Z$232+HCVgas!AC67*Z$233+SPolie!AC66*Z$234+SPgas!AC66*Z$235+GeoEL!AC65*Z$236+GeoVa!AC65*Z$237+VP!AC75*Z$238+Sol!AC64*Z$239)","v":133.77014367551135},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD69*AA$222+AMV1træBP!AD68*AA$223+AMV3kul!AD67*AA$224+AMV4træ!AD67*AA$225+AMV4træBP!AD66*AA$226+AVV1træ!AD67*AA$227+AVV1kul!AD66*AA$228+AVV2træ!AD67*AA$229+AVV2halm!AD67*AA$230+AVV2gasGT!AD67*AA$231+KKV!AD67*AA$232+HCVgas!AD67*AA$233+SPolie!AD66*AA$234+SPgas!AD66*AA$235+GeoEL!AD65*AA$236+GeoVa!AD65*AA$237+VP!AD75*AA$238+Sol!AD64*AA$239)","v":134.09449853001937},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE69*AB$222+AMV1træBP!AE68*AB$223+AMV3kul!AE67*AB$224+AMV4træ!AE67*AB$225+AMV4træBP!AE66*AB$226+AVV1træ!AE67*AB$227+AVV1kul!AE66*AB$228+AVV2træ!AE67*AB$229+AVV2halm!AE67*AB$230+AVV2gasGT!AE67*AB$231+KKV!AE67*AB$232+HCVgas!AE67*AB$233+SPolie!AE66*AB$234+SPgas!AE66*AB$235+GeoEL!AE65*AB$236+GeoVa!AE65*AB$237+VP!AE75*AB$238+Sol!AE64*AB$239)","v":134.4353573588279},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF69*AC$222+AMV1træBP!AF68*AC$223+AMV3kul!AF67*AC$224+AMV4træ!AF67*AC$225+AMV4træBP!AF66*AC$226+AVV1træ!AF67*AC$227+AVV1kul!AF66*AC$228+AVV2træ!AF67*AC$229+AVV2halm!AF67*AC$230+AVV2gasGT!AF67*AC$231+KKV!AF67*AC$232+HCVgas!AF67*AC$233+SPolie!AF66*AC$234+SPgas!AF66*AC$235+GeoEL!AF65*AC$236+GeoVa!AF65*AC$237+VP!AF75*AC$238+Sol!AF64*AC$239)","v":134.83952838374466},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG69*AD$222+AMV1træBP!AG68*AD$223+AMV3kul!AG67*AD$224+AMV4træ!AG67*AD$225+AMV4træBP!AG66*AD$226+AVV1træ!AG67*AD$227+AVV1kul!AG66*AD$228+AVV2træ!AG67*AD$229+AVV2halm!AG67*AD$230+AVV2gasGT!AG67*AD$231+KKV!AG67*AD$232+HCVgas!AG67*AD$233+SPolie!AG66*AD$234+SPgas!AG66*AD$235+GeoEL!AG65*AD$236+GeoVa!AG65*AD$237+VP!AG75*AD$238+Sol!AG64*AD$239)","v":134.90641638292033},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH69*AE$222+AMV1træBP!AH68*AE$223+AMV3kul!AH67*AE$224+AMV4træ!AH67*AE$225+AMV4træBP!AH66*AE$226+AVV1træ!AH67*AE$227+AVV1kul!AH66*AE$228+AVV2træ!AH67*AE$229+AVV2halm!AH67*AE$230+AVV2gasGT!AH67*AE$231+KKV!AH67*AE$232+HCVgas!AH67*AE$233+SPolie!AH66*AE$234+SPgas!AH66*AE$235+GeoEL!AH65*AE$236+GeoVa!AH65*AE$237+VP!AH75*AE$238+Sol!AH64*AE$239)","v":134.97330438209596},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI69*AF$222+AMV1træBP!AI68*AF$223+AMV3kul!AI67*AF$224+AMV4træ!AI67*AF$225+AMV4træBP!AI66*AF$226+AVV1træ!AI67*AF$227+AVV1kul!AI66*AF$228+AVV2træ!AI67*AF$229+AVV2halm!AI67*AF$230+AVV2gasGT!AI67*AF$231+KKV!AI67*AF$232+HCVgas!AI67*AF$233+SPolie!AI66*AF$234+SPgas!AI66*AF$235+GeoEL!AI65*AF$236+GeoVa!AI65*AF$237+VP!AI75*AF$238+Sol!AI64*AF$239)","v":135.04019238127162},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ69*AG$222+AMV1træBP!AJ68*AG$223+AMV3kul!AJ67*AG$224+AMV4træ!AJ67*AG$225+AMV4træBP!AJ66*AG$226+AVV1træ!AJ67*AG$227+AVV1kul!AJ66*AG$228+AVV2træ!AJ67*AG$229+AVV2halm!AJ67*AG$230+AVV2gasGT!AJ67*AG$231+KKV!AJ67*AG$232+HCVgas!AJ67*AG$233+SPolie!AJ66*AG$234+SPgas!AJ66*AG$235+GeoEL!AJ65*AG$236+GeoVa!AJ65*AG$237+VP!AJ75*AG$238+Sol!AJ64*AG$239)","v":135.10708038044729},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK69*AH$222+AMV1træBP!AK68*AH$223+AMV3kul!AK67*AH$224+AMV4træ!AK67*AH$225+AMV4træBP!AK66*AH$226+AVV1træ!AK67*AH$227+AVV1kul!AK66*AH$228+AVV2træ!AK67*AH$229+AVV2halm!AK67*AH$230+AVV2gasGT!AK67*AH$231+KKV!AK67*AH$232+HCVgas!AK67*AH$233+SPolie!AK66*AH$234+SPgas!AK66*AH$235+GeoEL!AK65*AH$236+GeoVa!AK65*AH$237+VP!AK75*AH$238+Sol!AK64*AH$239)","v":135.17396837962295},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL69*AI$222+AMV1træBP!AL68*AI$223+AMV3kul!AL67*AI$224+AMV4træ!AL67*AI$225+AMV4træBP!AL66*AI$226+AVV1træ!AL67*AI$227+AVV1kul!AL66*AI$228+AVV2træ!AL67*AI$229+AVV2halm!AL67*AI$230+AVV2gasGT!AL67*AI$231+KKV!AL67*AI$232+HCVgas!AL67*AI$233+SPolie!AL66*AI$234+SPgas!AL66*AI$235+GeoEL!AL65*AI$236+GeoVa!AL65*AI$237+VP!AL75*AI$238+Sol!AL64*AI$239)","v":135.24085637879858},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM69*AJ$222+AMV1træBP!AM68*AJ$223+AMV3kul!AM67*AJ$224+AMV4træ!AM67*AJ$225+AMV4træBP!AM66*AJ$226+AVV1træ!AM67*AJ$227+AVV1kul!AM66*AJ$228+AVV2træ!AM67*AJ$229+AVV2halm!AM67*AJ$230+AVV2gasGT!AM67*AJ$231+KKV!AM67*AJ$232+HCVgas!AM67*AJ$233+SPolie!AM66*AJ$234+SPgas!AM66*AJ$235+GeoEL!AM65*AJ$236+GeoVa!AM65*AJ$237+VP!AM75*AJ$238+Sol!AM64*AJ$239)","v":135.30774437797425},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN69*AK$222+AMV1træBP!AN68*AK$223+AMV3kul!AN67*AK$224+AMV4træ!AN67*AK$225+AMV4træBP!AN66*AK$226+AVV1træ!AN67*AK$227+AVV1kul!AN66*AK$228+AVV2træ!AN67*AK$229+AVV2halm!AN67*AK$230+AVV2gasGT!AN67*AK$231+KKV!AN67*AK$232+HCVgas!AN67*AK$233+SPolie!AN66*AK$234+SPgas!AN66*AK$235+GeoEL!AN65*AK$236+GeoVa!AN65*AK$237+VP!AN75*AK$238+Sol!AN64*AK$239)","v":135.37463237714991},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO69*AL$222+AMV1træBP!AO68*AL$223+AMV3kul!AO67*AL$224+AMV4træ!AO67*AL$225+AMV4træBP!AO66*AL$226+AVV1træ!AO67*AL$227+AVV1kul!AO66*AL$228+AVV2træ!AO67*AL$229+AVV2halm!AO67*AL$230+AVV2gasGT!AO67*AL$231+KKV!AO67*AL$232+HCVgas!AO67*AL$233+SPolie!AO66*AL$234+SPgas!AO66*AL$235+GeoEL!AO65*AL$236+GeoVa!AO65*AL$237+VP!AO75*AL$238+Sol!AO64*AL$239)","v":135.44152037632557},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP69*AM$222+AMV1træBP!AP68*AM$223+AMV3kul!AP67*AM$224+AMV4træ!AP67*AM$225+AMV4træBP!AP66*AM$226+AVV1træ!AP67*AM$227+AVV1kul!AP66*AM$228+AVV2træ!AP67*AM$229+AVV2halm!AP67*AM$230+AVV2gasGT!AP67*AM$231+KKV!AP67*AM$232+HCVgas!AP67*AM$233+SPolie!AP66*AM$234+SPgas!AP66*AM$235+GeoEL!AP65*AM$236+GeoVa!AP65*AM$237+VP!AP75*AM$238+Sol!AP64*AM$239)","v":135.50840837550123}]
[null,null,"Total, kortsigtede",{"$f":"\"Kr/\"&Sammenligning!$G$9","v":"Kr/GJ"},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H70*E$222+AMV1træBP!H69*E$223+AMV3kul!H68*E$224+AMV4træ!H68*E$225+AMV4træBP!H67*E$226+AVV1træ!H68*E$227+AVV1kul!H67*E$228+AVV2træ!H68*E$229+AVV2halm!H68*E$230+AVV2gasGT!H68*E$231+KKV!H68*E$232+HCVgas!H68*E$233+SPolie!H67*E$234+SPgas!H67*E$235+GeoEL!H66*E$236+GeoVa!H66*E$237+VP!H76*E$238+Sol!H65*E$239)","v":69.088921614252698},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I70*F$222+AMV1træBP!I69*F$223+AMV3kul!I68*F$224+AMV4træ!I68*F$225+AMV4træBP!I67*F$226+AVV1træ!I68*F$227+AVV1kul!I67*F$228+AVV2træ!I68*F$229+AVV2halm!I68*F$230+AVV2gasGT!I68*F$231+KKV!I68*F$232+HCVgas!I68*F$233+SPolie!I67*F$234+SPgas!I67*F$235+GeoEL!I66*F$236+GeoVa!I66*F$237+VP!I76*F$238+Sol!I65*F$239)","v":59.571804088914064},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J70*G$222+AMV1træBP!J69*G$223+AMV3kul!J68*G$224+AMV4træ!J68*G$225+AMV4træBP!J67*G$226+AVV1træ!J68*G$227+AVV1kul!J67*G$228+AVV2træ!J68*G$229+AVV2halm!J68*G$230+AVV2gasGT!J68*G$231+KKV!J68*G$232+HCVgas!J68*G$233+SPolie!J67*G$234+SPgas!J67*G$235+GeoEL!J66*G$236+GeoVa!J66*G$237+VP!J76*G$238+Sol!J65*G$239)","v":65.340282793737472},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K70*H$222+AMV1træBP!K69*H$223+AMV3kul!K68*H$224+AMV4træ!K68*H$225+AMV4træBP!K67*H$226+AVV1træ!K68*H$227+AVV1kul!K67*H$228+AVV2træ!K68*H$229+AVV2halm!K68*H$230+AVV2gasGT!K68*H$231+KKV!K68*H$232+HCVgas!K68*H$233+SPolie!K67*H$234+SPgas!K67*H$235+GeoEL!K66*H$236+GeoVa!K66*H$237+VP!K76*H$238+Sol!K65*H$239)","v":56.580088765047194},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L70*I$222+AMV1træBP!L69*I$223+AMV3kul!L68*I$224+AMV4træ!L68*I$225+AMV4træBP!L67*I$226+AVV1træ!L68*I$227+AVV1kul!L67*I$228+AVV2træ!L68*I$229+AVV2halm!L68*I$230+AVV2gasGT!L68*I$231+KKV!L68*I$232+HCVgas!L68*I$233+SPolie!L67*I$234+SPgas!L67*I$235+GeoEL!L66*I$236+GeoVa!L66*I$237+VP!L76*I$238+Sol!L65*I$239)","v":53.508637819753751},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M70*J$222+AMV1træBP!M69*J$223+AMV3kul!M68*J$224+AMV4træ!M68*J$225+AMV4træBP!M67*J$226+AVV1træ!M68*J$227+AVV1kul!M67*J$228+AVV2træ!M68*J$229+AVV2halm!M68*J$230+AVV2gasGT!M68*J$231+KKV!M68*J$232+HCVgas!M68*J$233+SPolie!M67*J$234+SPgas!M67*J$235+GeoEL!M66*J$236+GeoVa!M66*J$237+VP!M76*J$238+Sol!M65*J$239)","v":53.642771063010478},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N70*K$222+AMV1træBP!N69*K$223+AMV3kul!N68*K$224+AMV4træ!N68*K$225+AMV4træBP!N67*K$226+AVV1træ!N68*K$227+AVV1kul!N67*K$228+AVV2træ!N68*K$229+AVV2halm!N68*K$230+AVV2gasGT!N68*K$231+KKV!N68*K$232+HCVgas!N68*K$233+SPolie!N67*K$234+SPgas!N67*K$235+GeoEL!N66*K$236+GeoVa!N66*K$237+VP!N76*K$238+Sol!N65*K$239)","v":-20.817955885998856},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O70*L$222+AMV1træBP!O69*L$223+AMV3kul!O68*L$224+AMV4træ!O68*L$225+AMV4træBP!O67*L$226+AVV1træ!O68*L$227+AVV1kul!O67*L$228+AVV2træ!O68*L$229+AVV2halm!O68*L$230+AVV2gasGT!O68*L$231+KKV!O68*L$232+HCVgas!O68*L$233+SPolie!O67*L$234+SPgas!O67*L$235+GeoEL!O66*L$236+GeoVa!O66*L$237+VP!O76*L$238+Sol!O65*L$239)","v":37.10177542374349},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P70*M$222+AMV1træBP!P69*M$223+AMV3kul!P68*M$224+AMV4træ!P68*M$225+AMV4træBP!P67*M$226+AVV1træ!P68*M$227+AVV1kul!P67*M$228+AVV2træ!P68*M$229+AVV2halm!P68*M$230+AVV2gasGT!P68*M$231+KKV!P68*M$232+HCVgas!P68*M$233+SPolie!P67*M$234+SPgas!P67*M$235+GeoEL!P66*M$236+GeoVa!P66*M$237+VP!P76*M$238+Sol!P65*M$239)","v":39.285871391877343},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q70*N$222+AMV1træBP!Q69*N$223+AMV3kul!Q68*N$224+AMV4træ!Q68*N$225+AMV4træBP!Q67*N$226+AVV1træ!Q68*N$227+AVV1kul!Q67*N$228+AVV2træ!Q68*N$229+AVV2halm!Q68*N$230+AVV2gasGT!Q68*N$231+KKV!Q68*N$232+HCVgas!Q68*N$233+SPolie!Q67*N$234+SPgas!Q67*N$235+GeoEL!Q66*N$236+GeoVa!Q66*N$237+VP!Q76*N$238+Sol!Q65*N$239)","v":39.933879588141636},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R70*O$222+AMV1træBP!R69*O$223+AMV3kul!R68*O$224+AMV4træ!R68*O$225+AMV4træBP!R67*O$226+AVV1træ!R68*O$227+AVV1kul!R67*O$228+AVV2træ!R68*O$229+AVV2halm!R68*O$230+AVV2gasGT!R68*O$231+KKV!R68*O$232+HCVgas!R68*O$233+SPolie!R67*O$234+SPgas!R67*O$235+GeoEL!R66*O$236+GeoVa!R66*O$237+VP!R76*O$238+Sol!R65*O$239)","v":42.729583777997448},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S70*P$222+AMV1træBP!S69*P$223+AMV3kul!S68*P$224+AMV4træ!S68*P$225+AMV4træBP!S67*P$226+AVV1træ!S68*P$227+AVV1kul!S67*P$228+AVV2træ!S68*P$229+AVV2halm!S68*P$230+AVV2gasGT!S68*P$231+KKV!S68*P$232+HCVgas!S68*P$233+SPolie!S67*P$234+SPgas!S67*P$235+GeoEL!S66*P$236+GeoVa!S66*P$237+VP!S76*P$238+Sol!S65*P$239)","v":46.486296832902745},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T70*Q$222+AMV1træBP!T69*Q$223+AMV3kul!T68*Q$224+AMV4træ!T68*Q$225+AMV4træBP!T67*Q$226+AVV1træ!T68*Q$227+AVV1kul!T67*Q$228+AVV2træ!T68*Q$229+AVV2halm!T68*Q$230+AVV2gasGT!T68*Q$231+KKV!T68*Q$232+HCVgas!T68*Q$233+SPolie!T67*Q$234+SPgas!T67*Q$235+GeoEL!T66*Q$236+GeoVa!T66*Q$237+VP!T76*Q$238+Sol!T65*Q$239)","v":50.230716270136767},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U70*R$222+AMV1træBP!U69*R$223+AMV3kul!U68*R$224+AMV4træ!U68*R$225+AMV4træBP!U67*R$226+AVV1træ!U68*R$227+AVV1kul!U67*R$228+AVV2træ!U68*R$229+AVV2halm!U68*R$230+AVV2gasGT!U68*R$231+KKV!U68*R$232+HCVgas!U68*R$233+SPolie!U67*R$234+SPgas!U67*R$235+GeoEL!U66*R$236+GeoVa!U66*R$237+VP!U76*R$238+Sol!U65*R$239)","v":55.780949507977446},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V70*S$222+AMV1træBP!V69*S$223+AMV3kul!V68*S$224+AMV4træ!V68*S$225+AMV4træBP!V67*S$226+AVV1træ!V68*S$227+AVV1kul!V67*S$228+AVV2træ!V68*S$229+AVV2halm!V68*S$230+AVV2gasGT!V68*S$231+KKV!V68*S$232+HCVgas!V68*S$233+SPolie!V67*S$234+SPgas!V67*S$235+GeoEL!V66*S$236+GeoVa!V66*S$237+VP!V76*S$238+Sol!V65*S$239)","v":63.092472940325067},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W70*T$222+AMV1træBP!W69*T$223+AMV3kul!W68*T$224+AMV4træ!W68*T$225+AMV4træBP!W67*T$226+AVV1træ!W68*T$227+AVV1kul!W67*T$228+AVV2træ!W68*T$229+AVV2halm!W68*T$230+AVV2gasGT!W68*T$231+KKV!W68*T$232+HCVgas!W68*T$233+SPolie!W67*T$234+SPgas!W67*T$235+GeoEL!W66*T$236+GeoVa!W66*T$237+VP!W76*T$238+Sol!W65*T$239)","v":64.47108782376165},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X70*U$222+AMV1træBP!X69*U$223+AMV3kul!X68*U$224+AMV4træ!X68*U$225+AMV4træBP!X67*U$226+AVV1træ!X68*U$227+AVV1kul!X67*U$228+AVV2træ!X68*U$229+AVV2halm!X68*U$230+AVV2gasGT!X68*U$231+KKV!X68*U$232+HCVgas!X68*U$233+SPolie!X67*U$234+SPgas!X67*U$235+GeoEL!X66*U$236+GeoVa!X66*U$237+VP!X76*U$238+Sol!X65*U$239)","v":62.187313912351158},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y70*V$222+AMV1træBP!Y69*V$223+AMV3kul!Y68*V$224+AMV4træ!Y68*V$225+AMV4træBP!Y67*V$226+AVV1træ!Y68*V$227+AVV1kul!Y67*V$228+AVV2træ!Y68*V$229+AVV2halm!Y68*V$230+AVV2gasGT!Y68*V$231+KKV!Y68*V$232+HCVgas!Y68*V$233+SPolie!Y67*V$234+SPgas!Y67*V$235+GeoEL!Y66*V$236+GeoVa!Y66*V$237+VP!Y76*V$238+Sol!Y65*V$239)","v":62.135416006525162},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z70*W$222+AMV1træBP!Z69*W$223+AMV3kul!Z68*W$224+AMV4træ!Z68*W$225+AMV4træBP!Z67*W$226+AVV1træ!Z68*W$227+AVV1kul!Z67*W$228+AVV2træ!Z68*W$229+AVV2halm!Z68*W$230+AVV2gasGT!Z68*W$231+KKV!Z68*W$232+HCVgas!Z68*W$233+SPolie!Z67*W$234+SPgas!Z67*W$235+GeoEL!Z66*W$236+GeoVa!Z66*W$237+VP!Z76*W$238+Sol!Z65*W$239)","v":66.926718157347054},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA70*X$222+AMV1træBP!AA69*X$223+AMV3kul!AA68*X$224+AMV4træ!AA68*X$225+AMV4træBP!AA67*X$226+AVV1træ!AA68*X$227+AVV1kul!AA67*X$228+AVV2træ!AA68*X$229+AVV2halm!AA68*X$230+AVV2gasGT!AA68*X$231+KKV!AA68*X$232+HCVgas!AA68*X$233+SPolie!AA67*X$234+SPgas!AA67*X$235+GeoEL!AA66*X$236+GeoVa!AA66*X$237+VP!AA76*X$238+Sol!AA65*X$239)","v":64.553924783451961},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB70*Y$222+AMV1træBP!AB69*Y$223+AMV3kul!AB68*Y$224+AMV4træ!AB68*Y$225+AMV4træBP!AB67*Y$226+AVV1træ!AB68*Y$227+AVV1kul!AB67*Y$228+AVV2træ!AB68*Y$229+AVV2halm!AB68*Y$230+AVV2gasGT!AB68*Y$231+KKV!AB68*Y$232+HCVgas!AB68*Y$233+SPolie!AB67*Y$234+SPgas!AB67*Y$235+GeoEL!AB66*Y$236+GeoVa!AB66*Y$237+VP!AB76*Y$238+Sol!AB65*Y$239)","v":64.382802416993854},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC70*Z$222+AMV1træBP!AC69*Z$223+AMV3kul!AC68*Z$224+AMV4træ!AC68*Z$225+AMV4træBP!AC67*Z$226+AVV1træ!AC68*Z$227+AVV1kul!AC67*Z$228+AVV2træ!AC68*Z$229+AVV2halm!AC68*Z$230+AVV2gasGT!AC68*Z$231+KKV!AC68*Z$232+HCVgas!AC68*Z$233+SPolie!AC67*Z$234+SPgas!AC67*Z$235+GeoEL!AC66*Z$236+GeoVa!AC66*Z$237+VP!AC76*Z$238+Sol!AC65*Z$239)","v":64.148270904725493},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD70*AA$222+AMV1træBP!AD69*AA$223+AMV3kul!AD68*AA$224+AMV4træ!AD68*AA$225+AMV4træBP!AD67*AA$226+AVV1træ!AD68*AA$227+AVV1kul!AD67*AA$228+AVV2træ!AD68*AA$229+AVV2halm!AD68*AA$230+AVV2gasGT!AD68*AA$231+KKV!AD68*AA$232+HCVgas!AD68*AA$233+SPolie!AD67*AA$234+SPgas!AD67*AA$235+GeoEL!AD66*AA$236+GeoVa!AD66*AA$237+VP!AD76*AA$238+Sol!AD65*AA$239)","v":63.974848661800046},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE70*AB$222+AMV1træBP!AE69*AB$223+AMV3kul!AE68*AB$224+AMV4træ!AE68*AB$225+AMV4træBP!AE67*AB$226+AVV1træ!AE68*AB$227+AVV1kul!AE67*AB$228+AVV2træ!AE68*AB$229+AVV2halm!AE68*AB$230+AVV2gasGT!AE68*AB$231+KKV!AE68*AB$232+HCVgas!AE68*AB$233+SPolie!AE67*AB$234+SPgas!AE67*AB$235+GeoEL!AE66*AB$236+GeoVa!AE66*AB$237+VP!AE76*AB$238+Sol!AE65*AB$239)","v":63.800341380347923},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF70*AC$222+AMV1træBP!AF69*AC$223+AMV3kul!AF68*AC$224+AMV4træ!AF68*AC$225+AMV4træBP!AF67*AC$226+AVV1træ!AF68*AC$227+AVV1kul!AF67*AC$228+AVV2træ!AF68*AC$229+AVV2halm!AF68*AC$230+AVV2gasGT!AF68*AC$231+KKV!AF68*AC$232+HCVgas!AF68*AC$233+SPolie!AF67*AC$234+SPgas!AF67*AC$235+GeoEL!AF66*AC$236+GeoVa!AF66*AC$237+VP!AF76*AC$238+Sol!AF65*AC$239)","v":63.671339735733397},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG70*AD$222+AMV1træBP!AG69*AD$223+AMV3kul!AG68*AD$224+AMV4træ!AG68*AD$225+AMV4træBP!AG67*AD$226+AVV1træ!AG68*AD$227+AVV1kul!AG67*AD$228+AVV2træ!AG68*AD$229+AVV2halm!AG68*AD$230+AVV2gasGT!AG68*AD$231+KKV!AG68*AD$232+HCVgas!AG68*AD$233+SPolie!AG67*AD$234+SPgas!AG67*AD$235+GeoEL!AG66*AD$236+GeoVa!AG66*AD$237+VP!AG76*AD$238+Sol!AG65*AD$239)","v":63.671339735733397},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH70*AE$222+AMV1træBP!AH69*AE$223+AMV3kul!AH68*AE$224+AMV4træ!AH68*AE$225+AMV4træBP!AH67*AE$226+AVV1træ!AH68*AE$227+AVV1kul!AH67*AE$228+AVV2træ!AH68*AE$229+AVV2halm!AH68*AE$230+AVV2gasGT!AH68*AE$231+KKV!AH68*AE$232+HCVgas!AH68*AE$233+SPolie!AH67*AE$234+SPgas!AH67*AE$235+GeoEL!AH66*AE$236+GeoVa!AH66*AE$237+VP!AH76*AE$238+Sol!AH65*AE$239)","v":63.671339735733397},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI70*AF$222+AMV1træBP!AI69*AF$223+AMV3kul!AI68*AF$224+AMV4træ!AI68*AF$225+AMV4træBP!AI67*AF$226+AVV1træ!AI68*AF$227+AVV1kul!AI67*AF$228+AVV2træ!AI68*AF$229+AVV2halm!AI68*AF$230+AVV2gasGT!AI68*AF$231+KKV!AI68*AF$232+HCVgas!AI68*AF$233+SPolie!AI67*AF$234+SPgas!AI67*AF$235+GeoEL!AI66*AF$236+GeoVa!AI66*AF$237+VP!AI76*AF$238+Sol!AI65*AF$239)","v":63.671339735733397},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ70*AG$222+AMV1træBP!AJ69*AG$223+AMV3kul!AJ68*AG$224+AMV4træ!AJ68*AG$225+AMV4træBP!AJ67*AG$226+AVV1træ!AJ68*AG$227+AVV1kul!AJ67*AG$228+AVV2træ!AJ68*AG$229+AVV2halm!AJ68*AG$230+AVV2gasGT!AJ68*AG$231+KKV!AJ68*AG$232+HCVgas!AJ68*AG$233+SPolie!AJ67*AG$234+SPgas!AJ67*AG$235+GeoEL!AJ66*AG$236+GeoVa!AJ66*AG$237+VP!AJ76*AG$238+Sol!AJ65*AG$239)","v":63.671339735733397},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK70*AH$222+AMV1træBP!AK69*AH$223+AMV3kul!AK68*AH$224+AMV4træ!AK68*AH$225+AMV4træBP!AK67*AH$226+AVV1træ!AK68*AH$227+AVV1kul!AK67*AH$228+AVV2træ!AK68*AH$229+AVV2halm!AK68*AH$230+AVV2gasGT!AK68*AH$231+KKV!AK68*AH$232+HCVgas!AK68*AH$233+SPolie!AK67*AH$234+SPgas!AK67*AH$235+GeoEL!AK66*AH$236+GeoVa!AK66*AH$237+VP!AK76*AH$238+Sol!AK65*AH$239)","v":63.671339735733397},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL70*AI$222+AMV1træBP!AL69*AI$223+AMV3kul!AL68*AI$224+AMV4træ!AL68*AI$225+AMV4træBP!AL67*AI$226+AVV1træ!AL68*AI$227+AVV1kul!AL67*AI$228+AVV2træ!AL68*AI$229+AVV2halm!AL68*AI$230+AVV2gasGT!AL68*AI$231+KKV!AL68*AI$232+HCVgas!AL68*AI$233+SPolie!AL67*AI$234+SPgas!AL67*AI$235+GeoEL!AL66*AI$236+GeoVa!AL66*AI$237+VP!AL76*AI$238+Sol!AL65*AI$239)","v":63.671339735733397},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM70*AJ$222+AMV1træBP!AM69*AJ$223+AMV3kul!AM68*AJ$224+AMV4træ!AM68*AJ$225+AMV4træBP!AM67*AJ$226+AVV1træ!AM68*AJ$227+AVV1kul!AM67*AJ$228+AVV2træ!AM68*AJ$229+AVV2halm!AM68*AJ$230+AVV2gasGT!AM68*AJ$231+KKV!AM68*AJ$232+HCVgas!AM68*AJ$233+SPolie!AM67*AJ$234+SPgas!AM67*AJ$235+GeoEL!AM66*AJ$236+GeoVa!AM66*AJ$237+VP!AM76*AJ$238+Sol!AM65*AJ$239)","v":63.671339735733397},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN70*AK$222+AMV1træBP!AN69*AK$223+AMV3kul!AN68*AK$224+AMV4træ!AN68*AK$225+AMV4træBP!AN67*AK$226+AVV1træ!AN68*AK$227+AVV1kul!AN67*AK$228+AVV2træ!AN68*AK$229+AVV2halm!AN68*AK$230+AVV2gasGT!AN68*AK$231+KKV!AN68*AK$232+HCVgas!AN68*AK$233+SPolie!AN67*AK$234+SPgas!AN67*AK$235+GeoEL!AN66*AK$236+GeoVa!AN66*AK$237+VP!AN76*AK$238+Sol!AN65*AK$239)","v":63.671339735733397},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO70*AL$222+AMV1træBP!AO69*AL$223+AMV3kul!AO68*AL$224+AMV4træ!AO68*AL$225+AMV4træBP!AO67*AL$226+AVV1træ!AO68*AL$227+AVV1kul!AO67*AL$228+AVV2træ!AO68*AL$229+AVV2halm!AO68*AL$230+AVV2gasGT!AO68*AL$231+KKV!AO68*AL$232+HCVgas!AO68*AL$233+SPolie!AO67*AL$234+SPgas!AO67*AL$235+GeoEL!AO66*AL$236+GeoVa!AO66*AL$237+VP!AO76*AL$238+Sol!AO65*AL$239)","v":63.671339735733397},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP70*AM$222+AMV1træBP!AP69*AM$223+AMV3kul!AP68*AM$224+AMV4træ!AP68*AM$225+AMV4træBP!AP67*AM$226+AVV1træ!AP68*AM$227+AVV1kul!AP67*AM$228+AVV2træ!AP68*AM$229+AVV2halm!AP68*AM$230+AVV2gasGT!AP68*AM$231+KKV!AP68*AM$232+HCVgas!AP68*AM$233+SPolie!AP67*AM$234+SPgas!AP67*AM$235+GeoEL!AP66*AM$236+GeoVa!AP66*AM$237+VP!AP76*AM$238+Sol!AP65*AM$239)","v":63.671339735733397}]
[]
[null,null,"Kapitalomkostninger for nye kunder (hvor nye VPer betales udelukkende af nye kunder fra 2031)"]
[null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Kapitalomkostning",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!H58*E$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!I58*F$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!J58*G$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!K58*H$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!L58*I$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!M58*J$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!N58*K$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!O58*L$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!P58*M$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!Q58*N$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!R58*O$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!S58*P$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!T58*Q$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!U58*R$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!V58*S$195)","v":3.1483675385379897},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!W58*T$195)","v":6.2837849673974953},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!X58*U$195)","v":9.4998080829288352},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!Y58*V$195)","v":12.435301629724632},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!Z58*W$195)","v":24.882161156763356},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AA58*X$195)","v":24.99878720121513},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AB58*Y$195)","v":24.926941663378237},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AC58*Z$195)","v":24.855507904642565},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AD58*AA$195)","v":24.784482394986966},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AE58*AB$195)","v":24.713861644624433},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AF58*AC$195)","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AG58*AD$195)","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AH58*AE$195)","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AI58*AF$195)","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AJ58*AG$195)","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AK58*AH$195)","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AL58*AI$195)","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AM58*AJ$195)","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AN58*AK$195)","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AO58*AL$195)","v":24.643642203430105},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AP58*AM$195)","v":24.643642203430105}]
[null,null,"Faste D&V",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!H59*E$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!I59*F$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!J59*G$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!K59*H$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!L59*I$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!M59*J$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!N59*K$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!O59*L$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!P59*M$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!Q59*N$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!R59*O$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!S59*P$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!T59*Q$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!U59*R$195)","v":0},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!V59*S$195)","v":0.10716682186891718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!W59*T$195)","v":0.21389283684978549},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!X59*U$195)","v":0.3233625770023324},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!Y59*V$195)","v":0.42328341222124277},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!Z59*W$195)","v":0.84696024201761821},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AA59*X$195)","v":0.85093005887605389},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AB59*Y$195)","v":0.84848451912848744},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AC59*Z$195)","v":0.84605299586948202},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AD59*AA$195)","v":0.84363536894116431},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AE59*AB$195)","v":0.84123151955518527},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AF59*AC$195)","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AG59*AD$195)","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AH59*AE$195)","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AI59*AF$195)","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AJ59*AG$195)","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AK59*AH$195)","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AL59*AI$195)","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AM59*AJ$195)","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AN59*AK$195)","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AO59*AL$195)","v":0.83884133027324959},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(VP!AP59*AM$195)","v":0.83884133027324959}]
[]
[null,null,"Total, kortsigtet med lang sigt for nye kunder",null,{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!H72*E$222+AMV1træBP!H67*E$223+AMV3kul!H68*E$224+AMV4træ!H68*E$225+AMV4træBP!H67*E$226+AVV1træ!H68*E$227+AVV1kul!H67*E$228+AVV2træ!H68*E$229+AVV2halm!H68*E$230+AVV2gasGT!H68*E$231+KKV!H68*E$232+HCVgas!H68*E$233+SPolie!H67*E$234+SPgas!H67*E$235+GeoEL!H66*E$236+GeoVa!H66*E$237+VP!H76*E$238+Sol!H65*E$239)","v":158.69820699199482},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!I72*F$222+AMV1træBP!I67*F$223+AMV3kul!I68*F$224+AMV4træ!I68*F$225+AMV4træBP!I67*F$226+AVV1træ!I68*F$227+AVV1kul!I67*F$228+AVV2træ!I68*F$229+AVV2halm!I68*F$230+AVV2gasGT!I68*F$231+KKV!I68*F$232+HCVgas!I68*F$233+SPolie!I67*F$234+SPgas!I67*F$235+GeoEL!I66*F$236+GeoVa!I66*F$237+VP!I76*F$238+Sol!I65*F$239)","v":149.48637349971762},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!J72*G$222+AMV1træBP!J67*G$223+AMV3kul!J68*G$224+AMV4træ!J68*G$225+AMV4træBP!J67*G$226+AVV1træ!J68*G$227+AVV1kul!J67*G$228+AVV2træ!J68*G$229+AVV2halm!J68*G$230+AVV2gasGT!J68*G$231+KKV!J68*G$232+HCVgas!J68*G$233+SPolie!J67*G$234+SPgas!J67*G$235+GeoEL!J66*G$236+GeoVa!J66*G$237+VP!J76*G$238+Sol!J65*G$239)","v":154.88518669579165},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!K72*H$222+AMV1træBP!K67*H$223+AMV3kul!K68*H$224+AMV4træ!K68*H$225+AMV4træBP!K67*H$226+AVV1træ!K68*H$227+AVV1kul!K67*H$228+AVV2træ!K68*H$229+AVV2halm!K68*H$230+AVV2gasGT!K68*H$231+KKV!K68*H$232+HCVgas!K68*H$233+SPolie!K67*H$234+SPgas!K67*H$235+GeoEL!K66*H$236+GeoVa!K66*H$237+VP!K76*H$238+Sol!K65*H$239)","v":146.24851962214387},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!L72*I$222+AMV1træBP!L67*I$223+AMV3kul!L68*I$224+AMV4træ!L68*I$225+AMV4træBP!L67*I$226+AVV1træ!L68*I$227+AVV1kul!L67*I$228+AVV2træ!L68*I$229+AVV2halm!L68*I$230+AVV2gasGT!L68*I$231+KKV!L68*I$232+HCVgas!L68*I$233+SPolie!L67*I$234+SPgas!L67*I$235+GeoEL!L66*I$236+GeoVa!L66*I$237+VP!L76*I$238+Sol!L65*I$239)","v":143.08241870809238},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!M72*J$222+AMV1træBP!M67*J$223+AMV3kul!M68*J$224+AMV4træ!M68*J$225+AMV4træBP!M67*J$226+AVV1træ!M68*J$227+AVV1kul!M67*J$228+AVV2træ!M68*J$229+AVV2halm!M68*J$230+AVV2gasGT!M68*J$231+KKV!M68*J$232+HCVgas!M68*J$233+SPolie!M67*J$234+SPgas!M67*J$235+GeoEL!M66*J$236+GeoVa!M66*J$237+VP!M76*J$238+Sol!M65*J$239)","v":105.53598237323646},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!N72*K$222+AMV1træBP!N67*K$223+AMV3kul!N68*K$224+AMV4træ!N68*K$225+AMV4træBP!N67*K$226+AVV1træ!N68*K$227+AVV1kul!N67*K$228+AVV2træ!N68*K$229+AVV2halm!N68*K$230+AVV2gasGT!N68*K$231+KKV!N68*K$232+HCVgas!N68*K$233+SPolie!N67*K$234+SPgas!N67*K$235+GeoEL!N66*K$236+GeoVa!N66*K$237+VP!N76*K$238+Sol!N65*K$239)","v":13.186045582449353},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!O72*L$222+AMV1træBP!O67*L$223+AMV3kul!O68*L$224+AMV4træ!O68*L$225+AMV4træBP!O67*L$226+AVV1træ!O68*L$227+AVV1kul!O67*L$228+AVV2træ!O68*L$229+AVV2halm!O68*L$230+AVV2gasGT!O68*L$231+KKV!O68*L$232+HCVgas!O68*L$233+SPolie!O67*L$234+SPgas!O67*L$235+GeoEL!O66*L$236+GeoVa!O66*L$237+VP!O76*L$238+Sol!O65*L$239)","v":61.104718923843649},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!P72*M$222+AMV1træBP!P67*M$223+AMV3kul!P68*M$224+AMV4træ!P68*M$225+AMV4træBP!P67*M$226+AVV1træ!P68*M$227+AVV1kul!P67*M$228+AVV2træ!P68*M$229+AVV2halm!P68*M$230+AVV2gasGT!P68*M$231+KKV!P68*M$232+HCVgas!P68*M$233+SPolie!P67*M$234+SPgas!P67*M$235+GeoEL!P66*M$236+GeoVa!P66*M$237+VP!P76*M$238+Sol!P65*M$239)","v":56.853991155854651},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Q72*N$222+AMV1træBP!Q67*N$223+AMV3kul!Q68*N$224+AMV4træ!Q68*N$225+AMV4træBP!Q67*N$226+AVV1træ!Q68*N$227+AVV1kul!Q67*N$228+AVV2træ!Q68*N$229+AVV2halm!Q68*N$230+AVV2gasGT!Q68*N$231+KKV!Q68*N$232+HCVgas!Q68*N$233+SPolie!Q67*N$234+SPgas!Q67*N$235+GeoEL!Q66*N$236+GeoVa!Q66*N$237+VP!Q76*N$238+Sol!Q65*N$239)","v":52.653842119444164},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!R72*O$222+AMV1træBP!R67*O$223+AMV3kul!R68*O$224+AMV4træ!R68*O$225+AMV4træBP!R67*O$226+AVV1træ!R68*O$227+AVV1kul!R67*O$228+AVV2træ!R68*O$229+AVV2halm!R68*O$230+AVV2gasGT!R68*O$231+KKV!R68*O$232+HCVgas!R68*O$233+SPolie!R67*O$234+SPgas!R67*O$235+GeoEL!R66*O$236+GeoVa!R66*O$237+VP!R76*O$238+Sol!R65*O$239)","v":53.853156941089274},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!S72*P$222+AMV1træBP!S67*P$223+AMV3kul!S68*P$224+AMV4træ!S68*P$225+AMV4træBP!S67*P$226+AVV1træ!S68*P$227+AVV1kul!S67*P$228+AVV2træ!S68*P$229+AVV2halm!S68*P$230+AVV2gasGT!S68*P$231+KKV!S68*P$232+HCVgas!S68*P$233+SPolie!S67*P$234+SPgas!S67*P$235+GeoEL!S66*P$236+GeoVa!S66*P$237+VP!S76*P$238+Sol!S65*P$239)","v":56.034670303459791},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!T72*Q$222+AMV1træBP!T67*Q$223+AMV3kul!T68*Q$224+AMV4træ!T68*Q$225+AMV4træBP!T67*Q$226+AVV1træ!T68*Q$227+AVV1kul!T67*Q$228+AVV2træ!T68*Q$229+AVV2halm!T68*Q$230+AVV2gasGT!T68*Q$231+KKV!T68*Q$232+HCVgas!T68*Q$233+SPolie!T67*Q$234+SPgas!T67*Q$235+GeoEL!T66*Q$236+GeoVa!T66*Q$237+VP!T76*Q$238+Sol!T65*Q$239)","v":58.215837535102636},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!U72*R$222+AMV1træBP!U67*R$223+AMV3kul!U68*R$224+AMV4træ!U68*R$225+AMV4træBP!U67*R$226+AVV1træ!U68*R$227+AVV1kul!U67*R$228+AVV2træ!U68*R$229+AVV2halm!U68*R$230+AVV2gasGT!U68*R$231+KKV!U68*R$232+HCVgas!U68*R$233+SPolie!U67*R$234+SPgas!U67*R$235+GeoEL!U66*R$236+GeoVa!U66*R$237+VP!U76*R$238+Sol!U65*R$239)","v":62.223582511172438},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!V72*S$222+AMV1træBP!V67*S$223+AMV3kul!V68*S$224+AMV4træ!V68*S$225+AMV4træBP!V67*S$226+AVV1træ!V68*S$227+AVV1kul!V67*S$228+AVV2træ!V68*S$229+AVV2halm!V68*S$230+AVV2gasGT!V68*S$231+KKV!V68*S$232+HCVgas!V68*S$233+SPolie!V67*S$234+SPgas!V67*S$235+GeoEL!V66*S$236+GeoVa!V66*S$237+VP!V76*S$238+Sol!V65*S$239)","v":68.002539348815091},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!W72*T$222+AMV1træBP!W67*T$223+AMV3kul!W68*T$224+AMV4træ!W68*T$225+AMV4træBP!W67*T$226+AVV1træ!W68*T$227+AVV1kul!W67*T$228+AVV2træ!W68*T$229+AVV2halm!W68*T$230+AVV2gasGT!W68*T$231+KKV!W68*T$232+HCVgas!W68*T$233+SPolie!W67*T$234+SPgas!W67*T$235+GeoEL!W66*T$236+GeoVa!W66*T$237+VP!W76*T$238+Sol!W65*T$239)","v":68.975432161262432},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!X72*U$222+AMV1træBP!X67*U$223+AMV3kul!X68*U$224+AMV4træ!X68*U$225+AMV4træBP!X67*U$226+AVV1træ!X68*U$227+AVV1kul!X67*U$228+AVV2træ!X68*U$229+AVV2halm!X68*U$230+AVV2gasGT!X68*U$231+KKV!X68*U$232+HCVgas!X68*U$233+SPolie!X67*U$234+SPgas!X67*U$235+GeoEL!X66*U$236+GeoVa!X66*U$237+VP!X76*U$238+Sol!X65*U$239)","v":65.961878455167351},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Y72*V$222+AMV1træBP!Y67*V$223+AMV3kul!Y68*V$224+AMV4træ!Y68*V$225+AMV4træBP!Y67*V$226+AVV1træ!Y68*V$227+AVV1kul!Y67*V$228+AVV2træ!Y68*V$229+AVV2halm!Y68*V$230+AVV2gasGT!Y68*V$231+KKV!Y68*V$232+HCVgas!Y68*V$233+SPolie!Y67*V$234+SPgas!Y67*V$235+GeoEL!Y66*V$236+GeoVa!Y66*V$237+VP!Y76*V$238+Sol!Y65*V$239)","v":64.004514876021616},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!Z72*W$222+AMV1træBP!Z67*W$223+AMV3kul!Z68*W$224+AMV4træ!Z68*W$225+AMV4træBP!Z67*W$226+AVV1træ!Z68*W$227+AVV1kul!Z67*W$228+AVV2træ!Z68*W$229+AVV2halm!Z68*W$230+AVV2gasGT!Z68*W$231+KKV!Z68*W$232+HCVgas!Z68*W$233+SPolie!Z67*W$234+SPgas!Z67*W$235+GeoEL!Z66*W$236+GeoVa!Z66*W$237+VP!Z76*W$238+Sol!Z65*W$239)","v":68.154524872123872},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AA72*X$222+AMV1træBP!AA67*X$223+AMV3kul!AA68*X$224+AMV4træ!AA68*X$225+AMV4træBP!AA67*X$226+AVV1træ!AA68*X$227+AVV1kul!AA67*X$228+AVV2træ!AA68*X$229+AVV2halm!AA68*X$230+AVV2gasGT!AA68*X$231+KKV!AA68*X$232+HCVgas!AA68*X$233+SPolie!AA67*X$234+SPgas!AA67*X$235+GeoEL!AA66*X$236+GeoVa!AA66*X$237+VP!AA76*X$238+Sol!AA65*X$239)","v":65.867746008308515},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AB72*Y$222+AMV1træBP!AB67*Y$223+AMV3kul!AB68*Y$224+AMV4træ!AB68*Y$225+AMV4træBP!AB67*Y$226+AVV1træ!AB68*Y$227+AVV1kul!AB67*Y$228+AVV2træ!AB68*Y$229+AVV2halm!AB68*Y$230+AVV2gasGT!AB68*Y$231+KKV!AB68*Y$232+HCVgas!AB68*Y$233+SPolie!AB67*Y$234+SPgas!AB67*Y$235+GeoEL!AB66*Y$236+GeoVa!AB66*Y$237+VP!AB76*Y$238+Sol!AB65*Y$239)","v":65.639605671519746},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AC72*Z$222+AMV1træBP!AC67*Z$223+AMV3kul!AC68*Z$224+AMV4træ!AC68*Z$225+AMV4træBP!AC67*Z$226+AVV1træ!AC68*Z$227+AVV1kul!AC67*Z$228+AVV2træ!AC68*Z$229+AVV2halm!AC68*Z$230+AVV2gasGT!AC68*Z$231+KKV!AC68*Z$232+HCVgas!AC68*Z$233+SPolie!AC67*Z$234+SPgas!AC67*Z$235+GeoEL!AC66*Z$236+GeoVa!AC66*Z$237+VP!AC76*Z$238+Sol!AC65*Z$239)","v":65.362228426650915},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AD72*AA$222+AMV1træBP!AD67*AA$223+AMV3kul!AD68*AA$224+AMV4træ!AD68*AA$225+AMV4træBP!AD67*AA$226+AVV1træ!AD68*AA$227+AVV1kul!AD67*AA$228+AVV2træ!AD68*AA$229+AVV2halm!AD68*AA$230+AVV2gasGT!AD68*AA$231+KKV!AD68*AA$232+HCVgas!AD68*AA$233+SPolie!AD67*AA$234+SPgas!AD67*AA$235+GeoEL!AD66*AA$236+GeoVa!AD66*AA$237+VP!AD76*AA$238+Sol!AD65*AA$239)","v":65.144643406027825},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AE72*AB$222+AMV1træBP!AE67*AB$223+AMV3kul!AE68*AB$224+AMV4træ!AE68*AB$225+AMV4træBP!AE67*AB$226+AVV1træ!AE68*AB$227+AVV1kul!AE67*AB$228+AVV2træ!AE68*AB$229+AVV2halm!AE68*AB$230+AVV2gasGT!AE68*AB$231+KKV!AE68*AB$232+HCVgas!AE68*AB$233+SPolie!AE67*AB$234+SPgas!AE67*AB$235+GeoEL!AE66*AB$236+GeoVa!AE66*AB$237+VP!AE76*AB$238+Sol!AE65*AB$239)","v":64.932311612909729},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AF72*AC$222+AMV1træBP!AF67*AC$223+AMV3kul!AF68*AC$224+AMV4træ!AF68*AC$225+AMV4træBP!AF67*AC$226+AVV1træ!AF68*AC$227+AVV1kul!AF67*AC$228+AVV2træ!AF68*AC$229+AVV2halm!AF68*AC$230+AVV2gasGT!AF68*AC$231+KKV!AF68*AC$232+HCVgas!AF68*AC$233+SPolie!AF67*AC$234+SPgas!AF67*AC$235+GeoEL!AF66*AC$236+GeoVa!AF66*AC$237+VP!AF76*AC$238+Sol!AF65*AC$239)","v":64.771745756731718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AG72*AD$222+AMV1træBP!AG67*AD$223+AMV3kul!AG68*AD$224+AMV4træ!AG68*AD$225+AMV4træBP!AG67*AD$226+AVV1træ!AG68*AD$227+AVV1kul!AG67*AD$228+AVV2træ!AG68*AD$229+AVV2halm!AG68*AD$230+AVV2gasGT!AG68*AD$231+KKV!AG68*AD$232+HCVgas!AG68*AD$233+SPolie!AG67*AD$234+SPgas!AG67*AD$235+GeoEL!AG66*AD$236+GeoVa!AG66*AD$237+VP!AG76*AD$238+Sol!AG65*AD$239)","v":64.771745756731718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AH72*AE$222+AMV1træBP!AH67*AE$223+AMV3kul!AH68*AE$224+AMV4træ!AH68*AE$225+AMV4træBP!AH67*AE$226+AVV1træ!AH68*AE$227+AVV1kul!AH67*AE$228+AVV2træ!AH68*AE$229+AVV2halm!AH68*AE$230+AVV2gasGT!AH68*AE$231+KKV!AH68*AE$232+HCVgas!AH68*AE$233+SPolie!AH67*AE$234+SPgas!AH67*AE$235+GeoEL!AH66*AE$236+GeoVa!AH66*AE$237+VP!AH76*AE$238+Sol!AH65*AE$239)","v":64.771745756731718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AI72*AF$222+AMV1træBP!AI67*AF$223+AMV3kul!AI68*AF$224+AMV4træ!AI68*AF$225+AMV4træBP!AI67*AF$226+AVV1træ!AI68*AF$227+AVV1kul!AI67*AF$228+AVV2træ!AI68*AF$229+AVV2halm!AI68*AF$230+AVV2gasGT!AI68*AF$231+KKV!AI68*AF$232+HCVgas!AI68*AF$233+SPolie!AI67*AF$234+SPgas!AI67*AF$235+GeoEL!AI66*AF$236+GeoVa!AI66*AF$237+VP!AI76*AF$238+Sol!AI65*AF$239)","v":64.771745756731718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AJ72*AG$222+AMV1træBP!AJ67*AG$223+AMV3kul!AJ68*AG$224+AMV4træ!AJ68*AG$225+AMV4træBP!AJ67*AG$226+AVV1træ!AJ68*AG$227+AVV1kul!AJ67*AG$228+AVV2træ!AJ68*AG$229+AVV2halm!AJ68*AG$230+AVV2gasGT!AJ68*AG$231+KKV!AJ68*AG$232+HCVgas!AJ68*AG$233+SPolie!AJ67*AG$234+SPgas!AJ67*AG$235+GeoEL!AJ66*AG$236+GeoVa!AJ66*AG$237+VP!AJ76*AG$238+Sol!AJ65*AG$239)","v":64.771745756731718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AK72*AH$222+AMV1træBP!AK67*AH$223+AMV3kul!AK68*AH$224+AMV4træ!AK68*AH$225+AMV4træBP!AK67*AH$226+AVV1træ!AK68*AH$227+AVV1kul!AK67*AH$228+AVV2træ!AK68*AH$229+AVV2halm!AK68*AH$230+AVV2gasGT!AK68*AH$231+KKV!AK68*AH$232+HCVgas!AK68*AH$233+SPolie!AK67*AH$234+SPgas!AK67*AH$235+GeoEL!AK66*AH$236+GeoVa!AK66*AH$237+VP!AK76*AH$238+Sol!AK65*AH$239)","v":64.771745756731718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AL72*AI$222+AMV1træBP!AL67*AI$223+AMV3kul!AL68*AI$224+AMV4træ!AL68*AI$225+AMV4træBP!AL67*AI$226+AVV1træ!AL68*AI$227+AVV1kul!AL67*AI$228+AVV2træ!AL68*AI$229+AVV2halm!AL68*AI$230+AVV2gasGT!AL68*AI$231+KKV!AL68*AI$232+HCVgas!AL68*AI$233+SPolie!AL67*AI$234+SPgas!AL67*AI$235+GeoEL!AL66*AI$236+GeoVa!AL66*AI$237+VP!AL76*AI$238+Sol!AL65*AI$239)","v":64.771745756731718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AM72*AJ$222+AMV1træBP!AM67*AJ$223+AMV3kul!AM68*AJ$224+AMV4træ!AM68*AJ$225+AMV4træBP!AM67*AJ$226+AVV1træ!AM68*AJ$227+AVV1kul!AM67*AJ$228+AVV2træ!AM68*AJ$229+AVV2halm!AM68*AJ$230+AVV2gasGT!AM68*AJ$231+KKV!AM68*AJ$232+HCVgas!AM68*AJ$233+SPolie!AM67*AJ$234+SPgas!AM67*AJ$235+GeoEL!AM66*AJ$236+GeoVa!AM66*AJ$237+VP!AM76*AJ$238+Sol!AM65*AJ$239)","v":64.771745756731718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AN72*AK$222+AMV1træBP!AN67*AK$223+AMV3kul!AN68*AK$224+AMV4træ!AN68*AK$225+AMV4træBP!AN67*AK$226+AVV1træ!AN68*AK$227+AVV1kul!AN67*AK$228+AVV2træ!AN68*AK$229+AVV2halm!AN68*AK$230+AVV2gasGT!AN68*AK$231+KKV!AN68*AK$232+HCVgas!AN68*AK$233+SPolie!AN67*AK$234+SPgas!AN67*AK$235+GeoEL!AN66*AK$236+GeoVa!AN66*AK$237+VP!AN76*AK$238+Sol!AN65*AK$239)","v":64.771745756731718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AO72*AL$222+AMV1træBP!AO67*AL$223+AMV3kul!AO68*AL$224+AMV4træ!AO68*AL$225+AMV4træBP!AO67*AL$226+AVV1træ!AO68*AL$227+AVV1kul!AO67*AL$228+AVV2træ!AO68*AL$229+AVV2halm!AO68*AL$230+AVV2gasGT!AO68*AL$231+KKV!AO68*AL$232+HCVgas!AO68*AL$233+SPolie!AO67*AL$234+SPgas!AO67*AL$235+GeoEL!AO66*AL$236+GeoVa!AO66*AL$237+VP!AO76*AL$238+Sol!AO65*AL$239)","v":64.771745756731718},{"$f":"IF(Sammenligning!$G$9=\"GJ\",1,(1/3.6))*(AMV1træ!AP72*AM$222+AMV1træBP!AP67*AM$223+AMV3kul!AP68*AM$224+AMV4træ!AP68*AM$225+AMV4træBP!AP67*AM$226+AVV1træ!AP68*AM$227+AVV1kul!AP67*AM$228+AVV2træ!AP68*AM$229+AVV2halm!AP68*AM$230+AVV2gasGT!AP68*AM$231+KKV!AP68*AM$232+HCVgas!AP68*AM$233+SPolie!AP67*AM$234+SPgas!AP67*AM$235+GeoEL!AP66*AM$236+GeoVa!AP66*AM$237+VP!AP76*AM$238+Sol!AP65*AM$239)","v":64.771745756731718}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tjek! */"]
[]
[null,null,"Gennemsnitlig og marginal varmeproduktion baseret på opdateret lastfordelingsberegning"]
[]
[null,null,"Varmepumpers produktion til konverterede kunder"]
[null,null,"TJ",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Uden konverteringer"]
[null,null,{"$f":"C288","v":"VP"},{"$f":"D288","v":248.16448473004894},{"$f":"E288","v":248.16448473004894},248.16448473004894,248.16448473004894,248.16448473004894,248.16448473004894,390.50633947009032,532.84819421013162,675.19004895017292,817.53190369021422,959.87375843025575,961.87956081232073,963.88536319438572,965.8911655764507,967.89696795851569,969.90277034058067,968.1682253087846,1004.1977015823096,983.29832513942722,1176.1252213768983,1155.8388711515104,1176.5121069574884,1197.1853427634665,1217.8585785694445,1238.5318143754225,1259.205050181401,{"$f":"AD288","v":1259.205050181401},1259.205050181401,1259.205050181401,1259.205050181401,1259.205050181401,1259.205050181401,1259.205050181401,1259.205050181401,1259.205050181401,1259.205050181401]
[null,null,"Med konverteringer"]
[null,null,{"$f":"C171","v":"VP"},{"$f":"D264","v":252.54645736867732},{"$f":"E264","v":252.54645736867732},252.54645736867732,252.54645736867732,252.54645736867732,252.54645736867732,402.61952158284902,552.69258579702068,702.76565001119241,852.83871422536413,1002.9117784395359,1012.897816014404,1022.8838535892722,1032.8698911641404,1042.8559287390085,1052.8419663138768,1093.4834808857045,1184.5638538834255,1226.2130082044328,1732.9900224036974,1702.7516213693839,1730.6736885862842,1758.5957558031846,1786.517823020085,1814.4398902369853,1842.3619574538857,{"$f":"AD264","v":1842.3619574538857},1842.3619574538857,1842.3619574538857,1842.3619574538857,1842.3619574538857,1842.3619574538857,1842.3619574538857,1842.3619574538857,1842.3619574538857,1842.3619574538857]
[null,null,"Ændring",{"$f":"D173-D171","v":4.3819726386283833},{"$f":"E173-E171","v":4.3819726386283833},4.3819726386283833,4.3819726386283833,4.3819726386283833,4.3819726386283833,12.113182112758693,19.84439158688906,27.575601061019483,35.306810535149907,43.038020009280103,51.01825520208331,58.998490394886517,66.978725587689723,74.958960780492816,82.939195973296137,125.31525557691987,180.3661523011159,242.91468306500553,556.86480102679911,546.91275021787351,554.16158162879583,561.41041303971815,568.65924445064047,575.90807586156279,583.15690727248466,{"$f":"AD173-AD171","v":583.15690727248466},583.15690727248466,583.15690727248466,583.15690727248466,583.15690727248466,583.15690727248466,583.15690727248466,583.15690727248466,583.15690727248466,583.15690727248466]
[]
[]
[null,null,"Marginale varmeproduktion, andel af merproduktion ved konvertering "]
[null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,{"$f":"C222","v":"AMV1træ"},{"$f":"(VLOOKUP($C179,$C$248:$AM$259,MATCH(D$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C222,$C$272:$AM$283,MATCH(D$221,$C$271:$AM$271,0),FALSE))/D$244","v":5.0998603826242703E-2},{"$f":"(VLOOKUP($C179,$C$248:$AM$259,MATCH(E$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C222,$C$272:$AM$283,MATCH(E$221,$C$271:$AM$271,0),FALSE))/E$244","v":5.0998603826242703E-2},5.0998603826242703E-2,{"$f":"(VLOOKUP($C179,$C$248:$AM$259,MATCH(G$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C222,$C$272:$AM$283,MATCH(G$221,$C$271:$AM$271,0),FALSE))/G$244","v":5.0998603826242703E-2},5.0998603826242703E-2,{"$f":"(VLOOKUP($C179,$C$248:$AM$259,MATCH(I$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C222,$C$272:$AM$283,MATCH(I$221,$C$271:$AM$271,0),FALSE))/I$244","v":5.0998603826242703E-2},5.8366572045808279E-2,{"$f":"(VLOOKUP($C179,$C$248:$AM$259,MATCH(K$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C222,$C$272:$AM$283,MATCH(K$221,$C$271:$AM$271,0),FALSE))/K$244","v":6.3310902642677622E-2},6.6858547563031639E-2,6.9528072403855223E-2,7.1196174998045827E-2,{"$f":"(VLOOKUP($C179,$C$248:$AM$259,MATCH(O$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C222,$C$272:$AM$283,MATCH(O$221,$C$271:$AM$271,0),FALSE))/O$244","v":6.3328153165741724E-2},5.5434528005962089E-2,4.7515174341367941E-2,3.9569966177279307E-2,3.1598776694997444E-2,{"$f":"(VLOOKUP($C179,$C$248:$AM$259,MATCH(T$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C222,$C$272:$AM$283,MATCH(T$221,$C$271:$AM$271,0),FALSE))/T$244","v":4.5511287448566681E-2},3.634047380875343E-2,6.758132432136732E-2,5.2888256731838695E-2,5.0230739217194051E-2,{"$f":"(VLOOKUP($C179,$C$248:$AM$259,MATCH(Y$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C222,$C$272:$AM$283,MATCH(Y$221,$C$271:$AM$271,0),FALSE))/Y$244","v":5.1878850912126011E-2},5.3517516537437984E-2,5.5146817070582499E-2,5.6766832566066516E-2,5.8377642168561769E-2,{"$f":"(VLOOKUP($C179,$C$248:$AM$259,MATCH(AD$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C222,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE))/AD$244","v":5.8377642168561769E-2},5.8377642168561769E-2,5.8377642168561769E-2,5.8377642168561769E-2,{"$f":"(VLOOKUP($C179,$C$248:$AM$259,MATCH(AH$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C222,$C$272:$AM$283,MATCH(AH$221,$C$271:$AM$271,0),FALSE))/AH$244","v":5.8377642168561769E-2},5.8377642168561769E-2,5.8377642168561769E-2,5.8377642168561769E-2,5.8377642168561769E-2,{"$f":"(VLOOKUP($C179,$C$248:$AM$259,MATCH(AM$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C222,$C$272:$AM$283,MATCH(AM$221,$C$271:$AM$271,0),FALSE))/AM$244","v":5.8377642168561769E-2}]
[null,null,{"$f":"C223","v":"AMV1træBP"},{"$f":"(VLOOKUP($C180,$C$248:$AM$259,MATCH(D$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C223,$C$272:$AM$283,MATCH(D$221,$C$271:$AM$271,0),FALSE))/D$244","v":2.7595882984787715E-2},2.7595882984787715E-2,2.7595882984787715E-2,{"$f":"(VLOOKUP($C180,$C$248:$AM$259,MATCH(G$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C223,$C$272:$AM$283,MATCH(G$221,$C$271:$AM$271,0),FALSE))/G$244","v":2.7595882984787715E-2},2.7595882984787715E-2,{"$f":"(VLOOKUP($C180,$C$248:$AM$259,MATCH(I$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C223,$C$272:$AM$283,MATCH(I$221,$C$271:$AM$271,0),FALSE))/I$244","v":2.7595882984787715E-2},3.0984915375797131E-2,{"$f":"(VLOOKUP($C180,$C$248:$AM$259,MATCH(K$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C223,$C$272:$AM$283,MATCH(K$221,$C$271:$AM$271,0),FALSE))/K$244","v":3.3259151100667683E-2},3.489095558035496E-2,3.6118852591383262E-2,3.6862236131678924E-2,{"$f":"(VLOOKUP($C180,$C$248:$AM$259,MATCH(O$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C223,$C$272:$AM$283,MATCH(O$221,$C$271:$AM$271,0),FALSE))/O$244","v":5.2224721652086865E-2},6.763719823200004E-2,8.309991028292682E-2,9.8613103812244876E-2,0.11417702643625338,{"$f":"(VLOOKUP($C180,$C$248:$AM$259,MATCH(T$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C223,$C$272:$AM$283,MATCH(T$221,$C$271:$AM$271,0),FALSE))/T$244","v":0.10459795023795121},8.6847828884148159E-2,4.2203343066229922E-2,-3.2922504865234201E-3,-1.3417609014831661E-2,{"$f":"(VLOOKUP($C180,$C$248:$AM$259,MATCH(Y$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C223,$C$272:$AM$283,MATCH(Y$221,$C$271:$AM$271,0),FALSE))/Y$244","v":-1.3201893591829054E-2},-1.2987414530967545E-2,-1.2774161233398846E-2,-1.2562123221076102E-2,-1.2351290135037937E-2,{"$f":"(VLOOKUP($C180,$C$248:$AM$259,MATCH(AD$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C223,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE))/AD$244","v":-1.2351290135037937E-2},-1.2351290135037937E-2,-1.2351290135037937E-2,-1.2351290135037937E-2,{"$f":"(VLOOKUP($C180,$C$248:$AM$259,MATCH(AH$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C223,$C$272:$AM$283,MATCH(AH$221,$C$271:$AM$271,0),FALSE))/AH$244","v":-1.2351290135037937E-2},-1.2351290135037937E-2,-1.2351290135037937E-2,-1.2351290135037937E-2,-1.2351290135037937E-2,{"$f":"(VLOOKUP($C180,$C$248:$AM$259,MATCH(AM$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C223,$C$272:$AM$283,MATCH(AM$221,$C$271:$AM$271,0),FALSE))/AM$244","v":-1.2351290135037937E-2}]
[null,null,{"$f":"C224","v":"AMV3kul"},0,0,0,{"$f":"(VLOOKUP($C181,$C$248:$AM$259,MATCH(G$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C224,$C$272:$AM$283,MATCH(G$221,$C$271:$AM$271,0),FALSE))/G$244","v":0},0,{"$f":"(VLOOKUP($C181,$C$248:$AM$259,MATCH(I$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C224,$C$272:$AM$283,MATCH(I$221,$C$271:$AM$271,0),FALSE))/I$244","v":0},0,{"$f":"(VLOOKUP($C181,$C$248:$AM$259,MATCH(K$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C224,$C$272:$AM$283,MATCH(K$221,$C$271:$AM$271,0),FALSE))/K$244","v":0},0,0,0,{"$f":"(VLOOKUP($C181,$C$248:$AM$259,MATCH(O$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C224,$C$272:$AM$283,MATCH(O$221,$C$271:$AM$271,0),FALSE))/O$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C181,$C$248:$AM$259,MATCH(T$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C224,$C$272:$AM$283,MATCH(T$221,$C$271:$AM$271,0),FALSE))/T$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C181,$C$248:$AM$259,MATCH(Y$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C224,$C$272:$AM$283,MATCH(Y$221,$C$271:$AM$271,0),FALSE))/Y$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C181,$C$248:$AM$259,MATCH(AD$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C224,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE))/AD$244","v":0},0,0,0,{"$f":"(VLOOKUP($C181,$C$248:$AM$259,MATCH(AH$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C224,$C$272:$AM$283,MATCH(AH$221,$C$271:$AM$271,0),FALSE))/AH$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C181,$C$248:$AM$259,MATCH(AM$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C224,$C$272:$AM$283,MATCH(AM$221,$C$271:$AM$271,0),FALSE))/AM$244","v":0}]
[null,null,"AMV4træ",5.7353368597323748E-2,5.7353368597323748E-2,5.7353368597323748E-2,{"$f":"(VLOOKUP($C182,$C$248:$AM$259,MATCH(G$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C225,$C$272:$AM$283,MATCH(G$221,$C$271:$AM$271,0),FALSE))/G$244","v":5.7353368597323748E-2},5.7353368597323748E-2,{"$f":"(VLOOKUP($C182,$C$248:$AM$259,MATCH(I$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C225,$C$272:$AM$283,MATCH(I$221,$C$271:$AM$271,0),FALSE))/I$244","v":5.7353368597323748E-2},5.3163963325691392E-2,{"$f":"(VLOOKUP($C182,$C$248:$AM$259,MATCH(K$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C225,$C$272:$AM$283,MATCH(K$221,$C$271:$AM$271,0),FALSE))/K$244","v":5.0352631347874023E-2},4.8335450778102383E-2,4.6817566728169523E-2,4.5370554050233498E-2,{"$f":"(VLOOKUP($C182,$C$248:$AM$259,MATCH(O$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C225,$C$272:$AM$283,MATCH(O$221,$C$271:$AM$271,0),FALSE))/O$244","v":5.1273566512087108E-2},5.7195787965014733E-2,6.3137312323779574E-2,6.9098234116354046E-2,7.5078648488935279E-2,{"$f":"(VLOOKUP($C182,$C$248:$AM$259,MATCH(T$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C225,$C$272:$AM$283,MATCH(T$221,$C$271:$AM$271,0),FALSE))/T$244","v":0.10055963845362498},8.8088007808595076E-2,9.2968036831613324E-2,0.11318393607641822,9.9137835869883423E-2,{"$f":"(VLOOKUP($C182,$C$248:$AM$259,MATCH(Y$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C225,$C$272:$AM$283,MATCH(Y$221,$C$271:$AM$271,0),FALSE))/Y$244","v":9.0719006576387692E-2},8.2348429381261246E-2,7.4025690638172659E-2,6.575038141535737E-2,5.7522097428639264E-2,{"$f":"(VLOOKUP($C182,$C$248:$AM$259,MATCH(AD$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C225,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE))/AD$244","v":5.7522097428639264E-2},5.7522097428639264E-2,5.7522097428639264E-2,5.7522097428639264E-2,{"$f":"(VLOOKUP($C182,$C$248:$AM$259,MATCH(AH$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C225,$C$272:$AM$283,MATCH(AH$221,$C$271:$AM$271,0),FALSE))/AH$244","v":5.7522097428639264E-2},5.7522097428639264E-2,5.7522097428639264E-2,5.7522097428639264E-2,5.7522097428639264E-2,{"$f":"(VLOOKUP($C182,$C$248:$AM$259,MATCH(AM$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C225,$C$272:$AM$283,MATCH(AM$221,$C$271:$AM$271,0),FALSE))/AM$244","v":5.7522097428639264E-2}]
[null,null,"AMV4træBP",9.2702375911974944E-2,9.2702375911974944E-2,9.2702375911974944E-2,{"$f":"(VLOOKUP($C183,$C$248:$AM$259,MATCH(G$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C226,$C$272:$AM$283,MATCH(G$221,$C$271:$AM$271,0),FALSE))/G$244","v":9.2702375911974944E-2},9.2702375911974944E-2,{"$f":"(VLOOKUP($C183,$C$248:$AM$259,MATCH(I$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C226,$C$272:$AM$283,MATCH(I$221,$C$271:$AM$271,0),FALSE))/I$244","v":9.2702375911974944E-2},0.1003866334356445,{"$f":"(VLOOKUP($C183,$C$248:$AM$259,MATCH(K$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C226,$C$272:$AM$283,MATCH(K$221,$C$271:$AM$271,0),FALSE))/K$244","v":0.10554321235350803},0.10924314920966219,0.11202727038546388,0.11353884960627342,{"$f":"(VLOOKUP($C183,$C$248:$AM$259,MATCH(O$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C226,$C$272:$AM$283,MATCH(O$221,$C$271:$AM$271,0),FALSE))/O$244","v":0.10615591615072625},9.8748957893643935E-2,9.1317857375266667E-2,8.3862496368882919E-2,7.638275587456686E-2,{"$f":"(VLOOKUP($C183,$C$248:$AM$259,MATCH(T$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C226,$C$272:$AM$283,MATCH(T$221,$C$271:$AM$271,0),FALSE))/T$244","v":4.2168525564298766E-2},4.1163230201063682E-2,3.4198636491189191E-2,-9.3026872322358265E-3,1.4759514254956195E-2,{"$f":"(VLOOKUP($C183,$C$248:$AM$259,MATCH(Y$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C226,$C$272:$AM$283,MATCH(Y$221,$C$271:$AM$271,0),FALSE))/Y$244","v":1.5933706237681818E-2},1.710116839787764E-2,1.8261958427674741E-2,1.9416133361654132E-2,2.0563749586188427E-2,{"$f":"(VLOOKUP($C183,$C$248:$AM$259,MATCH(AD$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C226,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE))/AD$244","v":2.0563749586188427E-2},2.0563749586188427E-2,2.0563749586188427E-2,2.0563749586188427E-2,{"$f":"(VLOOKUP($C183,$C$248:$AM$259,MATCH(AH$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C226,$C$272:$AM$283,MATCH(AH$221,$C$271:$AM$271,0),FALSE))/AH$244","v":2.0563749586188427E-2},2.0563749586188427E-2,2.0563749586188427E-2,2.0563749586188427E-2,2.0563749586188427E-2,{"$f":"(VLOOKUP($C183,$C$248:$AM$259,MATCH(AM$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C226,$C$272:$AM$283,MATCH(AM$221,$C$271:$AM$271,0),FALSE))/AM$244","v":2.0563749586188427E-2}]
[null,null,"AVV1træ",0.26234006558923523,0.26234006558923523,0.26234006558923523,{"$f":"(VLOOKUP($C184,$C$248:$AM$259,MATCH(G$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C227,$C$272:$AM$283,MATCH(G$221,$C$271:$AM$271,0),FALSE))/G$244","v":0.26234006558923523},0.26234006558923523,{"$f":"(VLOOKUP($C184,$C$248:$AM$259,MATCH(I$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C227,$C$272:$AM$283,MATCH(I$221,$C$271:$AM$271,0),FALSE))/I$244","v":0.26234006558923523},0.24171541590559911,{"$f":"(VLOOKUP($C184,$C$248:$AM$259,MATCH(K$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C227,$C$272:$AM$283,MATCH(K$221,$C$271:$AM$271,0),FALSE))/K$244","v":0.2278750893133008},0.21794440944284552,0.21047179107330496,0.20346362032588594,{"$f":"(VLOOKUP($C184,$C$248:$AM$259,MATCH(O$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C227,$C$272:$AM$283,MATCH(O$221,$C$271:$AM$271,0),FALSE))/O$244","v":0.19816369273503961},0.19284651865141444,0.18751201375511115,0.18216009317566045,0.17679067148753264,{"$f":"(VLOOKUP($C184,$C$248:$AM$259,MATCH(T$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C227,$C$272:$AM$283,MATCH(T$221,$C$271:$AM$271,0),FALSE))/T$244","v":0.16609783660084546},0.17070483535928732,0.15467785882911703,0,0,{"$f":"(VLOOKUP($C184,$C$248:$AM$259,MATCH(Y$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C227,$C$272:$AM$283,MATCH(Y$221,$C$271:$AM$271,0),FALSE))/Y$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C184,$C$248:$AM$259,MATCH(AD$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C227,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE))/AD$244","v":0},0,0,0,{"$f":"(VLOOKUP($C184,$C$248:$AM$259,MATCH(AH$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C227,$C$272:$AM$283,MATCH(AH$221,$C$271:$AM$271,0),FALSE))/AH$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C184,$C$248:$AM$259,MATCH(AM$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C227,$C$272:$AM$283,MATCH(AM$221,$C$271:$AM$271,0),FALSE))/AM$244","v":0}]
[null,null,"AVV1kul",0,0,0,{"$f":"(VLOOKUP($C185,$C$248:$AM$259,MATCH(G$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C228,$C$272:$AM$283,MATCH(G$221,$C$271:$AM$271,0),FALSE))/G$244","v":0},0,{"$f":"(VLOOKUP($C185,$C$248:$AM$259,MATCH(I$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C228,$C$272:$AM$283,MATCH(I$221,$C$271:$AM$271,0),FALSE))/I$244","v":0},0,{"$f":"(VLOOKUP($C185,$C$248:$AM$259,MATCH(K$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C228,$C$272:$AM$283,MATCH(K$221,$C$271:$AM$271,0),FALSE))/K$244","v":0},0,0,0,{"$f":"(VLOOKUP($C185,$C$248:$AM$259,MATCH(O$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C228,$C$272:$AM$283,MATCH(O$221,$C$271:$AM$271,0),FALSE))/O$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C185,$C$248:$AM$259,MATCH(T$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C228,$C$272:$AM$283,MATCH(T$221,$C$271:$AM$271,0),FALSE))/T$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C185,$C$248:$AM$259,MATCH(Y$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C228,$C$272:$AM$283,MATCH(Y$221,$C$271:$AM$271,0),FALSE))/Y$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C185,$C$248:$AM$259,MATCH(AD$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C228,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE))/AD$244","v":0},0,0,0,{"$f":"(VLOOKUP($C185,$C$248:$AM$259,MATCH(AH$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C228,$C$272:$AM$283,MATCH(AH$221,$C$271:$AM$271,0),FALSE))/AH$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C185,$C$248:$AM$259,MATCH(AM$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C228,$C$272:$AM$283,MATCH(AM$221,$C$271:$AM$271,0),FALSE))/AM$244","v":0}]
[null,null,"AVV2træ",0.17376117653905224,0.17376117653905224,0.17376117653905224,{"$f":"(VLOOKUP($C186,$C$248:$AM$259,MATCH(G$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C229,$C$272:$AM$283,MATCH(G$221,$C$271:$AM$271,0),FALSE))/G$244","v":0.17376117653905224},0.17376117653905224,{"$f":"(VLOOKUP($C186,$C$248:$AM$259,MATCH(I$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C229,$C$272:$AM$283,MATCH(I$221,$C$271:$AM$271,0),FALSE))/I$244","v":0.17376117653905224},0.20200891997171985,{"$f":"(VLOOKUP($C186,$C$248:$AM$259,MATCH(K$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C229,$C$272:$AM$283,MATCH(K$221,$C$271:$AM$271,0),FALSE))/K$244","v":0.22096478107000037},0.23456594770292,0.24480052669994554,0.25132142439229865,{"$f":"(VLOOKUP($C186,$C$248:$AM$259,MATCH(O$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C229,$C$272:$AM$283,MATCH(O$221,$C$271:$AM$271,0),FALSE))/O$244","v":0.25406743596141218},0.25682238332594376,0.25958631017393491,0.26235926047867558,0.26514127850105479,{"$f":"(VLOOKUP($C186,$C$248:$AM$259,MATCH(T$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C229,$C$272:$AM$283,MATCH(T$221,$C$271:$AM$271,0),FALSE))/T$244","v":0.26351372848949023},0.24571690536167246,0.22727131624734453,0.1363750104311689,0.14898269521723431,{"$f":"(VLOOKUP($C186,$C$248:$AM$259,MATCH(Y$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C229,$C$272:$AM$283,MATCH(Y$221,$C$271:$AM$271,0),FALSE))/Y$244","v":0.15288683072634757},0.15676858987836187,0.16062816449701603,0.16446574421972637,0.16828151652864581,{"$f":"(VLOOKUP($C186,$C$248:$AM$259,MATCH(AD$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C229,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE))/AD$244","v":0.16828151652864581},0.16828151652864581,0.16828151652864581,0.16828151652864581,{"$f":"(VLOOKUP($C186,$C$248:$AM$259,MATCH(AH$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C229,$C$272:$AM$283,MATCH(AH$221,$C$271:$AM$271,0),FALSE))/AH$244","v":0.16828151652864581},{"$f":"(VLOOKUP($C186,$C$248:$AM$259,MATCH(AI$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C229,$C$272:$AM$283,MATCH(AI$221,$C$271:$AM$271,0),FALSE))/AI$244","v":0.16828151652864581},0.16828151652864581,0.16828151652864581,0.16828151652864581,{"$f":"(VLOOKUP($C186,$C$248:$AM$259,MATCH(AM$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C229,$C$272:$AM$283,MATCH(AM$221,$C$271:$AM$271,0),FALSE))/AM$244","v":0.16828151652864581}]
[null,null,"AVV2halm",1.3361856550920375E-2,1.3361856550920375E-2,1.3361856550920375E-2,{"$f":"(VLOOKUP($C187,$C$248:$AM$259,MATCH(G$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C230,$C$272:$AM$283,MATCH(G$221,$C$271:$AM$271,0),FALSE))/G$244","v":1.3361856550920375E-2},1.3361856550920375E-2,{"$f":"(VLOOKUP($C187,$C$248:$AM$259,MATCH(I$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C230,$C$272:$AM$283,MATCH(I$221,$C$271:$AM$271,0),FALSE))/I$244","v":1.3361856550920375E-2},1.7524333772540365E-2,{"$f":"(VLOOKUP($C187,$C$248:$AM$259,MATCH(K$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C230,$C$272:$AM$283,MATCH(K$221,$C$271:$AM$271,0),FALSE))/K$244","v":2.0317595479474867E-2},2.2321810309304715E-2,2.382993792486204E-2,2.4861514533180674E-2,{"$f":"(VLOOKUP($C187,$C$248:$AM$259,MATCH(O$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C230,$C$272:$AM$283,MATCH(O$221,$C$271:$AM$271,0),FALSE))/O$244","v":2.4563764611823042E-2},2.4265045782535789E-2,2.3965353308227414E-2,2.3664682420874862E-2,2.336302832127286E-2,{"$f":"(VLOOKUP($C187,$C$248:$AM$259,MATCH(T$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C230,$C$272:$AM$283,MATCH(T$221,$C$271:$AM$271,0),FALSE))/T$244","v":2.4181485768666806E-2},2.1315330725521314E-2,2.2118443250053674E-2,1.1239737619047948E-2,1.3781210635051814E-2,{"$f":"(VLOOKUP($C187,$C$248:$AM$259,MATCH(Y$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C230,$C$272:$AM$283,MATCH(Y$221,$C$271:$AM$271,0),FALSE))/Y$244","v":1.4179457658067584E-2},1.4575422148220498E-2,1.4969123672770139E-2,1.5360581575957068E-2,1.574981498217062E-2,{"$f":"(VLOOKUP($C187,$C$248:$AM$259,MATCH(AD$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C230,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE))/AD$244","v":1.574981498217062E-2},1.574981498217062E-2,1.574981498217062E-2,1.574981498217062E-2,{"$f":"(VLOOKUP($C187,$C$248:$AM$259,MATCH(AH$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C230,$C$272:$AM$283,MATCH(AH$221,$C$271:$AM$271,0),FALSE))/AH$244","v":1.574981498217062E-2},1.574981498217062E-2,1.574981498217062E-2,1.574981498217062E-2,1.574981498217062E-2,{"$f":"(VLOOKUP($C187,$C$248:$AM$259,MATCH(AM$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C230,$C$272:$AM$283,MATCH(AM$221,$C$271:$AM$271,0),FALSE))/AM$244","v":1.574981498217062E-2}]
[null,null,"AVV2gasGT",1.1807986147980093E-2,1.1807986147980093E-2,1.1807986147980093E-2,{"$f":"(VLOOKUP($C188,$C$248:$AM$259,MATCH(G$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C231,$C$272:$AM$283,MATCH(G$221,$C$271:$AM$271,0),FALSE))/G$244","v":1.1807986147980093E-2},1.1807986147980093E-2,{"$f":"(VLOOKUP($C188,$C$248:$AM$259,MATCH(I$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C231,$C$272:$AM$283,MATCH(I$221,$C$271:$AM$271,0),FALSE))/I$244","v":1.1807986147980093E-2},1.4751459976629369E-2,{"$f":"(VLOOKUP($C188,$C$248:$AM$259,MATCH(K$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C231,$C$272:$AM$283,MATCH(K$221,$C$271:$AM$271,0),FALSE))/K$244","v":1.6726700270612321E-2},1.8143970224175958E-2,1.9210434718828183E-2,1.9926288087370993E-2,{"$f":"(VLOOKUP($C188,$C$248:$AM$259,MATCH(O$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C231,$C$272:$AM$283,MATCH(O$221,$C$271:$AM$271,0),FALSE))/O$244","v":1.7265458425979173E-2},1.4595970159587395E-2,1.1917780955372463E-2,9.2308482041006737E-3,6.5351290178691616E-3,{"$f":"(VLOOKUP($C188,$C$248:$AM$259,MATCH(T$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C231,$C$272:$AM$283,MATCH(T$221,$C$271:$AM$271,0),FALSE))/T$244","v":7.7567059468303971E-3},7.2735054687055895E-3,7.8215328438684117E-3,5.0108340383911799E-2,4.7983187598852929E-2,{"$f":"(VLOOKUP($C188,$C$248:$AM$259,MATCH(Y$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C231,$C$272:$AM$283,MATCH(Y$221,$C$271:$AM$271,0),FALSE))/Y$244","v":4.2614284084241366E-2},3.7276152171177995E-2,3.1968528066780973E-2,2.6691150984768462E-2,2.1443763102744384E-2,{"$f":"(VLOOKUP($C188,$C$248:$AM$259,MATCH(AD$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C231,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE))/AD$244","v":2.1443763102744384E-2},2.1443763102744384E-2,2.1443763102744384E-2,2.1443763102744384E-2,{"$f":"(VLOOKUP($C188,$C$248:$AM$259,MATCH(AH$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C231,$C$272:$AM$283,MATCH(AH$221,$C$271:$AM$271,0),FALSE))/AH$244","v":2.1443763102744384E-2},2.1443763102744384E-2,2.1443763102744384E-2,2.1443763102744384E-2,2.1443763102744384E-2,{"$f":"(VLOOKUP($C188,$C$248:$AM$259,MATCH(AM$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C231,$C$272:$AM$283,MATCH(AM$221,$C$271:$AM$271,0),FALSE))/AM$244","v":2.1443763102744384E-2}]
[null,null,"KKV",5.5767789981025891E-2,5.5767789981025891E-2,5.5767789981025891E-2,{"$f":"(VLOOKUP($C189,$C$248:$AM$259,MATCH(G$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C232,$C$272:$AM$283,MATCH(G$221,$C$271:$AM$271,0),FALSE))/G$244","v":5.5767789981025891E-2},5.5767789981025891E-2,{"$f":"(VLOOKUP($C189,$C$248:$AM$259,MATCH(I$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C232,$C$272:$AM$283,MATCH(I$221,$C$271:$AM$271,0),FALSE))/I$244","v":5.5767789981025891E-2},4.1985745278391925E-2,{"$f":"(VLOOKUP($C189,$C$248:$AM$259,MATCH(K$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C232,$C$272:$AM$283,MATCH(K$221,$C$271:$AM$271,0),FALSE))/K$244","v":3.2737200322717631E-2},2.6101205239087721E-2,2.1107764768849489E-2,1.7114806588946031E-2,{"$f":"(VLOOKUP($C189,$C$248:$AM$259,MATCH(O$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C232,$C$272:$AM$283,MATCH(O$221,$C$271:$AM$271,0),FALSE))/O$244","v":1.8196770768056283E-2},1.9282255766475794E-2,2.0371278797858001E-2,2.1463857188251202E-2,2.2560008377019151E-2,{"$f":"(VLOOKUP($C189,$C$248:$AM$259,MATCH(T$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C232,$C$272:$AM$283,MATCH(T$221,$C$271:$AM$271,0),FALSE))/T$244","v":1.5356054571241362E-2},2.5467441067651701E-2,2.1138796711100687E-2,-1.4042254377463699E-4,1.8926682830646294E-3,{"$f":"(VLOOKUP($C189,$C$248:$AM$259,MATCH(Y$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C232,$C$272:$AM$283,MATCH(Y$221,$C$271:$AM$271,0),FALSE))/Y$244","v":2.9550831772461993E-3},4.0114088936816245E-3,5.0616976325054651E-3,6.1060009988973974E-3,7.1443700115341449E-3,{"$f":"(VLOOKUP($C189,$C$248:$AM$259,MATCH(AD$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C232,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE))/AD$244","v":7.1443700115341449E-3},7.1443700115341449E-3,7.1443700115341449E-3,7.1443700115341449E-3,{"$f":"(VLOOKUP($C189,$C$248:$AM$259,MATCH(AH$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C232,$C$272:$AM$283,MATCH(AH$221,$C$271:$AM$271,0),FALSE))/AH$244","v":7.1443700115341449E-3},7.1443700115341449E-3,7.1443700115341449E-3,7.1443700115341449E-3,7.1443700115341449E-3,{"$f":"(VLOOKUP($C189,$C$248:$AM$259,MATCH(AM$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C232,$C$272:$AM$283,MATCH(AM$221,$C$271:$AM$271,0),FALSE))/AM$244","v":7.1443700115341449E-3}]
[null,null,"HCVgas",5.935603995995728E-2,5.935603995995728E-2,5.935603995995728E-2,{"$f":"(VLOOKUP($C190,$C$248:$AM$259,MATCH(G$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C233,$C$272:$AM$283,MATCH(G$221,$C$271:$AM$271,0),FALSE))/G$244","v":5.935603995995728E-2},5.935603995995728E-2,{"$f":"(VLOOKUP($C190,$C$248:$AM$259,MATCH(I$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C233,$C$272:$AM$283,MATCH(I$221,$C$271:$AM$271,0),FALSE))/I$244","v":5.935603995995728E-2},3.8137590889684284E-2,{"$f":"(VLOOKUP($C190,$C$248:$AM$259,MATCH(K$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C233,$C$272:$AM$283,MATCH(K$221,$C$271:$AM$271,0),FALSE))/K$244","v":2.3898790744260285E-2},1.3682199030138625E-2,5.9944382813330761E-3,0,{"$f":"(VLOOKUP($C190,$C$248:$AM$259,MATCH(O$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C233,$C$272:$AM$283,MATCH(O$221,$C$271:$AM$271,0),FALSE))/O$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C190,$C$248:$AM$259,MATCH(T$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C233,$C$272:$AM$283,MATCH(T$221,$C$271:$AM$271,0),FALSE))/T$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C190,$C$248:$AM$259,MATCH(Y$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C233,$C$272:$AM$283,MATCH(Y$221,$C$271:$AM$271,0),FALSE))/Y$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C190,$C$248:$AM$259,MATCH(AD$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C233,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE))/AD$244","v":0},0,0,0,{"$f":"(VLOOKUP($C190,$C$248:$AM$259,MATCH(AH$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C233,$C$272:$AM$283,MATCH(AH$221,$C$271:$AM$271,0),FALSE))/AH$244","v":0},0,0,0,0,{"$f":"(VLOOKUP($C190,$C$248:$AM$259,MATCH(AM$178,$C$247:$AM$247,0),FALSE)-VLOOKUP($C233,$C$272:$AM$283,MATCH(AM$221,$C$271:$AM$271,0),FALSE))/AM$244","v":0}]
[null,null,"SPolie",{"$f":"(D260-D284)/D$244","v":4.0130703706895067E-2},{"$f":"(E260-E284)/E$244","v":4.0130703706895067E-2},4.0130703706895067E-2,{"$f":"(G260-G284)/G$244","v":4.0130703706895067E-2},4.0130703706895067E-2,{"$f":"(I260-I284)/I$244","v":4.0130703706895067E-2},3.7221932990517972E-2,{"$f":"(K260-K284)/K$244","v":3.5269980481539683E-2},3.3869419926864493E-2,3.2815528887676436E-2,3.180905899824589E-2,{"$f":"(O260-O284)/O$244","v":2.5489806412020734E-2},1.9149990347857596E-2,1.2789510268767143E-2,6.4082649813083483E-3,6.1526302231802717E-6,{"$f":"(T260-T284)/T$244","v":3.0160381496827485E-5},9.3908067567417681E-5,1.9543072135930084E-4,3.1840883405462176E-4,4.4474014497916621E-4,{"$f":"(Y260-Y284)/Y$244","v":3.5505075678844358E-4},2.6587541883330202E-4,1.7720972436251325E-4,8.9049316851133188E-5,1.3898892869620163E-6,{"$f":"(AD260-AD284)/AD$244","v":1.3898892869620163E-6},1.3898892869620163E-6,1.3898892869620163E-6,1.3898892869620163E-6,{"$f":"(AH260-AH284)/AH$244","v":1.3898892869620163E-6},1.3898892869620163E-6,1.3898892869620163E-6,1.3898892869620163E-6,1.3898892869620163E-6,{"$f":"(AM260-AM284)/AM$244","v":1.3898892869620163E-6}]
[null,null,"SPgas",{"$f":"(D261-D285)/D$244","v":0.13471511575713452},{"$f":"(E261-E285)/E$244","v":0.13471511575713452},0.13471511575713452,{"$f":"(G261-G285)/G$244","v":0.13471511575713452},0.13471511575713452,{"$f":"(I261-I285)/I$244","v":0.13471511575713452},0.13392607545243898,{"$f":"(K261-K285)/K$244","v":0.13339658400996807},0.13301666450631727,0.13273078342879227,0.13174285725975887,{"$f":"(O261-O285)/O$244","v":0.12725176812279859},0.12274606453402921,0.11822567504187308,0.11369052772820833,0.10914055020456433,{"$f":"(T261-T285)/T$244","v":8.5778949406599053E-2},7.033560817327987E-2,5.7893054916336235E-2,3.1447600681183047E-2,2.8881564572644691E-2,{"$f":"(Y261-Y285)/Y$244","v":2.8301846207547478E-2},2.7725450469219939E-2,2.7152348874084513E-2,2.6582513263207899E-2,2.6015915797688197E-2,{"$f":"(AD261-AD285)/AD$244","v":2.6015915797688197E-2},2.6015915797688197E-2,2.6015915797688197E-2,2.6015915797688197E-2,{"$f":"(AH261-AH285)/AH$244","v":2.6015915797688197E-2},2.6015915797688197E-2,2.6015915797688197E-2,2.6015915797688197E-2,2.6015915797688197E-2,{"$f":"(AM261-AM285)/AM$244","v":2.6015915797688197E-2}]
[null,null,"GeoEl",{"$f":"(D262-D286)/D$244","v":0},{"$f":"(E262-E286)/E$244","v":0},0,{"$f":"(G262-G286)/G$244","v":0},0,{"$f":"(I262-I286)/I$244","v":0},0,{"$f":"(K262-K286)/K$244","v":0},0,0,5.7733465698327976E-3,{"$f":"(O262-O286)/O$244","v":6.190686400281014E-3},6.6093842961457592E-3,7.02944689715072E-3,7.4508808863730409E-3,7.8736929905981988E-3,{"$f":"(T262-T286)/T$244","v":6.7047168403239384E-3},6.840373124945954E-3,7.8837854184982004E-3,1.1280294279744285E-2,9.433645808136366E-3,{"$f":"(Y262-Y286)/Y$244","v":9.3045704849661869E-3},9.1762349505449883E-3,9.0486328629536521E-3,8.921757952555686E-3,8.7956040209701408E-3,{"$f":"(AD262-AD286)/AD$244","v":8.7956040209701408E-3},8.7956040209701408E-3,8.7956040209701408E-3,8.7956040209701408E-3,{"$f":"(AH262-AH286)/AH$244","v":8.7956040209701408E-3},8.7956040209701408E-3,8.7956040209701408E-3,8.7956040209701408E-3,8.7956040209701408E-3,{"$f":"(AM262-AM286)/AM$244","v":8.7956040209701408E-3}]
[null,null,"GeoVa",{"$f":"(D263-D287)/D$244","v":9.393145185366953E-3},{"$f":"(E263-E287)/E$244","v":9.393145185366953E-3},9.393145185366953E-3,{"$f":"(G263-G287)/G$244","v":9.393145185366953E-3},9.393145185366953E-3,{"$f":"(I263-I287)/I$244","v":9.393145185366953E-3},6.0353070806037695E-3,{"$f":"(K263-K287)/K$244","v":3.782004516591421E-3},2.1652199511941702E-3,9.486250955971459E-4,0,{"$f":"(O263-O287)/O$244","v":0},0,0,0,0,{"$f":"(T263-T287)/T$244","v":0},0,0,0,0,{"$f":"(Y263-Y287)/Y$244","v":0},0,0,0,0,{"$f":"(AD263-AD287)/AD$244","v":0},0,0,0,{"$f":"(AH263-AH287)/AH$244","v":0},0,0,0,0,{"$f":"(AM263-AM287)/AM$244","v":0}]
[null,null,{"$f":"C238","v":"VP"},{"$f":"(D264-D288)/D$244","v":1.0715889262132095E-2},{"$f":"(E264-E288)/E$244","v":1.0715889262132095E-2},1.0715889262132095E-2,{"$f":"(G264-G288)/G$244","v":1.0715889262132095E-2},1.0715889262132095E-2,{"$f":"(I264-I288)/I$244","v":1.0715889262132095E-2},2.3791134498935353E-2,{"$f":"(K264-K288)/K$244","v":3.2565376346804231E-2},3.886105053599849E-2,4.3598407011941301E-2,4.7019268458251523E-2,{"$f":"(O264-O288)/O$244","v":5.5828259081951104E-2},6.4665915039385971E-2,7.3532376478365677E-2,8.2427784461784726E-2,9.1352280975109321E-2,{"$f":"(T264-T288)/T$244","v":0.13774296029005864},0.19981255194880634,0.2641947895331041,0.60592940368068682,0.59788980741283038,{"$f":"(Y264-Y288)/Y$244","v":0.60407320677042575},0.61022116628435219,0.61633398976649423,0.62241197756602951,0.62845542661860943,{"$f":"(AD264-AD288)/AD$244","v":0.62845542661860943},0.62845542661860943,0.62845542661860943,0.62845542661860943,{"$f":"(AH264-AH288)/AH$244","v":0.62845542661860943},0.62845542661860943,0.62845542661860943,0.62845542661860943,0.62845542661860943,{"$f":"(AM264-AM288)/AM$244","v":0.62845542661860943}]
[null,null,{"$f":"C239","v":"Sol"},{"$f":"(D265-D289)/D$244","v":0},{"$f":"(E265-E289)/E$244","v":0},0,{"$f":"(G265-G289)/G$244","v":0},0,{"$f":"(I265-I289)/I$244","v":0},0,{"$f":"(K265-K289)/K$244","v":0},0,0,0,{"$f":"(O265-O289)/O$244","v":0},0,0,0,0,{"$f":"(T265-T289)/T$244","v":0},0,-1.4634918117886506E-4,-3.5628455523601253E-5,0,{"$f":"(Y265-Y289)/Y$244","v":0},0,0,0,0,{"$f":"(AD265-AD289)/AD$244","v":0},0,0,0,{"$f":"(AH265-AH289)/AH$244","v":0},0,0,0,0,{"$f":"(AM265-AM289)/AM$244","v":0}]
[null,null,"Total",{"$f":"SUM(D179:D196)","v":1.0000000000000289},{"$f":"SUM(E179:E196)","v":1.0000000000000289},1.0000000000000289,{"$f":"SUM(G179:G196)","v":1.0000000000000289},1.0000000000000289,{"$f":"SUM(I179:I196)","v":1.0000000000000289},1.0000000000000024,{"$f":"SUM(K179:K196)","v":0.99999999999999711},0.99999999999999822,1.0000000000000024,1.0000000000000029,{"$f":"SUM(O179:O196)","v":1.0000000000000036},0.99999999999999656,1.0000000000000016,0.99999999999999822,0.99999999999999645,{"$f":"SUM(T179:T196)","v":0.99999999999999434},0.99999999999999845,1.0000000000000031,0.99999999999999689,0.99999999999999623,{"$f":"SUM(Y179:Y196)","v":0.99999999999999711},1.0000000000000018,0.99999999999999856,0.99999999999999534,1.0000000000000011,{"$f":"SUM(AD179:AD196)","v":1.0000000000000011},1.0000000000000011,1.0000000000000011,1.0000000000000011,{"$f":"SUM(AH179:AH196)","v":1.0000000000000011},1.0000000000000011,1.0000000000000011,1.0000000000000011,1.0000000000000011,{"$f":"SUM(AM179:AM196)","v":1.0000000000000011}]
[]
[null,null,"Fastsættelse af produktionsandel i konverteringsscenarie -med konverteringer "]
[null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,{"$f":"C179","v":"AMV1træ"},{"$f":"VLOOKUP($C201,$C$248:$AM$259,MATCH(D$200,$C$247:$AM$247,0),FALSE)/D$290","v":9.8096630342527802E-2},{"$f":"VLOOKUP($C201,$C$248:$AM$259,MATCH(E$200,$C$247:$AM$247,0),FALSE)/E$290","v":9.8096630342527802E-2},9.8096630342527802E-2,9.8096630342527802E-2,9.8219147685086744E-2,9.8096630342527802E-2,9.2531327909523522E-2,8.6897727259901789E-2,8.1194563382700286E-2,7.5420539832382838E-2,6.8944125951851939E-2,6.3904655227903631E-2,5.8845662812122647E-2,5.3767035050900275E-2,4.8668657406670458E-2,4.3550414449299003E-2,4.3489971117718421E-2,4.3598511909201637E-2,3.9489647526958827E-2,5.8374943135531765E-2,5.7640396726105755E-2,5.7729321117328689E-2,5.7820068601662188E-2,5.7912695824278389E-2,5.8007261801598202E-2,5.8103828046683369E-2,5.8103828046683369E-2,5.8103828046683369E-2,5.8103828046683369E-2,5.8103828046683369E-2,5.8103828046683369E-2,5.8103828046683369E-2,5.8103828046683369E-2,5.8103828046683369E-2,5.8103828046683369E-2,5.8103828046683369E-2]
[null,null,{"$f":"C180","v":"AMV1træBP"},{"$f":"VLOOKUP($C202,$C$248:$AM$259,MATCH(D$200,$C$247:$AM$247,0),FALSE)/D$290","v":2.0987322814415607E-2},2.0987322814415607E-2,2.0987322814415607E-2,2.0987322814415607E-2,2.1013534836272735E-2,2.0987322814415607E-2,2.3852169844973601E-2,2.6752174703057484E-2,2.9687988577518622E-2,3.2660278838763088E-2,3.5346634398713453E-2,3.9690378569857319E-2,4.4050949356285687E-2,4.8428444721103567E-2,5.2822963389338375E-2,5.7234604855361623E-2,5.5786148965517479E-2,5.6361593246705526E-2,6.1067511299691013E-2,7.2832022125163279E-2,7.1726779636403087E-2,7.0695099874321154E-2,6.964226901701423E-2,6.8567629880588385E-2,6.747049777048203E-2,6.6350159026695915E-2,6.6350159026695915E-2,6.6350159026695915E-2,6.6350159026695915E-2,6.6350159026695915E-2,6.6350159026695915E-2,6.6350159026695915E-2,6.6350159026695915E-2,6.6350159026695915E-2,6.6350159026695915E-2,6.6350159026695915E-2]
[null,null,"AMV3kul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"AMV4træ",0.30183612502191842,0.30183612502191842,0.30183612502191842,0.30183612502191842,0.30221310188439421,0.30183612502191842,0.30332425793637219,0.3048306534385955,0.30635564978593782,0.30789959364119013,0.30665973689729026,0.303001841531712,0.29932977636339175,0.29564345889695787,0.29194280599541977,0.28822773387391643,0.28937384262559918,0.29290537085831198,0.27862903471892586,0.27458069908673027,0.27033900066148531,0.25723255488699553,0.24385740588421159,0.23020520479781351,0.21626725327733146,0.20203448499576609,0.20203448499576609,0.20203448499576609,0.20203448499576609,0.20203448499576609,0.20203448499576609,0.20203448499576609,0.20203448499576609,0.20203448499576609,0.20203448499576609,0.20203448499576609]
[null,null,"AMV4træBP",6.374855996658528E-2,6.374855996658528E-2,6.374855996658528E-2,6.374855996658528E-2,6.3828178442080247E-2,6.374855996658528E-2,6.6430562013002376E-2,6.9145477986189793E-2,7.1893917513751876E-2,7.4676505372081786E-2,7.6791945124035282E-2,8.0022104051242493E-2,8.3264775833589072E-2,8.6520033319839942E-2,8.9787949925352051E-2,9.3068599637593258E-2,9.4876775980702377E-2,9.901985862108488E-2,0.11873344120760397,0.13082428422814718,0.13276682868876308,0.1458623915156301,0.15922643445285287,0.17286729942327292,0.18679367755467796,0.20101462764583519,0.20101462764583519,0.20101462764583519,0.20101462764583519,0.20101462764583519,0.20101462764583519,0.20101462764583519,0.20101462764583519,0.20101462764583519,0.20101462764583519,0.20101462764583519]
[null,null,"AVV1træ",0.11121138712065833,0.11121138712065833,0.11121138712065833,0.11121138712065833,0.11135028407934836,0.11121138712065833,0.12918672417243893,0.14738265722569721,0.16580327213177623,0.18445275627236155,0.20149359687176108,0.20276036569480321,0.20403204167416036,0.20530865337887372,0.20659022960018483,0.20787679935369918,0.20637570790393939,0.14117228109445118,0.14241744486865063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"AVV1kul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"AVV2træ",0.24433872348193111,0.24433872348193111,0.24433872348193111,0.24433872348193111,0.24464388922494107,0.24433872348193111,0.22758370507625642,0.21062306660046404,0.19345299958552437,0.17606960092480806,0.15703346450977415,0.15812813129775918,0.15922703856036258,0.16033021098526223,0.16143767345214829,0.16254945103459317,0.16253966629039304,0.20542186628796427,0.1988791705491926,0.23766964370221033,0.23544080769003051,0.23607547194553002,0.2367231478395217,0.23738423965552666,0.23805916860095849,0.23874837370206217,{"$f":"VLOOKUP($C208,$C$248:$AM$259,MATCH(AD$200,$C$247:$AM$247,0),FALSE)/AD$290","v":0.23874837370206217},0.23874837370206217,0.23874837370206217,0.23874837370206217,0.23874837370206217,0.23874837370206217,0.23874837370206217,0.23874837370206217,0.23874837370206217,0.23874837370206217]
[null,null,"AVV2halm",3.6303319763378347E-2,3.6303319763378347E-2,3.6303319763378347E-2,3.6303319763378347E-2,3.6348660630316852E-2,3.6303319763378347E-2,3.4673180251810376E-2,3.3023035426457931E-2,3.1352514751419862E-2,2.9661238483255695E-2,2.7695657986061387E-2,2.8039378586055947E-2,2.8384430676597287E-2,2.8730822009508671E-2,2.9078560396904353E-2,2.9427653711776792E-2,2.9308913053575612E-2,3.3956916726198376E-2,3.4301605012860739E-2,3.6541862401307065E-2,3.6030265268050983E-2,3.6275852762920849E-2,3.6526475196616656E-2,3.6782289009297586E-2,3.7043457189933973E-2,3.7310149622609819E-2,3.7310149622609819E-2,3.7310149622609819E-2,3.7310149622609819E-2,3.7310149622609819E-2,3.7310149622609819E-2,3.7310149622609819E-2,3.7310149622609819E-2,3.7310149622609819E-2,3.7310149622609819E-2,3.7310149622609819E-2]
[null,null,"AVV2gasGT",2.5072045200223016E-3,2.5072045200223016E-3,2.5072045200223016E-3,2.5072045200223016E-3,2.5103358817619693E-3,2.5072045200223016E-3,2.6393238781243617E-3,2.7730646245782038E-3,2.908456790534576E-3,3.0455311533958054E-3,3.1554758091588641E-3,2.7563011940239918E-3,2.3555802728877635E-3,1.9533040432898052E-3,1.5494634327518023E-3,1.1440492980954486E-3,1.0433613442260073E-3,9.740019105826677E-4,9.7621459182569521E-4,1.2114522757866111E-2,1.1207469579781772E-2,1.010983578567488E-2,8.9896987325581868E-3,7.8463592235709246E-3,6.6790887924612187E-3,5.487128155814331E-3,5.487128155814331E-3,5.487128155814331E-3,5.487128155814331E-3,5.487128155814331E-3,5.487128155814331E-3,5.487128155814331E-3,5.487128155814331E-3,5.487128155814331E-3,5.487128155814331E-3,5.487128155814331E-3]
[null,null,"KKV",4.3137104440143965E-2,4.3137104440143965E-2,4.3137104440143965E-2,4.3137104440143965E-2,4.3190980331530245E-2,4.3137104440143965E-2,4.2597289984341653E-2,4.2050850845500198E-2,4.1497664322075085E-2,4.0937604663480419E-2,4.0004868027565962E-2,3.9271477573354995E-2,3.853524614174296E-2,3.7796157192804054E-2,3.7054194057970877E-2,3.6309339938781188E-2,3.6275171847139874E-2,4.0323292752928945E-2,3.9275775456644721E-2,4.1426051166867442E-2,4.12859141553297E-2,4.1767800064617867E-2,4.2259565410461372E-2,4.276151715599933E-2,4.3273975114291492E-2,4.3797272627824797E-2,4.3797272627824797E-2,4.3797272627824797E-2,4.3797272627824797E-2,4.3797272627824797E-2,4.3797272627824797E-2,4.3797272627824797E-2,4.3797272627824797E-2,4.3797272627824797E-2,4.3797272627824797E-2,4.3797272627824797E-2]
[null,null,"HCVgas",2.6681568645276304E-2,2.6681568645276304E-2,2.6681568645276304E-2,2.6681568645276304E-2,2.6714892469696258E-2,2.6681568645276304E-2,2.1475432205306167E-2,1.6205405287038111E-2,1.0870304519083631E-2,5.4689171241624878E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SPolie",{"$f":"D260/D$266","v":5.6082515795730353E-3},5.6082515795730353E-3,5.6082515795730353E-3,5.6082515795730353E-3,5.6151402505454943E-3,5.6082515795730353E-3,5.7611949691849709E-3,5.9147270330603165E-3,6.068851176435291E-3,6.2235708308606922E-3,6.3218841424843956E-3,5.2195771033539014E-3,4.1130252554035518E-3,3.0022040322087462E-3,1.8870886774107021E-3,7.6765424287731634E-4,{"$f":"T260/T$266","v":7.7537170626818279E-4},7.8725554317951596E-4,7.980818103111454E-4,8.149930516075125E-4,8.3020372455776281E-4,8.333337974723565E-4,8.3652474386575909E-4,8.3977835697121442E-4,8.430965011547479E-4,8.4648111547755282E-4,8.4648111547755282E-4,8.4648111547755282E-4,8.4648111547755282E-4,8.4648111547755282E-4,8.4648111547755282E-4,8.4648111547755282E-4,8.4648111547755282E-4,8.4648111547755282E-4,8.4648111547755282E-4,8.4648111547755282E-4]
[null,null,"SPgas",4.2157847283385376E-2,4.2157847283385376E-2,4.2157847283385376E-2,4.2157847283385376E-2,4.2209630184833702E-2,4.2157847283385376E-2,4.5157370995706415E-2,4.8168439779811251E-2,5.1191120419147106E-2,5.4225480213242347E-2,5.6759776156318352E-2,5.5835172876099896E-2,5.4907009095930513E-2,5.3975264209757644E-2,5.3039917452214008E-2,5.210094789707493E-2,5.060104345325811E-2,5.0832806750460369E-2,4.999967929761933E-2,7.3735026169561874E-2,7.1535231389520795E-2,7.011539435408605E-2,6.8667944409288778E-2,6.7192068123927112E-2,6.5686919800152413E-2,6.4151619857529429E-2,6.4151619857529429E-2,6.4151619857529429E-2,6.4151619857529429E-2,6.4151619857529429E-2,6.4151619857529429E-2,6.4151619857529429E-2,6.4151619857529429E-2,6.4151619857529429E-2,6.4151619857529429E-2,6.4151619857529429E-2]
[null,null,"GeoEl",0,0,0,0,0,0,0,0,0,0,8.9365574335753591E-3,8.8372044677251151E-3,8.7374689094294397E-3,8.6373485444711847E-3,8.5368411415140885E-3,8.4359444519370094E-3,8.4628977572361683E-3,9.0365569556459281E-3,8.5229449437178792E-3,1.0350979325991492E-2,1.0182992609804108E-2,1.0564269369155364E-2,1.0952961177089833E-2,1.1349286468825694E-2,1.1753472344323775E-2,1.2165755002224877E-2,1.2165755002224877E-2,1.2165755002224877E-2,1.2165755002224877E-2,1.2165755002224877E-2,1.2165755002224877E-2,1.2165755002224877E-2,1.2165755002224877E-2,1.2165755002224877E-2,1.2165755002224877E-2,1.2165755002224877E-2]
[null,null,"GeoVa",7.6256214328171848E-3,7.6256214328171848E-3,7.6256214328171848E-3,7.6256214328171848E-3,7.6349880591651438E-3,7.6256214328171848E-3,6.1122149057778082E-3,4.5929833249404124E-3,3.0678929947870908E-3,1.5369099594117518E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VP",1.0191536719585748E-2,1.0191536719585748E-2,1.0191536719585748E-2,1.0191536719585748E-2,1.0204055085099284E-2,1.0191536719585748E-2,1.6278958221595335E-2,2.2389810016197765E-2,2.8524227637908406E-2,3.4682347668610038E-2,4.0499121514519038E-2,4.0980976002506428E-2,4.146468603537188E-2,4.1950262351903682E-2,4.2437715773916598E-2,4.2927057207055815E-2,4.4979859897908259E-2,4.9314675012291934E-2,5.1452032720612294E-2,7.3638473995761955E-2,7.2920097750597199E-2,7.4829616220793649E-2,7.6776270896855736E-2,7.8761155750743231E-2,8.0785408149366564E-2,8.2850211027840889E-2,8.2850211027840889E-2,8.2850211027840889E-2,8.2850211027840889E-2,8.2850211027840889E-2,8.2850211027840889E-2,8.2850211027840889E-2,8.2850211027840889E-2,8.2850211027840889E-2,8.2850211027840889E-2,8.2850211027840889E-2]
[null,null,{"$f":"C196","v":"Sol"},1.226803012051185E-3,1.226803012051185E-3,1.226803012051185E-3,1.226803012051185E-3,0,1.226803012051185E-3,1.8356534467615824E-3,2.4468473275149117E-3,3.06039821017363E-3,3.6763197553555667E-3,4.2562465599608546E-3,5.4781952632072094E-3,6.7048494962640634E-3,7.9362364919346347E-3,9.172383693571309E-3,1.0413318757114397E-2,1.0505751037585642E-2,1.0632586685625688E-2,1.0710974286427179E-2,1.0851112564847767E-2,2.1643700765677332E-2,2.1852136667500986E-2,2.2064626218807858E-2,2.2281288833489756E-2,2.2502248662269176E-2,2.2727634829923574E-2,2.2727634829923574E-2,2.2727634829923574E-2,2.2727634829923574E-2,2.2727634829923574E-2,2.2727634829923574E-2,2.2727634829923574E-2,2.2727634829923574E-2,2.2727634829923574E-2,2.2727634829923574E-2,2.2727634829923574E-2]
[null,null,"Total",{"$f":"SUM(D201:D218)","v":1.0156580061442699},1.0156580061442699,1.0156580061442699,{"$f":"SUM(G201:G218)","v":1.0156580061442699},1.0156968190450724,1.0156580061442699,1.0194393658111758,1.0231969208790048,1.0269298217987737,1.0306371947333623,1.0338990913830703,1.0339257594396054,1.0339525404835395,1.0339794352288159,1.0340064443953676,1.0340335687091757,1.0343944829810678,1.034337574354633,1.0352535582910418,1.0337546137115941,{"$f":"SUM(X201:X218)","v":1.0335496886461075},{"$f":"SUM(Y201:Y218)","v":1.0339430783620276},1.0343433925808068,1.0347508125043048,1.0351655255590018,1.0355877256562882,{"$f":"SUM(AD201:AD218)","v":1.0355877256562882},1.0355877256562882,1.0355877256562882,1.0355877256562882,1.0355877256562882,1.0355877256562882,1.0355877256562882,1.0355877256562882,1.0355877256562882,1.0355877256562882]
[null,null,"Fastsættelse af varmeproduktionsandel i grundscenarie -uden konverteringer "]
[null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,{"$f":"C253","v":"AMV1træ"},{"$f":"VLOOKUP($C222,$C$272:$AM$283,MATCH(D$221,$C$271:$AM$271,0),FALSE)/D$290","v":9.724092410539889E-2},{"$f":"VLOOKUP($C222,$C$272:$AM$283,MATCH(E$221,$C$271:$AM$271,0),FALSE)/E$290","v":9.724092410539889E-2},9.724092410539889E-2,9.724092410539889E-2,9.7362372717525222E-2,9.724092410539889E-2,9.1304530598908751E-2,8.5295284791126136E-2,7.9211837320906281E-2,7.3052805296491705E-2,6.621154730202905E-2,6.1473309755089314E-2,5.6716717420853796E-2,5.1941663439331508E-2,4.7148040119412475E-2,4.2335738930771596E-2,4.1720578892482041E-2,4.2179533937323932E-2,3.6777709009980286E-2,5.6225650527170885E-2,5.5592455664227117E-2,5.558656539421955E-2,5.558055436419862E-2,5.5574418822040186E-2,5.5568154858550732E-2,5.5561758399161498E-2,5.5561758399161498E-2,5.5561758399161498E-2,5.5561758399161498E-2,5.5561758399161498E-2,5.5561758399161498E-2,5.5561758399161498E-2,5.5561758399161498E-2,5.5561758399161498E-2,5.5561758399161498E-2,5.5561758399161498E-2]
[null,null,{"$f":"C254","v":"AMV1træBP"},{"$f":"VLOOKUP($C223,$C$272:$AM$283,MATCH(D$221,$C$271:$AM$271,0),FALSE)/D$290","v":2.0524291134771642E-2},2.0524291134771642E-2,2.0524291134771642E-2,2.0524291134771642E-2,2.0549924855307791E-2,2.0524291134771642E-2,2.320090304070041E-2,2.5910362724796257E-2,2.8653278589467403E-2,3.1430274155465739E-2,3.3931825816076525E-2,3.7685324984519562E-2,4.1453364301735081E-2,4.5236028419216992E-2,4.9033402646848599E-2,5.2845572959315787E-2,5.1719579762529118E-2,5.2970466407233047E-2,5.9373953608185676E-2,7.2965813822466419E-2,7.2273824590985414E-2,7.1240378587176328E-2,7.0185745277344738E-2,6.9109266352494078E-2,6.8010255945861728E-2,6.6887999175658366E-2,6.6887999175658366E-2,6.6887999175658366E-2,6.6887999175658366E-2,6.6887999175658366E-2,6.6887999175658366E-2,6.6887999175658366E-2,6.6887999175658366E-2,6.6887999175658366E-2,6.6887999175658366E-2,6.6887999175658366E-2]
[null,null,"AMV3kul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"AMV4træ",0.30087379210401549,0.30087379210401549,0.30087379210401549,0.30087379210401549,0.30124956706514822,0.30087379210401549,0.30220681339674094,0.30355619372441589,0.3049222360870244,0.30630525101387279,0.3049183707728923,0.30103330546074941,0.29713319034438546,0.29321793780513611,0.28928745954287061,0.28534166656935295,0.2854642752978564,0.28946581904275803,0.27489836500412984,0.26998108828035272,0.26629708433638727,0.25348558156128342,0.24041142236397317,0.22706644576893797,0.21344214917042939,0.1995296702669882,0.1995296702669882,0.1995296702669882,0.1995296702669882,0.1995296702669882,0.1995296702669882,0.1995296702669882,0.1995296702669882,0.1995296702669882,0.1995296702669882,0.1995296702669882]
[null,null,"AMV4træBP",6.2193105595033916E-2,6.2193105595033916E-2,6.2193105595033916E-2,6.2193105595033916E-2,6.2270781392830286E-2,6.2193105595033916E-2,6.4320551991789113E-2,6.6474106726158819E-2,6.8654253373482507E-2,7.0861487525584313E-2,7.2434213316560081E-2,7.5946480600326063E-2,7.9472353558835251E-2,8.3011911403154198E-2,8.6565233960425203E-2,9.0132401679867233E-2,9.3237343974577017E-2,9.7412567609579934E-2,0.11736110054307988,0.13120233028490255,0.1321650733539389,0.14520428055845097,0.15851081249237722,0.17209297517981553,0.18595942234703661,0.20011917380905037,0.20011917380905037,0.20011917380905037,0.20011917380905037,0.20011917380905037,0.20011917380905037,0.20011917380905037,0.20011917380905037,0.20011917380905037,0.20011917380905037,0.20011917380905037]
[null,null,{"$f":"C249","v":"AVV1træ"},0.10680957974690432,0.10680957974690432,0.10680957974690432,0.10680957974690432,0.10694297908819397,0.10680957974690432,0.12410614788068086,0.14161498206313322,0.15934001385926827,0.17728527253053566,0.19368446464052186,0.19515230556479227,0.19662583255011018,0.19810507870023314,0.19959007737638831,0.20108086219978005,0.19991814018423354,0.1345068093578253,0.13621045133464221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C248","v":"AVV1kul"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C252","v":"AVV2træ"},0.24142318244002492,0.24142318244002492,0.24142318244002492,0.24142318244002492,0.24172470683124403,0.24142318244002492,0.22333771304597236,0.20503029609000858,0.1864968206873584,0.16773307380084224,0.14738750307215026,0.14837376962235049,0.1493638567308421,0.15035778664058619,0.15135558176754213,0.15235726470235217,0.15229475412526736,0.19582741581764079,0.18975910901555507,0.23212758540804088,0.22936668288518816,0.22976077673221859,0.23016295013725954,0.23057345413957595,0.23099255028729906,0.23142051119313753,{"$f":"VLOOKUP($C229,$C$272:$AM$283,MATCH(AD$221,$C$271:$AM$271,0),FALSE)/AD$290","v":0.23142051119313753},0.23142051119313753,0.23142051119313753,0.23142051119313753,0.23142051119313753,0.23142051119313753,0.23142051119313753,0.23142051119313753,0.23142051119313753,0.23142051119313753]
[null,null,{"$f":"C251","v":"AVV2halm"},3.6079120998463124E-2,3.6079120998463124E-2,3.6079120998463124E-2,3.6079120998463124E-2,3.6124181853368735E-2,3.6079120998463124E-2,3.4304839182788968E-2,3.2508783117602559E-2,3.0690549502998099E-2,2.8849725017369519E-2,2.6741448805336503E-2,2.7096306746775774E-2,2.7452539322131327E-2,2.78101545344034E-2,2.8169160448836803E-2,2.8529565193527118E-2,2.8368782916363012E-2,3.3124621998232628E-2,3.3414024623044977E-2,3.6085097771929663E-2,3.5468396030572981E-2,3.5690197654659646E-2,3.5916546568946738E-2,3.614758406190418E-2,3.6383457336541414E-2,3.6624319823169535E-2,3.6624319823169535E-2,3.6624319823169535E-2,3.6624319823169535E-2,3.6624319823169535E-2,3.6624319823169535E-2,3.6624319823169535E-2,3.6624319823169535E-2,3.6624319823169535E-2,3.6624319823169535E-2,3.6624319823169535E-2]
[null,null,{"$f":"C250","v":"AVV2gasGT"},2.3090781668149824E-3,2.3090781668149824E-3,2.3090781668149824E-3,2.3090781668149824E-3,2.3119620795423743E-3,2.3090781668149824E-3,2.3292653841499806E-3,2.3497003420092448E-3,2.370387629011548E-3,2.3913319477994002E-3,2.3906854338435518E-3,2.0934318052672541E-3,1.7950266879630541E-3,1.4954633780627428E-3,1.194735119557805E-3,8.9283510379151404E-4,7.4179538190782411E-4,6.8999504559954757E-4,6.6234805555847101E-4,1.0078201421913685E-2,9.2511627108221375E-3,8.3497350991277915E-3,7.4298267708834903E-3,6.4908635133056128E-3,5.5322470762335391E-3,4.5533539010279307E-3,4.5533539010279307E-3,4.5533539010279307E-3,4.5533539010279307E-3,4.5533539010279307E-3,4.5533539010279307E-3,4.5533539010279307E-3,4.5533539010279307E-3,4.5533539010279307E-3,4.5533539010279307E-3,4.5533539010279307E-3]
[null,null,{"$f":"C259","v":"KKV"},4.2201375966473421E-2,4.2201375966473421E-2,4.2201375966473421E-2,4.2201375966473421E-2,4.2254083184016876E-2,4.2201375966473421E-2,4.1714798558405881E-2,4.1222249800242375E-2,4.072361909138885E-2,4.0218793082909411E-2,3.9347985054820789E-2,3.8572852490906084E-2,3.7794717250744E-2,3.7013561853011981E-2,3.6229368680424E-2,3.5442119978406052E-2,3.5678157675669411E-2,3.9328871544629045E-2,3.8427506832448971E-2,4.1431757710324001E-2,4.1208748794958568E-2,4.1645746062283988E-2,4.2091702476773039E-2,4.2546896407330864E-2,4.3011617875787257E-2,4.3486169173105847E-2,4.3486169173105847E-2,4.3486169173105847E-2,4.3486169173105847E-2,4.3486169173105847E-2,4.3486169173105847E-2,4.3486169173105847E-2,4.3486169173105847E-2,4.3486169173105847E-2,4.3486169173105847E-2,4.3486169173105847E-2]
[null,null,{"$f":"C258","v":"HCVgas"},{"$f":"VLOOKUP($C233,$C$272:$AM$283,MATCH(D$221,$C$271:$AM$271,0),FALSE)/D$290","v":2.568563287852357E-2},2.568563287852357E-2,2.568563287852357E-2,2.568563287852357E-2,2.5717712833474449E-2,2.568563287852357E-2,2.0673824499099415E-2,1.5600510464149111E-2,1.0464551573671033E-2,5.2647803193976665E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C260","v":"SPolie"},{"$f":"D284/D$290","v":5.0289989061668584E-3},{"$f":"E284/E$290","v":5.0289989061668584E-3},5.0289989061668584E-3,5.0289989061668584E-3,5.0352798515934652E-3,5.0289989061668584E-3,5.0999269275354454E-3,5.1717253880986663E-3,5.2444104100216049E-3,5.3179985160930563E-3,5.3436615082337749E-3,4.4413461302580982E-3,3.5355354005461681E-3,2.6262089694611924E-3,1.7133463290941277E-3,7.9692681172193738E-4,8.0434410406507396E-4,8.1432851971604094E-4,8.2226530651870395E-4,8.3517342536470953E-4,8.4591933425771958E-4,8.5308835457361938E-4,8.6040435134184879E-4,8.6787189125534956E-4,8.7549573217542956E-4,8.8328083324078687E-4,8.8328083324078687E-4,8.8328083324078687E-4,8.8328083324078687E-4,8.8328083324078687E-4,8.8328083324078687E-4,8.8328083324078687E-4,8.8328083324078687E-4,8.8328083324078687E-4,8.8328083324078687E-4,8.8328083324078687E-4]
[null,null,"SPgas",{"$f":"D285/D$290","v":4.0604827671427958E-2},{"$f":"E285/E$290","v":4.0604827671427958E-2},4.0604827671427958E-2,4.0604827671427958E-2,4.0655540887203016E-2,4.0604827671427958E-2,4.3291556299431155E-2,4.6011256859514731E-2,4.8764540053650017E-2,5.155203175929448E-2,5.388185235596217E-2,5.3093289418952028E-2,5.23016717796745E-2,5.1506981653915991E-2,5.0709201119143718E-2,4.990831211315816E-2,4.9233393430958027E-2,5.0071285429782925E-2,4.9682929817132904E-2,7.5453518262988531E-2,7.3274250107447009E-2,7.184242218949928E-2,7.0381239495242692E-2,6.888978994490097E-2,6.7367123277720181E-2,6.5812249032950396E-2,6.5812249032950396E-2,6.5812249032950396E-2,6.5812249032950396E-2,6.5812249032950396E-2,6.5812249032950396E-2,6.5812249032950396E-2,6.5812249032950396E-2,6.5812249032950396E-2,6.5812249032950396E-2,6.5812249032950396E-2]
[null,null,"GeoEl",0,{"$f":"E286/E$290","v":0},0,0,0,0,0,0,0,0,9.057964552305937E-3,8.9388117213767566E-3,8.8191973211729866E-3,8.6991186644780512E-3,8.5785730431751708E-3,8.4575577280437582E-3,8.5312524845872484E-3,9.1223108314582631E-3,8.5485934694362314E-3,1.0313213479953733E-2,1.021354398349756E-2,1.0616298798220063E-2,1.1027310734727444E-2,1.1446836349353551E-2,1.1875142938251147E-2,1.2312509105315861E-2,1.2312509105315861E-2,1.2312509105315861E-2,1.2312509105315861E-2,1.2312509105315861E-2,1.2312509105315861E-2,1.2312509105315861E-2,1.2312509105315861E-2,1.2312509105315861E-2,1.2312509105315861E-2,1.2312509105315861E-2]
[null,null,"GeoVa",7.5959641287764021E-3,{"$f":"E287/E$290","v":7.5959641287764021E-3},7.5959641287764021E-3,7.5959641287764021E-3,7.6054510738017425E-3,7.5959641287764021E-3,6.1138314186169503E-3,4.6135097560846662E-3,3.0946622476956029E-3,1.5569436284153327E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VP",1.0182738601452161E-2,{"$f":"E288/E$290","v":1.0182738601452161E-2},1.0182738601452161E-2,1.0182738601452161E-2,1.0195456286749465E-2,1.0182738601452161E-2,1.6121061032658632E-2,2.2132259437207667E-2,2.8217683614694768E-2,3.4378716906223336E-2,4.0248871914275196E-2,4.0410947149709747E-2,4.0573650225442071E-2,4.0736984796704269E-2,4.0900954547157628E-2,4.1065563189169409E-2,4.1373407129280601E-2,4.343821964984599E-2,4.291498077317684E-2,5.200703761717107E-2,5.151672918755236E-2,5.2970232047271255E-2,5.4453534054482985E-2,5.5967561095983429E-2,5.7513277817527859E-2,5.9091689673413085E-2,5.9091689673413085E-2,5.9091689673413085E-2,5.9091689673413085E-2,5.9091689673413085E-2,5.9091689673413085E-2,5.9091689673413085E-2,5.9091689673413085E-2,5.9091689673413085E-2,5.9091689673413085E-2,5.9091689673413085E-2]
[null,null,"Sol",1.247387555751978E-3,{"$f":"E289/E$290","v":1.247387555751978E-3},1.247387555751978E-3,1.247387555751978E-3,0,1.247387555751978E-3,1.8742367425210187E-3,2.5087787154521456E-3,3.1511559593613214E-3,3.8015144997053545E-3,4.4196054549920883E-3,5.6885185489271061E-3,6.9623471055643071E-3,8.2411197423042145E-3,9.5248652991233602E-3,1.0813612840742374E-2,1.0914194640223352E-2,1.1047754808374513E-2,1.1146662607109975E-2,1.1293531987421349E-2,2.252612902016482E-2,2.275469696101563E-2,2.2987950912448388E-2,2.3226036473102271E-2,2.3469105336585902E-2,2.3717315613780644E-2,2.3717315613780644E-2,2.3717315613780644E-2,2.3717315613780644E-2,2.3717315613780644E-2,2.3717315613780644E-2,2.3717315613780644E-2,2.3717315613780644E-2,2.3717315613780644E-2,2.3717315613780644E-2,2.3717315613780644E-2]
[null,null,"Total",{"$f":"SUM(D222:D239)","v":0.99999999999999956},{"$f":"SUM(E222:E239)","v":0.99999999999999956},0.99999999999999956,0.99999999999999956,0.99999999999999967,0.99999999999999956,1,0.99999999999999989,1,0.99999999999999989,0.99999999999999989,0.99999999999999989,1.0000000000000002,1,0.99999999999999989,1.0000000000000002,1,1,1,1.0000000000000002,1,1.0000000000000002,0.99999999999999978,1,1.0000000000000002,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Mervarmeproduktion (fra scenarie uden konverteringer til scenarie med konverteringer)"]
[null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Merproduktion uden affald",{"$f":"D266-D290","v":408.92291170957105},{"$f":"E266-E290","v":408.92291170957105},408.92291170957105,408.92291170957105,408.92291170957105,408.92291170957105,509.14688886739532,609.37086602521231,709.59484318302566,809.81882034083537,915.32729922188446,913.84284663422659,912.358394046576,910.87394145891449,909.38948887126026,907.90503628359875,909.77611714625164,902.6767865280417,919.4529668593932,919.02587602475251,914.73837392287533,917.37487347191927,920.01137302095958,922.64787257000717,925.28437211905475,{"$f":"AC266-AC290","v":927.92087166809506},{"$f":"AD266-AD290","v":927.92087166809506},927.92087166809506,927.92087166809506,927.92087166809506,927.92087166809506,927.92087166809506,927.92087166809506,927.92087166809506,927.92087166809506,927.92087166809506]
[]
[null,null,"Varmeproduktion i grundscenarie -med konverteringer"]
[null,null,"TJ",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"AVV1kul",{"$f":"E248","v":0},{"$f":"F248","v":0},{"$f":"G248","v":0},{"$f":"VLOOKUP($C248,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"G248","v":0},{"$f":"VLOOKUP($C248,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"I248+(N248-I248)/(5)","v":0},{"$f":"J248+(N248-I248)/(5)","v":0},{"$f":"K248+(N248-I248)/(5)","v":0},{"$f":"L248+(N248-I248)/(5)","v":0},{"$f":"VLOOKUP($C248,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"N248+(S248-N248)/(5)","v":0},{"$f":"O248+(S248-N248)/(5)","v":0},{"$f":"P248+(S248-N248)/(5)","v":0},{"$f":"Q248+(S248-N248)/(5)","v":0},{"$f":"VLOOKUP($C248,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C248,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C248,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C248,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C248,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C248,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"X248+(AC248-X248)/(5)","v":0},{"$f":"Y248+(AC248-X248)/(5)","v":0},{"$f":"Z248+(AC248-X248)/(5)","v":0},{"$f":"AA248+(AC248-X248)/(5)","v":0},{"$f":"VLOOKUP($C248,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"AC248+(AH248-AC248)/(5)","v":0},{"$f":"AD248+(AH248-AC248)/(5)","v":0},{"$f":"AE248+(AH248-AC248)/(5)","v":0},{"$f":"AF248+(AH248-AC248)/(5)","v":0},{"$f":"VLOOKUP($C248,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"AH248+(AM248-AH248)/(5)","v":0},{"$f":"AI248+(AM248-AH248)/(5)","v":0},{"$f":"AJ248+(AM248-AH248)/(5)","v":0},{"$f":"AK248+(AM248-AH248)/(5)","v":0},{"$f":"VLOOKUP($C248,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0}]
[null,null,"AVV1træ",{"$f":"E249","v":2710.3432250511},{"$f":"F249","v":2710.3432250511},{"$f":"G249","v":2710.3432250511},{"$f":"VLOOKUP($C249,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":2710.3432250511},{"$f":"G249","v":2710.3432250511},{"$f":"VLOOKUP($C249,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":2710.3432250511},3129.3371238103682,3548.3310225696364,3967.3249213289046,4386.3188200881723,{"$f":"VLOOKUP($C249,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":4805.31271884744},4826.1935257823743,4847.0743327173086,4867.9551396522429,4888.8359465871772,{"$f":"VLOOKUP($C249,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":4909.7167535221097},{"$f":"VLOOKUP($C249,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":4829.3436951871199},{"$f":"VLOOKUP($C249,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":3263.59784873647},{"$f":"VLOOKUP($C249,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":3263.1690026879701},{"$f":"VLOOKUP($C249,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C249,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C249,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C249,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C249,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0}]
[null,null,"AVV2gasGT",{"$f":"E250","v":61.1033182895859},{"$f":"F250","v":61.1033182895859},{"$f":"G250","v":61.1033182895859},{"$f":"VLOOKUP($C250,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":61.1033182895859},61.1033182895859,{"$f":"VLOOKUP($C250,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":61.1033182895859},{"$f":"I250+(N250-I250)/(5)","v":63.93330465248988},{"$f":"J250+(N250-I250)/(5)","v":66.763291015393861},{"$f":"K250+(N250-I250)/(5)","v":69.593277378297842},{"$f":"L250+(N250-I250)/(5)","v":72.423263741201822},{"$f":"VLOOKUP($C250,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":75.253250104105803},65.606722162494904,55.960194220884006,46.313666279273107,36.667138337662209,{"$f":"VLOOKUP($C250,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":27.0206103960513},{"$f":"VLOOKUP($C250,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":24.415424570633999},{"$f":"VLOOKUP($C250,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":22.5168178582881},{"$f":"VLOOKUP($C250,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":22.367717655342599},{"$f":"VLOOKUP($C250,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":273.96668630413302},{"$f":"VLOOKUP($C250,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":251.452861853851},{"$f":"X250+(AC250-X250)/(5)","v":224.54770805202281},{"$f":"Y250+(AC250-X250)/(5)","v":197.64255425019462},{"$f":"Z250+(AC250-X250)/(5)","v":170.73740044836643},{"$f":"AA250+(AC250-X250)/(5)","v":143.83224664653824},{"$f":"VLOOKUP($C250,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":116.92709284471},{"$f":"AC250+(AH250-AC250)/(5)","v":116.92709284471},{"$f":"AD250+(AH250-AC250)/(5)","v":116.92709284471},{"$f":"AE250+(AH250-AC250)/(5)","v":116.92709284471},{"$f":"AF250+(AH250-AC250)/(5)","v":116.92709284471},{"$f":"VLOOKUP($C250,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":116.92709284471},{"$f":"AH250+(AM250-AH250)/(5)","v":116.92709284471},{"$f":"AI250+(AM250-AH250)/(5)","v":116.92709284471},{"$f":"AJ250+(AM250-AH250)/(5)","v":116.92709284471},{"$f":"AK250+(AM250-AH250)/(5)","v":116.92709284471},{"$f":"VLOOKUP($C250,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":116.92709284471}]
[null,null,"AVV2halm",884.75163663576598,884.75163663576598,884.75163663576598,{"$f":"VLOOKUP($C251,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":884.75163663576598},884.75163663576598,{"$f":"VLOOKUP($C251,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":884.75163663576598},839.90108780626019,795.05053897675441,750.19999014724863,705.34944131774284,{"$f":"VLOOKUP($C251,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":660.49889248823695},667.40591503309031,674.31293757794367,681.21996012279703,688.1269826676504,{"$f":"VLOOKUP($C251,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":695.03400521250398},{"$f":"VLOOKUP($C251,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":685.85017057315702},{"$f":"VLOOKUP($C251,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":785.01048164830104},{"$f":"VLOOKUP($C251,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":785.94258114689899},{"$f":"VLOOKUP($C251,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":826.38442748124396},{"$f":"VLOOKUP($C251,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":808.38170030359697},{"$f":"X251+(AC251-X251)/(5)","v":805.71631114805041},{"$f":"Y251+(AC251-X251)/(5)","v":803.05092199250385},{"$f":"Z251+(AC251-X251)/(5)","v":800.38553283695728},{"$f":"AA251+(AC251-X251)/(5)","v":797.72014368141072},{"$f":"VLOOKUP($C251,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":795.05475452586404},{"$f":"AC251+(AH251-AC251)/(5)","v":795.05475452586404},{"$f":"AD251+(AH251-AC251)/(5)","v":795.05475452586404},{"$f":"AE251+(AH251-AC251)/(5)","v":795.05475452586404},{"$f":"AF251+(AH251-AC251)/(5)","v":795.05475452586404},{"$f":"VLOOKUP($C251,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":795.05475452586404},{"$f":"AH251+(AM251-AH251)/(5)","v":795.05475452586404},{"$f":"AI251+(AM251-AH251)/(5)","v":795.05475452586404},{"$f":"AJ251+(AM251-AH251)/(5)","v":795.05475452586404},{"$f":"AK251+(AM251-AH251)/(5)","v":795.05475452586404},{"$f":"VLOOKUP($C251,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":795.05475452586404}]
[null,null,"AVV2træ",5954.8021201137399,5954.8021201137399,5954.8021201137399,{"$f":"VLOOKUP($C252,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":5954.8021201137399},5954.8021201137399,{"$f":"VLOOKUP($C252,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":5954.8021201137399},5512.8430698406019,{"$f":"J252+(N252-I252)/(5)","v":5070.8840195674638},4628.9249692943258,4186.9659190211878,{"$f":"VLOOKUP($C252,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":3745.0068687480498},3763.8369850941258,3782.6671014402018,3801.4972177862778,3820.3273341323538,{"$f":"VLOOKUP($C252,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":3839.1574504784298},{"$f":"VLOOKUP($C252,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":3803.5480076109502},{"$f":"VLOOKUP($C252,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":4748.9093163571597},{"$f":"VLOOKUP($C252,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":4556.8599072603802},{"$f":"VLOOKUP($C252,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":5374.8353130873002},{"$f":"VLOOKUP($C252,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":5282.3935384701799},{"$f":"X252+(AC252-X252)/(5)","v":5243.4290008727075},{"$f":"Y252+(AC252-X252)/(5)","v":5204.4644632752352},{"$f":"Z252+(AC252-X252)/(5)","v":5165.4999256777628},{"$f":"AA252+(AC252-X252)/(5)","v":5126.5353880802904},{"$f":"VLOOKUP($C252,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":5087.5708504828199},{"$f":"AC252+(AH252-AC252)/(5)","v":5087.5708504828199},{"$f":"AD252+(AH252-AC252)/(5)","v":5087.5708504828199},{"$f":"AE252+(AH252-AC252)/(5)","v":5087.5708504828199},{"$f":"AF252+(AH252-AC252)/(5)","v":5087.5708504828199},{"$f":"VLOOKUP($C252,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":5087.5708504828199},{"$f":"AH252+(AM252-AH252)/(5)","v":5087.5708504828199},{"$f":"AI252+(AM252-AH252)/(5)","v":5087.5708504828199},{"$f":"AJ252+(AM252-AH252)/(5)","v":5087.5708504828199},{"$f":"AK252+(AM252-AH252)/(5)","v":5087.5708504828199},{"$f":"VLOOKUP($C252,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":5087.5708504828199}]
[null,null,"AMV1træ",2390.72224825999,2390.72224825999,2390.72224825999,{"$f":"VLOOKUP($C253,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":2390.72224825999},2390.72224825999,{"$f":"VLOOKUP($C253,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":2390.72224825999},2241.4200948096982,{"$f":"J253+(N253-I253)/(5)","v":2092.1179413594064},{"$f":"K253+(N253-I253)/(5)","v":1942.8157879091143},1793.5136344588223,{"$f":"VLOOKUP($C253,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1644.21148100853},1521.0873795349839,1397.9632780614379,1274.8391765878919,1151.7150751143458,{"$f":"VLOOKUP($C253,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1028.5909736408},{"$f":"VLOOKUP($C253,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1017.6973828672899},{"$f":"VLOOKUP($C253,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1007.9033119808},{"$f":"VLOOKUP($C253,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":904.81467249951402},{"$f":"VLOOKUP($C253,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1320.1336985107},{"$f":"VLOOKUP($C253,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1293.2306094604501},{"$f":"X253+(AC253-X253)/(5)","v":1282.2153612686061},{"$f":"Y253+(AC253-X253)/(5)","v":1271.2001130767621},{"$f":"Z253+(AC253-X253)/(5)","v":1260.1848648849182},{"$f":"AA253+(AC253-X253)/(5)","v":1249.1696166930742},{"$f":"VLOOKUP($C253,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1238.15436850123},{"$f":"AC253+(AH253-AC253)/(5)","v":1238.15436850123},{"$f":"AD253+(AH253-AC253)/(5)","v":1238.15436850123},{"$f":"AE253+(AH253-AC253)/(5)","v":1238.15436850123},{"$f":"AF253+(AH253-AC253)/(5)","v":1238.15436850123},{"$f":"VLOOKUP($C253,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1238.15436850123},{"$f":"AH253+(AM253-AH253)/(5)","v":1238.15436850123},{"$f":"AI253+(AM253-AH253)/(5)","v":1238.15436850123},{"$f":"AJ253+(AM253-AH253)/(5)","v":1238.15436850123},{"$f":"AK253+(AM253-AH253)/(5)","v":1238.15436850123},{"$f":"VLOOKUP($C253,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1238.15436850123}]
[null,null,"AMV1træBP",511.48402762297098,511.48402762297098,511.48402762297098,{"$f":"VLOOKUP($C254,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":511.48402762297098},511.48402762297098,{"$f":"VLOOKUP($C254,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":511.48402762297098},577.77980715475337,644.07558668653576,{"$f":"K254+(N254-I254)/(5)","v":710.37136621831814},776.66714575010053,{"$f":"VLOOKUP($C254,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":842.96292528188303},944.72826300789438,1046.4936007339059,1148.2589384599173,1250.0242761859288,{"$f":"VLOOKUP($C254,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1351.78961391194},{"$f":"VLOOKUP($C254,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1305.43700865604},{"$f":"VLOOKUP($C254,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1302.9581518785701},{"$f":"VLOOKUP($C254,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1399.2219150416299},{"$f":"VLOOKUP($C254,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1647.0766663510699},{"$f":"VLOOKUP($C254,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1609.2753036484501},1570.195894752406,1531.116485856362,1492.037076960318,1452.957668064274,{"$f":"VLOOKUP($C254,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1413.87825916823},1413.87825916823,1413.87825916823,1413.87825916823,1413.87825916823,{"$f":"VLOOKUP($C254,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1413.87825916823},1413.87825916823,1413.87825916823,1413.87825916823,1413.87825916823,{"$f":"VLOOKUP($C254,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1413.87825916823}]
[null,null,"AMV3kul",0,0,0,{"$f":"VLOOKUP($C255,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},0,{"$f":"VLOOKUP($C255,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"I255+(N255-I255)/(5)","v":0},{"$f":"J255+(N255-I255)/(5)","v":0},{"$f":"K255+(N255-I255)/(5)","v":0},{"$f":"L255+(N255-I255)/(5)","v":0},{"$f":"VLOOKUP($C255,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"N255+(S255-N255)/(5)","v":0},{"$f":"O255+(S255-N255)/(5)","v":0},{"$f":"P255+(S255-N255)/(5)","v":0},{"$f":"Q255+(S255-N255)/(5)","v":0},{"$f":"VLOOKUP($C255,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C255,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C255,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C255,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C255,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C255,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"X255+(AC255-X255)/(5)","v":0},{"$f":"Y255+(AC255-X255)/(5)","v":0},{"$f":"Z255+(AC255-X255)/(5)","v":0},{"$f":"AA255+(AC255-X255)/(5)","v":0},{"$f":"VLOOKUP($C255,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C255,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C255,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0}]
[null,null,"AMV4træ",{"$f":"E256","v":7356.07672657892},{"$f":"F256","v":7356.07672657892},{"$f":"G256","v":7356.07672657892},{"$f":"VLOOKUP($C256,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":7356.07672657892},7356.07672657892,{"$f":"VLOOKUP($C256,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":7356.07672657892},{"$f":"I256+(N256-I256)/(5)","v":7347.5340983607584},{"$f":"J256+(N256-I256)/(5)","v":7338.9914701425969},{"$f":"K256+(N256-I256)/(5)","v":7330.4488419244353},{"$f":"L256+(N256-I256)/(5)","v":7321.9062137062738},{"$f":"VLOOKUP($C256,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":7313.3635854881104},{"$f":"N256+(S256-N256)/(5)","v":7212.1862716583446},{"$f":"O256+(S256-N256)/(5)","v":7111.0089578285788},{"$f":"P256+(S256-N256)/(5)","v":7009.831643998813},{"$f":"Q256+(S256-N256)/(5)","v":6908.6543301690472},{"$f":"VLOOKUP($C256,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":6807.4770163392805},{"$f":"VLOOKUP($C256,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":6771.5612299025397},{"$f":"VLOOKUP($C256,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":6771.33875577872},{"$f":"VLOOKUP($C256,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":6384.1450756416998},{"$f":"VLOOKUP($C256,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":6209.5689409653896},{"$f":"VLOOKUP($C256,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":6065.3758551949804},{"$f":"X256+(AC256-X256)/(5)","v":5713.3450889563765},{"$f":"Y256+(AC256-X256)/(5)","v":5361.3143227177725},{"$f":"Z256+(AC256-X256)/(5)","v":5009.2835564791685},{"$f":"AA256+(AC256-X256)/(5)","v":4657.2527902405645},{"$f":"VLOOKUP($C256,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":4305.2220240019597},{"$f":"AC256+(AH256-AC256)/(5)","v":4305.2220240019597},{"$f":"AD256+(AH256-AC256)/(5)","v":4305.2220240019597},{"$f":"AE256+(AH256-AC256)/(5)","v":4305.2220240019597},{"$f":"AF256+(AH256-AC256)/(5)","v":4305.2220240019597},{"$f":"VLOOKUP($C256,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":4305.2220240019597},{"$f":"AH256+(AM256-AH256)/(5)","v":4305.2220240019597},{"$f":"AI256+(AM256-AH256)/(5)","v":4305.2220240019597},{"$f":"AJ256+(AM256-AH256)/(5)","v":4305.2220240019597},{"$f":"AK256+(AM256-AH256)/(5)","v":4305.2220240019597},{"$f":"VLOOKUP($C256,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":4305.2220240019597}]
[null,null,"AMV4træBP",1553.6221792174999,1553.6221792174999,1553.6221792174999,{"$f":"VLOOKUP($C257,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1553.6221792174999},1553.6221792174999,{"$f":"VLOOKUP($C257,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1553.6221792174999},{"$f":"I257+(N257-I257)/(5)","v":1609.1717256131619},{"$f":"J257+(N257-I257)/(5)","v":1664.7212720088239},{"$f":"K257+(N257-I257)/(5)","v":1720.2708184044859},{"$f":"L257+(N257-I257)/(5)","v":1775.8203648001479},{"$f":"VLOOKUP($C257,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1831.3699111958099},{"$f":"N257+(S257-N257)/(5)","v":1904.7221539978138},{"$f":"O257+(S257-N257)/(5)","v":1978.0743967998178},{"$f":"P257+(S257-N257)/(5)","v":2051.426639601822},{"$f":"Q257+(S257-N257)/(5)","v":2124.7788824038262},{"$f":"VLOOKUP($C257,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":2198.1311252058299},{"$f":"VLOOKUP($C257,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":2220.1864965394002},{"$f":"VLOOKUP($C257,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":2289.1249972914402},{"$f":"VLOOKUP($C257,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":2720.5043966942699},{"$f":"VLOOKUP($C257,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":2958.55613584309},{"$f":"VLOOKUP($C257,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":2978.7811419336899},{"$f":"X257+(AC257-X257)/(5)","v":3239.7228204468938},{"$f":"Y257+(AC257-X257)/(5)","v":3500.6644989600977},{"$f":"Z257+(AC257-X257)/(5)","v":3761.6061774733016},{"$f":"AA257+(AC257-X257)/(5)","v":4022.5478559865055},{"$f":"VLOOKUP($C257,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":4283.4895344997103},{"$f":"AC257+(AH257-AC257)/(5)","v":4283.4895344997103},{"$f":"AD257+(AH257-AC257)/(5)","v":4283.4895344997103},{"$f":"AE257+(AH257-AC257)/(5)","v":4283.4895344997103},{"$f":"AF257+(AH257-AC257)/(5)","v":4283.4895344997103},{"$f":"VLOOKUP($C257,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":4283.4895344997103},{"$f":"AH257+(AM257-AH257)/(5)","v":4283.4895344997103},{"$f":"AI257+(AM257-AH257)/(5)","v":4283.4895344997103},{"$f":"AJ257+(AM257-AH257)/(5)","v":4283.4895344997103},{"$f":"AK257+(AM257-AH257)/(5)","v":4283.4895344997103},{"$f":"VLOOKUP($C257,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":4283.4895344997103}]
[null,null,"HCVgas",{"$f":"E258","v":650.25903087604979},{"$f":"F258","v":650.25903087604979},{"$f":"G258","v":650.25903087604979},{"$f":"VLOOKUP($C258,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":650.25903087604979},{"$f":"G258","v":650.25903087604979},{"$f":"VLOOKUP($C258,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":650.25903087604979},{"$f":"I258+(N258-I258)/(5)","v":520.20722470083979},{"$f":"J258+(N258-I258)/(5)","v":390.15541852562984},{"$f":"K258+(N258-I258)/(5)","v":260.10361235041989},{"$f":"L258+(N258-I258)/(5)","v":130.05180617520995},{"$f":"VLOOKUP($C258,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},null,null,null,null,{"$f":"VLOOKUP($C258,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C258,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C258,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C258,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C258,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C258,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"X258+(AC258-X258)/(5)","v":0},{"$f":"Y258+(AC258-X258)/(5)","v":0},{"$f":"Z258+(AC258-X258)/(5)","v":0},{"$f":"AA258+(AC258-X258)/(5)","v":0},{"$f":"VLOOKUP($C258,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"AC258+(AH258-AC258)/(5)","v":0},{"$f":"AD258+(AH258-AC258)/(5)","v":0},{"$f":"AE258+(AH258-AC258)/(5)","v":0},{"$f":"AF258+(AH258-AC258)/(5)","v":0},{"$f":"VLOOKUP($C258,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"AH258+(AM258-AH258)/(5)","v":0},{"$f":"AI258+(AM258-AH258)/(5)","v":0},{"$f":"AJ258+(AM258-AH258)/(5)","v":0},{"$f":"AK258+(AM258-AH258)/(5)","v":0},{"$f":"VLOOKUP($C258,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0}]
[null,null,"KKV",1051.2984487894032,1051.2984487894032,1051.2984487894032,{"$f":"VLOOKUP($C259,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1051.2984487894032},1051.2984487894032,{"$f":"VLOOKUP($C259,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1051.2984487894032},{"$f":"I259+(N259-I259)/(5)","v":1031.8496871534946},{"$f":"J259+(N259-I259)/(5)","v":1012.400925517586},{"$f":"K259+(N259-I259)/(5)","v":992.95216388167728},{"$f":"L259+(N259-I259)/(5)","v":973.5034022457686},{"$f":"VLOOKUP($C259,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":954.05464060986003},{"$f":"N259+(S259-N259)/(5)","v":934.7573928610808},{"$f":"O259+(S259-N259)/(5)","v":915.46014511230157},{"$f":"P259+(S259-N259)/(5)","v":896.16289736352235},{"$f":"Q259+(S259-N259)/(5)","v":876.86564961474312},{"$f":"VLOOKUP($C259,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":857.56840186596389},{"$f":"VLOOKUP($C259,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":848.86576153312001},{"$f":"VLOOKUP($C259,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":932.1873278677391},{"$f":"VLOOKUP($C259,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":899.91428469215407},{"$f":"VLOOKUP($C259,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":936.83904778525891},{"$f":"VLOOKUP($C259,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":926.2984114931869},{"$f":"X259+(AC259-X259)/(5)","v":927.69694520404016},{"$f":"Y259+(AC259-X259)/(5)","v":929.09547891489342},{"$f":"Z259+(AC259-X259)/(5)","v":930.49401262574668},{"$f":"AA259+(AC259-X259)/(5)","v":931.89254633659993},{"$f":"VLOOKUP($C259,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":933.29108004745308},{"$f":"AC259+(AH259-AC259)/(5)","v":933.29108004745308},{"$f":"AD259+(AH259-AC259)/(5)","v":933.29108004745308},{"$f":"AE259+(AH259-AC259)/(5)","v":933.29108004745308},{"$f":"AF259+(AH259-AC259)/(5)","v":933.29108004745308},{"$f":"VLOOKUP($C259,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":933.29108004745308},{"$f":"AH259+(AM259-AH259)/(5)","v":933.29108004745308},{"$f":"AI259+(AM259-AH259)/(5)","v":933.29108004745308},{"$f":"AJ259+(AM259-AH259)/(5)","v":933.29108004745308},{"$f":"AK259+(AM259-AH259)/(5)","v":933.29108004745308},{"$f":"VLOOKUP($C259,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":933.29108004745308}]
[null,null,"SPolie",138.97257179396479,138.97257179396479,138.97257179396479,{"$f":"VLOOKUP($C260,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":138.97257179396479},138.97257179396479,{"$f":"VLOOKUP($C260,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":138.97257179396479},{"$f":"I260+(N260-I260)/(5)","v":142.48882088545909},{"$f":"J260+(N260-I260)/(5)","v":146.00506997695339},{"$f":"K260+(N260-I260)/(5)","v":149.5213190684477},{"$f":"L260+(N260-I260)/(5)","v":153.037568159942},{"$f":"VLOOKUP($C260,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":156.5538172514363},{"$f":"N260+(S260-N260)/(5)","v":129.0085977499073},{"$f":"O260+(S260-N260)/(5)","v":101.46337824837829},{"$f":"P260+(S260-N260)/(5)","v":73.918158746849286},{"$f":"Q260+(S260-N260)/(5)","v":46.372939245320289},{"$f":"VLOOKUP($C260,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":18.827719743791317},{"$f":"VLOOKUP($C260,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":18.849684153637153},{"$f":"VLOOKUP($C260,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":18.910282993599228},{"$f":"VLOOKUP($C260,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":19.020012342929707},{"$f":"VLOOKUP($C260,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":19.179849202815443},{"$f":"VLOOKUP($C260,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":19.386023629487724},{"$f":"X260+(AC260-X260)/(5)","v":19.273503593010975},{"$f":"Y260+(AC260-X260)/(5)","v":19.160983556534227},{"$f":"Z260+(AC260-X260)/(5)","v":19.048463520057478},{"$f":"AA260+(AC260-X260)/(5)","v":18.935943483580729},{"$f":"VLOOKUP($C260,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":18.823423447103981},{"$f":"AC260+(AH260-AC260)/(5)","v":18.823423447103981},{"$f":"AD260+(AH260-AC260)/(5)","v":18.823423447103981},{"$f":"AE260+(AH260-AC260)/(5)","v":18.823423447103981},{"$f":"AF260+(AH260-AC260)/(5)","v":18.823423447103981},{"$f":"VLOOKUP($C260,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":18.823423447103981},{"$f":"AH260+(AM260-AH260)/(5)","v":18.823423447103981},{"$f":"AI260+(AM260-AH260)/(5)","v":18.823423447103981},{"$f":"AJ260+(AM260-AH260)/(5)","v":18.823423447103981},{"$f":"AK260+(AM260-AH260)/(5)","v":18.823423447103981},{"$f":"VLOOKUP($C260,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":18.823423447103981}]
[null,null,"SPgas",1044.6721897442619,1044.6721897442619,1044.6721897442619,{"$f":"VLOOKUP($C261,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1044.6721897442619},1044.6721897442619,{"$f":"VLOOKUP($C261,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1044.6721897442619},1116.855197902755,1189.038206061248,1261.2212142197411,1333.4042223782342,{"$f":"VLOOKUP($C261,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1405.5872305367272},1380.0385002916794,1354.4897700466315,1328.9410398015837,1303.3923095565358,{"$f":"VLOOKUP($C261,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1277.8435793114882},{"$f":"VLOOKUP($C261,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1230.1373382955023},{"$f":"VLOOKUP($C261,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1221.0301589339872},{"$f":"VLOOKUP($C261,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1191.6002909682727},{"$f":"VLOOKUP($C261,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1735.2622578909004},{"$f":"VLOOKUP($C261,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1670.4137129676708},{"$f":"X261+(AC261-X261)/(5)","v":1621.6422628096836},{"$f":"Y261+(AC261-X261)/(5)","v":1572.8708126516965},{"$f":"Z261+(AC261-X261)/(5)","v":1524.0993624937094},{"$f":"AA261+(AC261-X261)/(5)","v":1475.3279123357222},{"$f":"VLOOKUP($C261,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1426.5564621777353},{"$f":"AC261+(AH261-AC261)/(5)","v":1426.5564621777353},{"$f":"AD261+(AH261-AC261)/(5)","v":1426.5564621777353},{"$f":"AE261+(AH261-AC261)/(5)","v":1426.5564621777353},{"$f":"AF261+(AH261-AC261)/(5)","v":1426.5564621777353},{"$f":"VLOOKUP($C261,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1426.5564621777353},{"$f":"AH261+(AM261-AH261)/(5)","v":1426.5564621777353},{"$f":"AI261+(AM261-AH261)/(5)","v":1426.5564621777353},{"$f":"AJ261+(AM261-AH261)/(5)","v":1426.5564621777353},{"$f":"AK261+(AM261-AH261)/(5)","v":1426.5564621777353},{"$f":"VLOOKUP($C261,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1426.5564621777353}]
[null,null,"GeoEl",null,null,null,{"$f":"VLOOKUP($C262,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},null,{"$f":"VLOOKUP($C262,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},null,null,null,null,{"$f":"VLOOKUP($C262,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":221.303040008436},{"$f":"N262+(S262-N262)/(5)","v":218.4229361566216},{"$f":"O262+(S262-N262)/(5)","v":215.54283230480721},{"$f":"P262+(S262-N262)/(5)","v":212.66272845299281},{"$f":"Q262+(S262-N262)/(5)","v":209.78262460117841},{"$f":"VLOOKUP($C262,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":206.90252074936399},{"$f":"VLOOKUP($C262,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":205.737388221451},{"$f":"VLOOKUP($C262,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":217.06274512706199},{"$f":"VLOOKUP($C262,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":203.120176319298},{"$f":"VLOOKUP($C262,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":243.59744194430999},{"$f":"VLOOKUP($C262,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":237.78228103917201},{"$f":"X262+(AC262-X262)/(5)","v":244.3324442876756},{"$f":"Y262+(AC262-X262)/(5)","v":250.88260753617919},{"$f":"Z262+(AC262-X262)/(5)","v":257.43277078468282},{"$f":"AA262+(AC262-X262)/(5)","v":263.98293403318644},{"$f":"VLOOKUP($C262,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":270.53309728169},{"$f":"AC262+(AH262-AC262)/(5)","v":270.53309728169},{"$f":"AD262+(AH262-AC262)/(5)","v":270.53309728169},{"$f":"AE262+(AH262-AC262)/(5)","v":270.53309728169},{"$f":"AF262+(AH262-AC262)/(5)","v":270.53309728169},{"$f":"VLOOKUP($C262,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":270.53309728169},{"$f":"AH262+(AM262-AH262)/(5)","v":270.53309728169},{"$f":"AI262+(AM262-AH262)/(5)","v":270.53309728169},{"$f":"AJ262+(AM262-AH262)/(5)","v":270.53309728169},{"$f":"AK262+(AM262-AH262)/(5)","v":270.53309728169},{"$f":"VLOOKUP($C262,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":270.53309728169}]
[null,null,"GeoVa",{"$f":"E263","v":188.963031884255},{"$f":"F263","v":188.963031884255},{"$f":"G263","v":188.963031884255},{"$f":"VLOOKUP($C263,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":188.963031884255},{"$f":"G263","v":188.963031884255},{"$f":"VLOOKUP($C263,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":188.963031884255},{"$f":"I263+(N263-I263)/(5)","v":151.17042550740399},{"$f":"J263+(N263-I263)/(5)","v":113.37781913055299},{"$f":"K263+(N263-I263)/(5)","v":75.585212753701995},{"$f":"L263+(N263-I263)/(5)","v":37.792606376850998},{"$f":"VLOOKUP($C263,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"N263+(S263-N263)/(5)","v":0},{"$f":"O263+(S263-N263)/(5)","v":0},{"$f":"P263+(S263-N263)/(5)","v":0},0,{"$f":"VLOOKUP($C263,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C263,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C263,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C263,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C263,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C263,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"X263+(AC263-X263)/(5)","v":0},{"$f":"Y263+(AC263-X263)/(5)","v":0},{"$f":"Z263+(AC263-X263)/(5)","v":0},{"$f":"AA263+(AC263-X263)/(5)","v":0},{"$f":"VLOOKUP($C263,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"AC263+(AH263-AC263)/(5)","v":0},{"$f":"AD263+(AH263-AC263)/(5)","v":0},{"$f":"AE263+(AH263-AC263)/(5)","v":0},{"$f":"AF263+(AH263-AC263)/(5)","v":0},{"$f":"VLOOKUP($C263,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0},{"$f":"AH263+(AM263-AH263)/(5)","v":0},{"$f":"AI263+(AM263-AH263)/(5)","v":0},{"$f":"AJ263+(AM263-AH263)/(5)","v":0},{"$f":"AK263+(AM263-AH263)/(5)","v":0},{"$f":"VLOOKUP($C263,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":0}]
[null,null,"VP",252.54645736867732,252.54645736867732,252.54645736867732,{"$f":"VLOOKUP($C264,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":252.54645736867732},252.54645736867732,{"$f":"VLOOKUP($C264,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":252.54645736867732},{"$f":"I264+(N264-I264)/(5)","v":402.61952158284902},{"$f":"J264+(N264-I264)/(5)","v":552.69258579702068},{"$f":"K264+(N264-I264)/(5)","v":702.76565001119241},{"$f":"L264+(N264-I264)/(5)","v":852.83871422536413},{"$f":"VLOOKUP($C264,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1002.9117784395359},{"$f":"N264+(S264-N264)/(5)","v":1012.897816014404},{"$f":"O264+(S264-N264)/(5)","v":1022.8838535892722},{"$f":"P264+(S264-N264)/(5)","v":1032.8698911641404},1042.8559287390085,{"$f":"VLOOKUP($C264,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1052.8419663138768},{"$f":"VLOOKUP($C264,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1093.4834808857045},{"$f":"VLOOKUP($C264,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1184.5638538834255},{"$f":"VLOOKUP($C264,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1226.2130082044328},{"$f":"VLOOKUP($C264,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1732.9900224036974},{"$f":"VLOOKUP($C264,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1702.7516213693839},{"$f":"X264+(AC264-X264)/(5)","v":1730.6736885862842},{"$f":"Y264+(AC264-X264)/(5)","v":1758.5957558031846},{"$f":"Z264+(AC264-X264)/(5)","v":1786.517823020085},{"$f":"AA264+(AC264-X264)/(5)","v":1814.4398902369853},{"$f":"VLOOKUP($C264,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1842.3619574538857},{"$f":"AC264+(AH264-AC264)/(5)","v":1842.3619574538857},{"$f":"AD264+(AH264-AC264)/(5)","v":1842.3619574538857},{"$f":"AE264+(AH264-AC264)/(5)","v":1842.3619574538857},{"$f":"AF264+(AH264-AC264)/(5)","v":1842.3619574538857},{"$f":"VLOOKUP($C264,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1842.3619574538857},{"$f":"AH264+(AM264-AH264)/(5)","v":1842.3619574538857},{"$f":"AI264+(AM264-AH264)/(5)","v":1842.3619574538857},{"$f":"AJ264+(AM264-AH264)/(5)","v":1842.3619574538857},{"$f":"AK264+(AM264-AH264)/(5)","v":1842.3619574538857},{"$f":"VLOOKUP($C264,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":1842.3619574538857}]
[null,null,"Sol",30.400199999999892,30.400199999999892,{"$f":"G265","v":30.400199999999892},{"$f":"VLOOKUP($C265,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":30.400199999999892},null,{"$f":"VLOOKUP($C265,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":30.400199999999892},45.400319999999809,60.400439999999726,75.400559999999643,90.400679999999568,{"$f":"VLOOKUP($C265,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":105.40079999999949},135.4006799999996,165.4005599999997,195.4004399999998,225.40031999999991,{"$f":"VLOOKUP($C265,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":255.40020000000001},{"$f":"VLOOKUP($C265,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":255.40020000000001},{"$f":"VLOOKUP($C265,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":255.40020000000001},{"$f":"VLOOKUP($C265,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":255.26563881116766},{"$f":"VLOOKUP($C265,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":255.36745652745103},{"$f":"VLOOKUP($C265,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":505.40039999999897},505.40039999999897,505.40039999999897,505.40039999999897,505.40039999999897,{"$f":"VLOOKUP($C265,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":505.40039999999897},505.40039999999897,505.40039999999897,505.40039999999897,505.40039999999897,{"$f":"VLOOKUP($C265,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":505.40039999999897},505.40039999999897,505.40039999999897,505.40039999999897,505.40039999999897,{"$f":"VLOOKUP($C265,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":505.40039999999897}]
[null,null,"Total uden affald",{"$f":"SUM(D248:D265)","v":24780.017412226181},24780.017412226181,24780.017412226181,24780.017412226181,24749.617212226181,{"$f":"SUM(I248:I265)","v":24780.017412226181},24732.511509780896,24685.005607335603,24637.49970489031,24589.993802445017,{"$f":"SUM(N248:N265)","v":24763.790940008155},24716.293139344813,24668.795338681466,24621.297538018123,24573.799737354781,{"$f":"SUM(S248:S265)","v":24526.30193669143},24310.51326899655,24020.514250335564,23832.158679965956,23533.757944297358,23350.923461364102,23128.191429977756,22905.459398591414,22682.727367205076,22459.99533581873,22237.263304432388,{"$f":"SUM(AD248:AD265)","v":22237.263304432388},22237.263304432388,22237.263304432388,22237.263304432388,{"$f":"SUM(AH248:AH265)","v":22237.263304432388},22237.263304432388,22237.263304432388,22237.263304432388,22237.263304432388,{"$f":"SUM(AM248:AM265)","v":22237.263304432388}]
[null,null,"Affald",{"$f":"E267","v":11912.399754697448},{"$f":"F267","v":11912.399754697448},{"$f":"G267","v":11912.399754697448},{"$f":"VLOOKUP($C267,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":11912.399754697448},{"$f":"G267","v":11912.399754697448},{"$f":"VLOOKUP($C267,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":11912.399754697448},{"$f":"I267+(N267-I267)/(5)","v":11874.996008734553},{"$f":"J267+(N267-I267)/(5)","v":11837.592262771659},{"$f":"K267+(N267-I267)/(5)","v":11800.188516808765},{"$f":"L267+(N267-I267)/(5)","v":11762.78477084587},{"$f":"VLOOKUP($C267,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":11725.38102488298},{"$f":"N267+(S267-N267)/(5)","v":11553.163623349272},{"$f":"O267+(S267-N267)/(5)","v":11380.946221815564},{"$f":"P267+(S267-N267)/(5)","v":11208.728820281856},{"$f":"Q267+(S267-N267)/(5)","v":11036.511418748149},{"$f":"VLOOKUP($C267,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":10864.294017214444},{"$f":"VLOOKUP($C267,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":10853.865882647209},{"$f":"VLOOKUP($C267,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":10920.042099069746},{"$f":"VLOOKUP($C267,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":10886.983267225443},{"$f":"VLOOKUP($C267,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":10966.291600702967},{"$f":"VLOOKUP($C267,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":10932.380881468762},{"$f":"X267+(AC267-X267)/(5)","v":10937.563470679637},{"$f":"Y267+(AC267-X267)/(5)","v":10942.746059890513},{"$f":"Z267+(AC267-X267)/(5)","v":10947.928649101388},{"$f":"AA267+(AC267-X267)/(5)","v":10953.111238312264},{"$f":"VLOOKUP($C267,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":10958.293827523143},{"$f":"AC267+(AH267-AC267)/(5)","v":10958.293827523143},{"$f":"AD267+(AH267-AC267)/(5)","v":10958.293827523143},{"$f":"AE267+(AH267-AC267)/(5)","v":10958.293827523143},{"$f":"AF267+(AH267-AC267)/(5)","v":10958.293827523143},{"$f":"VLOOKUP($C267,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":10958.293827523143},{"$f":"AH267+(AM267-AH267)/(5)","v":10958.293827523143},{"$f":"AI267+(AM267-AH267)/(5)","v":10958.293827523143},{"$f":"AJ267+(AM267-AH267)/(5)","v":10958.293827523143},{"$f":"AK267+(AM267-AH267)/(5)","v":10958.293827523143},{"$f":"VLOOKUP($C267,VPHgrunddata!$Q$10:$AD$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$Q$9:$AD$9,0),FALSE)*1000","v":10958.293827523143}]
[null,null,"Total med affald",{"$f":"SUM(D266:D267)","v":36692.417166923631},{"$f":"SUM(E266:E267)","v":36692.417166923631},36692.417166923631,36692.417166923631,36662.016966923627,{"$f":"SUM(I266:I267)","v":36692.417166923631},36607.507518515449,36522.59787010726,36437.688221699078,36352.778573290889,{"$f":"SUM(N266:N267)","v":36489.171964891138},36269.456762694084,36049.74156049703,35830.026358299976,35610.311156102929,{"$f":"SUM(S266:S267)","v":35390.595953905875},35164.379151643763,34940.556349405306,34719.141947191398,34500.049545000322,34283.304342832867,34065.754900657397,33848.205458481927,33630.656016306464,33413.106574130994,33195.557131955531,{"$f":"SUM(AD266:AD267)","v":33195.557131955531},33195.557131955531,33195.557131955531,33195.557131955531,{"$f":"SUM(AH266:AH267)","v":33195.557131955531},33195.557131955531,33195.557131955531,33195.557131955531,33195.557131955531,{"$f":"SUM(AM266:AM267)","v":33195.557131955531}]
[]
[null,null,"Varmeproduktion i grundscenarie -uden konverteringer"]
[null,null,"TJ",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"AVV1kul",{"$f":"E272","v":0},{"$f":"F272","v":0},{"$f":"G272","v":0},{"$f":"VLOOKUP($C272,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"G272","v":0},{"$f":"VLOOKUP($C272,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"I272+(N272-I272)/(5)","v":0},{"$f":"J272+(N272-I272)/(5)","v":0},{"$f":"K272+(N272-I272)/(5)","v":0},{"$f":"L272+(N272-I272)/(5)","v":0},{"$f":"VLOOKUP($C272,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"N272+(S272-N272)/(5)","v":0},{"$f":"O272+(S272-N272)/(5)","v":0},{"$f":"P272+(S272-N272)/(5)","v":0},{"$f":"Q272+(S272-N272)/(5)","v":0},{"$f":"VLOOKUP($C272,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C272,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C272,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C272,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C272,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C272,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"X272+(AC272-X272)/(5)","v":0},{"$f":"Y272+(AC272-X272)/(5)","v":0},{"$f":"Z272+(AC272-X272)/(5)","v":0},{"$f":"AA272+(AC272-X272)/(5)","v":0},{"$f":"VLOOKUP($C272,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"AC272+(AH272-AC272)/(5)","v":0},{"$f":"AD272+(AH272-AC272)/(5)","v":0},{"$f":"AE272+(AH272-AC272)/(5)","v":0},{"$f":"AF272+(AH272-AC272)/(5)","v":0},{"$f":"VLOOKUP($C272,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"AH272+(AM272-AH272)/(5)","v":0},{"$f":"AI272+(AM272-AH272)/(5)","v":0},{"$f":"AJ272+(AM272-AH272)/(5)","v":0},{"$f":"AK272+(AM272-AH272)/(5)","v":0},{"$f":"VLOOKUP($C272,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0}]
[null,null,"AVV1træ",{"$f":"E273","v":2603.0663615722701},{"$f":"F273","v":2603.0663615722701},{"$f":"G273","v":2603.0663615722701},{"$f":"VLOOKUP($C273,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":2603.0663615722701},{"$f":"G273","v":2603.0663615722701},{"$f":"VLOOKUP($C273,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":2603.0663615722701},3006.2684718107439,3409.4705820492177,3812.6726922876915,4215.8748025261657,{"$f":"VLOOKUP($C273,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4619.0769127646399},4645.1030527138355,4671.1291926630311,4697.1553326122266,4723.1814725614222,{"$f":"VLOOKUP($C273,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4749.2076125106196},{"$f":"VLOOKUP($C273,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4678.2318503380102},{"$f":"VLOOKUP($C273,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":3109.5065565095501},{"$f":"VLOOKUP($C273,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":3120.94998648008},{"$f":"VLOOKUP($C273,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C273,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C273,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C273,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C273,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0}]
[null,null,"AVV2gasGT",56.274762212527598,56.274762212527598,56.274762212527598,{"$f":"VLOOKUP($C274,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":56.274762212527598},56.274762212527598,{"$f":"VLOOKUP($C274,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":56.274762212527598},56.422644699137138,56.570527185746677,56.718409672356216,56.866292158965756,{"$f":"VLOOKUP($C274,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":57.014174645575302},49.828806486053203,42.643438326531104,35.458070167009005,28.272702007486906,{"$f":"VLOOKUP($C274,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":21.0873338479648},{"$f":"VLOOKUP($C274,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":17.3585587524814},{"$f":"VLOOKUP($C274,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":15.951193315002801},{"$f":"VLOOKUP($C274,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":15.176186076659601},{"$f":"VLOOKUP($C274,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":227.91582488666199},{"$f":"VLOOKUP($C274,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":207.56079885404},{"$f":"X274+(AC274-X274)/(5)","v":185.45443458214547},{"$f":"Y274+(AC274-X274)/(5)","v":163.34807031025093},{"$f":"Z274+(AC274-X274)/(5)","v":141.2417060383564},{"$f":"AA274+(AC274-X274)/(5)","v":119.13534176646186},{"$f":"VLOOKUP($C274,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":97.0289774945673},{"$f":"AC274+(AH274-AC274)/(5)","v":97.0289774945673},{"$f":"AD274+(AH274-AC274)/(5)","v":97.0289774945673},{"$f":"AE274+(AH274-AC274)/(5)","v":97.0289774945673},{"$f":"AF274+(AH274-AC274)/(5)","v":97.0289774945673},{"$f":"VLOOKUP($C274,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":97.0289774945673},{"$f":"AH274+(AM274-AH274)/(5)","v":97.0289774945673},{"$f":"AI274+(AM274-AH274)/(5)","v":97.0289774945673},{"$f":"AJ274+(AM274-AH274)/(5)","v":97.0289774945673},{"$f":"AK274+(AM274-AH274)/(5)","v":97.0289774945673},{"$f":"VLOOKUP($C274,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":97.0289774945673}]
[null,null,"AVV2halm",879.28766734911801,879.28766734911801,879.28766734911801,{"$f":"VLOOKUP($C275,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":879.28766734911801},879.28766734911801,{"$f":"VLOOKUP($C275,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":879.28766734911801},830.97862778649744,782.66958822387687,734.3605486612563,686.05150909863573,{"$f":"VLOOKUP($C275,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":637.74246953601505},644.95849445616886,652.17451937632268,659.39054429647649,666.60656921663031,{"$f":"VLOOKUP($C275,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":673.82259413678401},{"$f":"VLOOKUP($C275,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":663.85043234371199},{"$f":"VLOOKUP($C275,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":765.76962740520503},{"$f":"VLOOKUP($C275,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":765.60571287832602},{"$f":"VLOOKUP($C275,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":816.05481776961005},{"$f":"VLOOKUP($C275,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":795.77549809660104},{"$f":"X275+(AC275-X275)/(5)","v":792.70843297308022},{"$f":"Y275+(AC275-X275)/(5)","v":789.6413678495594},{"$f":"Z275+(AC275-X275)/(5)","v":786.57430272603858},{"$f":"AA275+(AC275-X275)/(5)","v":783.50723760251776},{"$f":"VLOOKUP($C275,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":780.44017247899706},{"$f":"AC275+(AH275-AC275)/(5)","v":780.44017247899706},{"$f":"AD275+(AH275-AC275)/(5)","v":780.44017247899706},{"$f":"AE275+(AH275-AC275)/(5)","v":780.44017247899706},{"$f":"AF275+(AH275-AC275)/(5)","v":780.44017247899706},{"$f":"VLOOKUP($C275,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":780.44017247899706},{"$f":"AH275+(AM275-AH275)/(5)","v":780.44017247899706},{"$f":"AI275+(AM275-AH275)/(5)","v":780.44017247899706},{"$f":"AJ275+(AM275-AH275)/(5)","v":780.44017247899706},{"$f":"AK275+(AM275-AH275)/(5)","v":780.44017247899706},{"$f":"VLOOKUP($C275,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":780.44017247899706}]
[null,null,"AVV2træ",5883.7471938613098,5883.7471938613098,5883.7471938613098,{"$f":"VLOOKUP($C276,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":5883.7471938613098},5883.7471938613098,{"$f":"VLOOKUP($C276,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":5883.7471938613098},5409.9908567135381,{"$f":"J276+(N276-I276)/(5)","v":4936.2345195657663},4462.4781824179945,3988.7218452702227,{"$f":"VLOOKUP($C276,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":3514.96550812245},3531.6592761780898,3548.3530442337296,3565.0468122893694,3581.7405803450092,{"$f":"VLOOKUP($C276,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":3598.4343484006499},{"$f":"VLOOKUP($C276,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":3563.8095108910502},{"$f":"VLOOKUP($C276,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4527.1063698296703},{"$f":"VLOOKUP($C276,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4347.8946212547198},{"$f":"VLOOKUP($C276,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":5249.5031496579104},{"$f":"VLOOKUP($C276,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":5146.1133501045197},{"$f":"X276+(AC276-X276)/(5)","v":5103.1744638796017},{"$f":"Y276+(AC276-X276)/(5)","v":5060.2355776546838},{"$f":"Z276+(AC276-X276)/(5)","v":5017.2966914297658},{"$f":"AA276+(AC276-X276)/(5)","v":4974.3578052048479},{"$f":"VLOOKUP($C276,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4931.4189189799299},{"$f":"AC276+(AH276-AC276)/(5)","v":4931.4189189799299},{"$f":"AD276+(AH276-AC276)/(5)","v":4931.4189189799299},{"$f":"AE276+(AH276-AC276)/(5)","v":4931.4189189799299},{"$f":"AF276+(AH276-AC276)/(5)","v":4931.4189189799299},{"$f":"VLOOKUP($C276,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4931.4189189799299},{"$f":"AH276+(AM276-AH276)/(5)","v":4931.4189189799299},{"$f":"AI276+(AM276-AH276)/(5)","v":4931.4189189799299},{"$f":"AJ276+(AM276-AH276)/(5)","v":4931.4189189799299},{"$f":"AK276+(AM276-AH276)/(5)","v":4931.4189189799299},{"$f":"VLOOKUP($C276,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4931.4189189799299}]
[null,null,"AMV1træ",2369.86775069024,2369.86775069024,2369.86775069024,{"$f":"VLOOKUP($C277,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":2369.86775069024},2369.86775069024,{"$f":"VLOOKUP($C277,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":2369.86775069024},2211.7029362387202,{"$f":"J277+(N277-I277)/(5)","v":2053.5381217872},{"$f":"K277+(N277-I277)/(5)","v":1895.37330733568},1737.20849288416,{"$f":"VLOOKUP($C277,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1579.04367843264},1463.2153997739142,1347.3871211151884,1231.5588424564626,1115.7305637977367,{"$f":"VLOOKUP($C277,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":999.90228513901104},{"$f":"VLOOKUP($C277,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":976.29230048600596},{"$f":"VLOOKUP($C277,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":975.09960986220801},{"$f":"VLOOKUP($C277,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":842.67682334794597},{"$f":"VLOOKUP($C277,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1271.5280220362999},{"$f":"VLOOKUP($C277,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1247.28262474797},{"$f":"X277+(AC277-X277)/(5)","v":1234.6230069772259},{"$f":"Y277+(AC277-X277)/(5)","v":1221.9633892064819},{"$f":"Z277+(AC277-X277)/(5)","v":1209.3037714357379},{"$f":"AA277+(AC277-X277)/(5)","v":1196.6441536649938},{"$f":"VLOOKUP($C277,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1183.98453589425},{"$f":"AC277+(AH277-AC277)/(5)","v":1183.98453589425},{"$f":"AD277+(AH277-AC277)/(5)","v":1183.98453589425},{"$f":"AE277+(AH277-AC277)/(5)","v":1183.98453589425},{"$f":"AF277+(AH277-AC277)/(5)","v":1183.98453589425},{"$f":"VLOOKUP($C277,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1183.98453589425},{"$f":"AH277+(AM277-AH277)/(5)","v":1183.98453589425},{"$f":"AI277+(AM277-AH277)/(5)","v":1183.98453589425},{"$f":"AJ277+(AM277-AH277)/(5)","v":1183.98453589425},{"$f":"AK277+(AM277-AH277)/(5)","v":1183.98453589425},{"$f":"VLOOKUP($C277,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1183.98453589425}]
[null,null,"AMV1træBP",500.19943880163498,500.19943880163498,500.19943880163498,{"$f":"VLOOKUP($C278,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":500.19943880163498},500.19943880163498,{"$f":"VLOOKUP($C278,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":500.19943880163498},562.00393388934674,623.8084289770585,{"$f":"K278+(N278-I278)/(5)","v":685.61292406477025},747.41741915248201,{"$f":"VLOOKUP($C278,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":809.221914240194},897.00307470867119,984.78423517714839,1072.5653956456256,1160.3465561141029,{"$f":"VLOOKUP($C278,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1248.12771658258},{"$f":"VLOOKUP($C278,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1210.2762916270999},{"$f":"VLOOKUP($C278,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1224.56263278449},{"$f":"VLOOKUP($C278,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1360.417926048},{"$f":"VLOOKUP($C278,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1650.10232973854},{"$f":"VLOOKUP($C278,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1621.5489055006101},1582.3069802158,1543.0650549309898,1503.8231296461797,1464.5812043613696,{"$f":"VLOOKUP($C278,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1425.3392790765599},1425.3392790765599,1425.3392790765599,1425.3392790765599,1425.3392790765599,{"$f":"VLOOKUP($C278,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1425.3392790765599},1425.3392790765599,1425.3392790765599,1425.3392790765599,1425.3392790765599,{"$f":"VLOOKUP($C278,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1425.3392790765599}]
[null,null,"AMV3kul",0,0,0,{"$f":"VLOOKUP($C279,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},0,{"$f":"VLOOKUP($C279,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C279,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C279,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C279,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C279,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C279,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C279,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C279,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C279,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C279,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},0,0,0,0,{"$f":"VLOOKUP($C279,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0}]
[null,null,"AMV4træ",7332.6236200957501,7332.6236200957501,7332.6236200957501,{"$f":"VLOOKUP($C280,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":7332.6236200957501},7332.6236200957501,{"$f":"VLOOKUP($C280,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":7332.6236200957501},{"$f":"I280+(N280-I280)/(5)","v":7320.4658318336224},{"$f":"J280+(N280-I280)/(5)","v":7308.3080435714946},{"$f":"K280+(N280-I280)/(5)","v":7296.1502553093669},{"$f":"L280+(N280-I280)/(5)","v":7283.9924670472392},{"$f":"VLOOKUP($C280,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":7271.8346787851096},{"$f":"N280+(S280-N280)/(5)","v":7165.3302896798496},{"$f":"O280+(S280-N280)/(5)","v":7058.8259005745895},{"$f":"P280+(S280-N280)/(5)","v":6952.3215114693294},{"$f":"Q280+(S280-N280)/(5)","v":6845.8171223640693},{"$f":"VLOOKUP($C280,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":6739.3127332588101},{"$f":"VLOOKUP($C280,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":6680.0744724885699},{"$f":"VLOOKUP($C280,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":6691.8237559584004},{"$f":"VLOOKUP($C280,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":6298.6653383537796},{"$f":"VLOOKUP($C280,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":6105.5499749608298},{"$f":"VLOOKUP($C280,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":5974.6906724171304},{"$f":"X280+(AC280-X280)/(5)","v":5630.1217517768646},{"$f":"Y280+(AC280-X280)/(5)","v":5285.5528311365988},{"$f":"Z280+(AC280-X280)/(5)","v":4940.983910496333},{"$f":"AA280+(AC280-X280)/(5)","v":4596.4149898560672},{"$f":"VLOOKUP($C280,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4251.8460692157996},{"$f":"AC280+(AH280-AC280)/(5)","v":4251.8460692157996},{"$f":"AD280+(AH280-AC280)/(5)","v":4251.8460692157996},{"$f":"AE280+(AH280-AC280)/(5)","v":4251.8460692157996},{"$f":"AF280+(AH280-AC280)/(5)","v":4251.8460692157996},{"$f":"VLOOKUP($C280,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4251.8460692157996},{"$f":"AH280+(AM280-AH280)/(5)","v":4251.8460692157996},{"$f":"AI280+(AM280-AH280)/(5)","v":4251.8460692157996},{"$f":"AJ280+(AM280-AH280)/(5)","v":4251.8460692157996},{"$f":"AK280+(AM280-AH280)/(5)","v":4251.8460692157996},{"$f":"VLOOKUP($C280,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4251.8460692157996}]
[null,null,"AMV4træBP",1515.7140537371799,1515.7140537371799,1515.7140537371799,{"$f":"VLOOKUP($C281,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1515.7140537371799},1515.7140537371799,{"$f":"VLOOKUP($C281,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1515.7140537371799},{"$f":"I281+(N281-I281)/(5)","v":1558.0601835155319},{"$f":"J281+(N281-I281)/(5)","v":1600.4063132938838},{"$f":"K281+(N281-I281)/(5)","v":1642.7524430722358},{"$f":"L281+(N281-I281)/(5)","v":1685.0985728505877},{"$f":"VLOOKUP($C281,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1727.4447026289399},{"$f":"N281+(S281-N281)/(5)","v":1807.7123293955699},{"$f":"O281+(S281-N281)/(5)","v":1887.9799561621999},{"$f":"P281+(S281-N281)/(5)","v":1968.2475829288298},{"$f":"Q281+(S281-N281)/(5)","v":2048.5152096954598},{"$f":"VLOOKUP($C281,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":2128.78283646209},{"$f":"VLOOKUP($C281,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":2181.82257908573},{"$f":"VLOOKUP($C281,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":2251.96790493043},{"$f":"VLOOKUP($C281,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":2689.0603589099001},{"$f":"VLOOKUP($C281,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":2967.1055461260798},{"$f":"VLOOKUP($C281,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":2965.2800478642198},{"$f":"X281+(AC281-X281)/(5)","v":3225.1056387031617},{"$f":"Y281+(AC281-X281)/(5)","v":3484.9312295421037},{"$f":"Z281+(AC281-X281)/(5)","v":3744.7568203810456},{"$f":"AA281+(AC281-X281)/(5)","v":4004.5824112199875},{"$f":"VLOOKUP($C281,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4264.4080020589299},{"$f":"AC281+(AH281-AC281)/(5)","v":4264.4080020589299},{"$f":"AD281+(AH281-AC281)/(5)","v":4264.4080020589299},{"$f":"AE281+(AH281-AC281)/(5)","v":4264.4080020589299},{"$f":"AF281+(AH281-AC281)/(5)","v":4264.4080020589299},{"$f":"VLOOKUP($C281,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4264.4080020589299},{"$f":"AH281+(AM281-AH281)/(5)","v":4264.4080020589299},{"$f":"AI281+(AM281-AH281)/(5)","v":4264.4080020589299},{"$f":"AJ281+(AM281-AH281)/(5)","v":4264.4080020589299},{"$f":"AK281+(AM281-AH281)/(5)","v":4264.4080020589299},{"$f":"VLOOKUP($C281,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":4264.4080020589299}]
[null,null,"HCVgas",625.98698618807441,625.98698618807441,625.98698618807441,{"$f":"VLOOKUP($C282,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":625.98698618807441},625.98698618807441,{"$f":"VLOOKUP($C282,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":625.98698618807441},{"$f":"I282+(N282-I282)/(5)","v":500.78958895045952},{"$f":"J282+(N282-I282)/(5)","v":375.59219171284462},{"$f":"K282+(N282-I282)/(5)","v":250.39479447522973},{"$f":"L282+(N282-I282)/(5)","v":125.19739723761485},{"$f":"VLOOKUP($C282,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},null,null,null,null,{"$f":"VLOOKUP($C282,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C282,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C282,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C282,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C282,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C282,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"X282+(AC282-X282)/(5)","v":0},{"$f":"Y282+(AC282-X282)/(5)","v":0},{"$f":"Z282+(AC282-X282)/(5)","v":0},{"$f":"AA282+(AC282-X282)/(5)","v":0},{"$f":"VLOOKUP($C282,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"AC282+(AH282-AC282)/(5)","v":0},{"$f":"AD282+(AH282-AC282)/(5)","v":0},{"$f":"AE282+(AH282-AC282)/(5)","v":0},{"$f":"AF282+(AH282-AC282)/(5)","v":0},{"$f":"VLOOKUP($C282,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"AH282+(AM282-AH282)/(5)","v":0},{"$f":"AI282+(AM282-AH282)/(5)","v":0},{"$f":"AJ282+(AM282-AH282)/(5)","v":0},{"$f":"AK282+(AM282-AH282)/(5)","v":0},{"$f":"VLOOKUP($C282,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0}]
[null,null,"KKV",1028.4937217307543,1028.4937217307543,1028.4937217307543,{"$f":"VLOOKUP($C283,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1028.4937217307543},1028.4937217307543,{"$f":"VLOOKUP($C283,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1028.4937217307543},{"$f":"I283+(N283-I283)/(5)","v":1010.4727755682225},{"$f":"J283+(N283-I283)/(5)","v":992.45182940569066},{"$f":"K283+(N283-I283)/(5)","v":974.43088324315886},{"$f":"L283+(N283-I283)/(5)","v":956.40993708062706},{"$f":"VLOOKUP($C283,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":938.38899091809515},{"$f":"N283+(S283-N283)/(5)","v":918.12840406284977},{"$f":"O283+(S283-N283)/(5)","v":897.86781720760439},{"$f":"P283+(S283-N283)/(5)","v":877.60723035235901},{"$f":"Q283+(S283-N283)/(5)","v":857.34664349711363},{"$f":"VLOOKUP($C283,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":837.08605664186803},{"$f":"VLOOKUP($C283,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":834.89518983061009},{"$f":"VLOOKUP($C283,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":909.19846000369898},{"$f":"VLOOKUP($C283,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":880.47815534029496},{"$f":"VLOOKUP($C283,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":936.96809973656502},{"$f":"VLOOKUP($C283,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":924.56711518556097},{"$f":"X283+(AC283-X283)/(5)","v":924.98602614821493},{"$f":"Y283+(AC283-X283)/(5)","v":925.4049371108689},{"$f":"Z283+(AC283-X283)/(5)","v":925.82384807352287},{"$f":"AA283+(AC283-X283)/(5)","v":926.24275903617684},{"$f":"VLOOKUP($C283,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":926.66166999883092},{"$f":"AC283+(AH283-AC283)/(5)","v":926.66166999883092},{"$f":"AD283+(AH283-AC283)/(5)","v":926.66166999883092},{"$f":"AE283+(AH283-AC283)/(5)","v":926.66166999883092},{"$f":"AF283+(AH283-AC283)/(5)","v":926.66166999883092},{"$f":"VLOOKUP($C283,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":926.66166999883092},{"$f":"AH283+(AM283-AH283)/(5)","v":926.66166999883092},{"$f":"AI283+(AM283-AH283)/(5)","v":926.66166999883092},{"$f":"AJ283+(AM283-AH283)/(5)","v":926.66166999883092},{"$f":"AK283+(AM283-AH283)/(5)","v":926.66166999883092},{"$f":"VLOOKUP($C283,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":926.66166999883092}]
[null,null,"SPolie",122.56220758518718,122.56220758518718,122.56220758518718,{"$f":"VLOOKUP($C284,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":122.56220758518718},122.56220758518718,{"$f":"VLOOKUP($C284,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":122.56220758518718},{"$f":"I284+(N284-I284)/(5)","v":123.5373895057062},{"$f":"J284+(N284-I284)/(5)","v":124.51257142622522},{"$f":"K284+(N284-I284)/(5)","v":125.48775334674424},{"$f":"L284+(N284-I284)/(5)","v":126.46293526726326},{"$f":"VLOOKUP($C284,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":127.43811718778231},{"$f":"N284+(S284-N284)/(5)","v":105.71492049819091},{"$f":"O284+(S284-N284)/(5)","v":83.991723808599502},{"$f":"P284+(S284-N284)/(5)","v":62.268527119008098},{"$f":"Q284+(S284-N284)/(5)","v":40.545330429416694},{"$f":"VLOOKUP($C284,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":18.822133739825301},{"$f":"VLOOKUP($C284,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":18.822244958867319},{"$f":"VLOOKUP($C284,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":18.825514360938413},{"$f":"VLOOKUP($C284,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":18.840322986360427},{"$f":"VLOOKUP($C284,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":18.887223245164375},{"$f":"VLOOKUP($C284,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":18.979202752451258},{"$f":"X284+(AC284-X284)/(5)","v":18.947788949926068},{"$f":"Y284+(AC284-X284)/(5)","v":18.916375147400878},{"$f":"Z284+(AC284-X284)/(5)","v":18.884961344875688},{"$f":"AA284+(AC284-X284)/(5)","v":18.853547542350498},{"$f":"VLOOKUP($C284,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":18.822133739825301},{"$f":"AC284+(AH284-AC284)/(5)","v":18.822133739825301},{"$f":"AD284+(AH284-AC284)/(5)","v":18.822133739825301},{"$f":"AE284+(AH284-AC284)/(5)","v":18.822133739825301},{"$f":"AF284+(AH284-AC284)/(5)","v":18.822133739825301},{"$f":"VLOOKUP($C284,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":18.822133739825301},{"$f":"AH284+(AM284-AH284)/(5)","v":18.822133739825301},{"$f":"AI284+(AM284-AH284)/(5)","v":18.822133739825301},{"$f":"AJ284+(AM284-AH284)/(5)","v":18.822133739825301},{"$f":"AK284+(AM284-AH284)/(5)","v":18.822133739825301},{"$f":"VLOOKUP($C284,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":18.822133739825301}]
[null,null,"SPgas",989.58409235756255,989.58409235756255,989.58409235756255,{"$f":"VLOOKUP($C285,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":989.58409235756255},989.58409235756255,{"$f":"VLOOKUP($C285,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":989.58409235756255},1048.6671532479256,1107.7502141382888,1166.8332750286518,1225.9163359190147,{"$f":"VLOOKUP($C285,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1284.9993968093779},1263.7503822711026,1242.5013677328272,1221.2523531945519,1200.0033386562766,{"$f":"VLOOKUP($C285,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1178.7543241180013},{"$f":"VLOOKUP($C285,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1152.0976987714819},{"$f":"VLOOKUP($C285,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1157.5398381696355},{"$f":"VLOOKUP($C285,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1138.3703498648936},{"$f":"VLOOKUP($C285,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1706.3610991259995},{"$f":"VLOOKUP($C285,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1643.9946375541413},{"$f":"X285+(AC285-X285)/(5)","v":1595.6788602260131},{"$f":"Y285+(AC285-X285)/(5)","v":1547.3630828978849},{"$f":"Z285+(AC285-X285)/(5)","v":1499.0473055697566},{"$f":"AA285+(AC285-X285)/(5)","v":1450.7315282416284},{"$f":"VLOOKUP($C285,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1402.4157509135007},{"$f":"AC285+(AH285-AC285)/(5)","v":1402.4157509135007},{"$f":"AD285+(AH285-AC285)/(5)","v":1402.4157509135007},{"$f":"AE285+(AH285-AC285)/(5)","v":1402.4157509135007},{"$f":"AF285+(AH285-AC285)/(5)","v":1402.4157509135007},{"$f":"VLOOKUP($C285,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1402.4157509135007},{"$f":"AH285+(AM285-AH285)/(5)","v":1402.4157509135007},{"$f":"AI285+(AM285-AH285)/(5)","v":1402.4157509135007},{"$f":"AJ285+(AM285-AH285)/(5)","v":1402.4157509135007},{"$f":"AK285+(AM285-AH285)/(5)","v":1402.4157509135007},{"$f":"VLOOKUP($C285,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1402.4157509135007}]
[null,null,"GeoEl",null,null,null,{"$f":"VLOOKUP($C286,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},null,{"$f":"VLOOKUP($C286,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},null,null,null,null,{"$f":"VLOOKUP($C286,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":216.01853828519901},{"$f":"N286+(S286-N286)/(5)","v":212.76562167396901},{"$f":"O286+(S286-N286)/(5)","v":209.512705062739},{"$f":"P286+(S286-N286)/(5)","v":206.259788451509},203.00687184027899,{"$f":"VLOOKUP($C286,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":199.75395522904901},{"$f":"VLOOKUP($C286,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":199.637596967896},{"$f":"VLOOKUP($C286,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":210.88809909598299},{"$f":"VLOOKUP($C286,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":195.871406426177},{"$f":"VLOOKUP($C286,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":233.230559612051},{"$f":"VLOOKUP($C286,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":229.152963212473},{"$f":"X286+(AC286-X286)/(5)","v":235.79666511631919},{"$f":"Y286+(AC286-X286)/(5)","v":242.44036702016538},{"$f":"Z286+(AC286-X286)/(5)","v":249.08406892401158},{"$f":"AA286+(AC286-X286)/(5)","v":255.72777082785777},{"$f":"VLOOKUP($C286,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":262.37147273170399},{"$f":"AC286+(AH286-AC286)/(5)","v":262.37147273170399},{"$f":"AD286+(AH286-AC286)/(5)","v":262.37147273170399},{"$f":"AE286+(AH286-AC286)/(5)","v":262.37147273170399},{"$f":"AF286+(AH286-AC286)/(5)","v":262.37147273170399},{"$f":"VLOOKUP($C286,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":262.37147273170399},{"$f":"AH286+(AM286-AH286)/(5)","v":262.37147273170399},{"$f":"AI286+(AM286-AH286)/(5)","v":262.37147273170399},{"$f":"AJ286+(AM286-AH286)/(5)","v":262.37147273170399},{"$f":"AK286+(AM286-AH286)/(5)","v":262.37147273170399},{"$f":"VLOOKUP($C286,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":262.37147273170399}]
[null,null,"GeoVa",{"$f":"E287","v":185.12195960494401},{"$f":"F287","v":185.12195960494401},{"$f":"G287","v":185.12195960494401},{"$f":"VLOOKUP($C287,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":185.12195960494401},{"$f":"G287","v":185.12195960494401},{"$f":"VLOOKUP($C287,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":185.12195960494401},{"$f":"I287+(N287-I287)/(5)","v":148.09756768395522},{"$f":"J287+(N287-I287)/(5)","v":111.07317576296641},{"$f":"K287+(N287-I287)/(5)","v":74.04878384197761},{"$f":"L287+(N287-I287)/(5)","v":37.024391920988805},{"$f":"VLOOKUP($C287,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"N287+(S287-N287)/(5)","v":0},{"$f":"O287+(S287-N287)/(5)","v":0},{"$f":"P287+(S287-N287)/(5)","v":0},0,{"$f":"VLOOKUP($C287,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C287,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C287,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C287,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C287,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C287,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"X287+(AC287-X287)/(5)","v":0},{"$f":"Y287+(AC287-X287)/(5)","v":0},{"$f":"Z287+(AC287-X287)/(5)","v":0},{"$f":"AA287+(AC287-X287)/(5)","v":0},{"$f":"VLOOKUP($C287,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"AC287+(AH287-AC287)/(5)","v":0},{"$f":"AD287+(AH287-AC287)/(5)","v":0},{"$f":"AE287+(AH287-AC287)/(5)","v":0},{"$f":"AF287+(AH287-AC287)/(5)","v":0},{"$f":"VLOOKUP($C287,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0},{"$f":"AH287+(AM287-AH287)/(5)","v":0},{"$f":"AI287+(AM287-AH287)/(5)","v":0},{"$f":"AJ287+(AM287-AH287)/(5)","v":0},{"$f":"AK287+(AM287-AH287)/(5)","v":0},{"$f":"VLOOKUP($C287,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":0}]
[null,null,"VP",248.16448473004894,248.16448473004894,248.16448473004894,{"$f":"VLOOKUP($C288,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":248.16448473004894},248.16448473004894,{"$f":"VLOOKUP($C288,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":248.16448473004894},{"$f":"I288+(N288-I288)/(5)","v":390.50633947009032},{"$f":"J288+(N288-I288)/(5)","v":532.84819421013162},{"$f":"K288+(N288-I288)/(5)","v":675.19004895017292},{"$f":"L288+(N288-I288)/(5)","v":817.53190369021422},{"$f":"VLOOKUP($C288,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":959.87375843025575},{"$f":"N288+(S288-N288)/(5)","v":961.87956081232073},{"$f":"O288+(S288-N288)/(5)","v":963.88536319438572},{"$f":"P288+(S288-N288)/(5)","v":965.8911655764507},967.89696795851569,{"$f":"VLOOKUP($C288,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":969.90277034058067},{"$f":"VLOOKUP($C288,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":968.1682253087846},{"$f":"VLOOKUP($C288,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1004.1977015823096},{"$f":"VLOOKUP($C288,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":983.29832513942722},{"$f":"VLOOKUP($C288,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1176.1252213768983},{"$f":"VLOOKUP($C288,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1155.8388711515104},{"$f":"X288+(AC288-X288)/(5)","v":1176.5121069574884},{"$f":"Y288+(AC288-X288)/(5)","v":1197.1853427634665},{"$f":"Z288+(AC288-X288)/(5)","v":1217.8585785694445},{"$f":"AA288+(AC288-X288)/(5)","v":1238.5318143754225},{"$f":"VLOOKUP($C288,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1259.205050181401},{"$f":"AC288+(AH288-AC288)/(5)","v":1259.205050181401},{"$f":"AD288+(AH288-AC288)/(5)","v":1259.205050181401},{"$f":"AE288+(AH288-AC288)/(5)","v":1259.205050181401},{"$f":"AF288+(AH288-AC288)/(5)","v":1259.205050181401},{"$f":"VLOOKUP($C288,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1259.205050181401},{"$f":"AH288+(AM288-AH288)/(5)","v":1259.205050181401},{"$f":"AI288+(AM288-AH288)/(5)","v":1259.205050181401},{"$f":"AJ288+(AM288-AH288)/(5)","v":1259.205050181401},{"$f":"AK288+(AM288-AH288)/(5)","v":1259.205050181401},{"$f":"VLOOKUP($C288,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":1259.205050181401}]
[null,null,"Sol",30.400199999999892,30.400199999999892,30.400199999999892,{"$f":"VLOOKUP($C289,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":30.400199999999892},null,{"$f":"VLOOKUP($C289,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":30.400199999999892},45.400319999999809,60.400439999999726,75.400559999999643,90.400679999999568,{"$f":"VLOOKUP($C289,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":105.40079999999949},135.4006799999996,165.4005599999997,195.4004399999998,225.40031999999991,{"$f":"VLOOKUP($C289,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":255.40020000000001},{"$f":"VLOOKUP($C289,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":255.40020000000001},{"$f":"VLOOKUP($C289,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":255.40020000000001},{"$f":"VLOOKUP($C289,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":255.40020000000001},{"$f":"VLOOKUP($C289,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":255.40020000000001},{"$f":"VLOOKUP($C289,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":505.40039999999897},505.40039999999897,505.40039999999897,505.40039999999897,505.40039999999897,{"$f":"VLOOKUP($C289,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":505.40039999999897},505.40039999999897,505.40039999999897,505.40039999999897,505.40039999999897,{"$f":"VLOOKUP($C289,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":505.40039999999897},505.40039999999897,505.40039999999897,505.40039999999897,505.40039999999897,{"$f":"VLOOKUP($C289,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":505.40039999999897}]
[null,null,"Total uden affald",{"$f":"SUM(D272:D289)","v":24371.09450051661},24371.09450051661,24371.09450051661,24371.09450051661,24340.69430051661,24371.09450051661,24223.3646209135,24075.63474131039,23927.904861707284,23780.174982104181,23848.463640786271,23802.450292710586,23756.43694463489,23710.423596559209,23664.41024848352,23618.396900407832,{"$f":"SUM(T272:T289)","v":23400.737151850299},23117.837463807522,22912.705713106563,22614.732068272606,22436.185087441227,22210.816556505837,21985.448025570455,21760.079494635069,21534.710963699676,21309.342432764293,{"$f":"SUM(AD272:AD289)","v":21309.342432764293},21309.342432764293,21309.342432764293,21309.342432764293,{"$f":"SUM(AH272:AH289)","v":21309.342432764293},21309.342432764293,21309.342432764293,21309.342432764293,21309.342432764293,{"$f":"SUM(AM272:AM289)","v":21309.342432764293}]
[null,null,"Affald",{"$f":"E291","v":11901.131058204735},{"$f":"F291","v":11901.131058204735},{"$f":"G291","v":11901.131058204735},{"$f":"VLOOKUP($C291,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!G$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":11901.131058204735},{"$f":"G291","v":11901.131058204735},{"$f":"VLOOKUP($C291,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!I$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":11901.131058204735},{"$f":"I291+(N291-I291)/(5)","v":11861.55506790984},{"$f":"J291+(N291-I291)/(5)","v":11821.979077614944},{"$f":"K291+(N291-I291)/(5)","v":11782.403087320048},{"$f":"L291+(N291-I291)/(5)","v":11742.827097025152},{"$f":"VLOOKUP($C291,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!N$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":11703.25110673026},{"$f":"N291+(S291-N291)/(5)","v":11530.93957262283},{"$f":"O291+(S291-N291)/(5)","v":11358.6280385154},{"$f":"P291+(S291-N291)/(5)","v":11186.316504407971},{"$f":"Q291+(S291-N291)/(5)","v":11014.004970300541},{"$f":"VLOOKUP($C291,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!S$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":10841.693436193107},{"$f":"VLOOKUP($C291,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!T$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":10833.136382488483},{"$f":"VLOOKUP($C291,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!U$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":10892.213268292795},{"$f":"VLOOKUP($C291,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!V$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":10875.930616779673},{"$f":"VLOOKUP($C291,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!W$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":10954.811859422685},{"$f":"VLOOKUP($C291,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!X$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":10916.613638086596},{"$f":"X291+(AC291-X291)/(5)","v":10924.432726846531},{"$f":"Y291+(AC291-X291)/(5)","v":10932.251815606467},{"$f":"Z291+(AC291-X291)/(5)","v":10940.070904366403},{"$f":"AA291+(AC291-X291)/(5)","v":10947.889993126339},{"$f":"VLOOKUP($C291,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AC$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":10955.709081886271},{"$f":"AC291+(AH291-AC291)/(5)","v":10955.709081886271},{"$f":"AD291+(AH291-AC291)/(5)","v":10955.709081886271},{"$f":"AE291+(AH291-AC291)/(5)","v":10955.709081886271},{"$f":"AF291+(AH291-AC291)/(5)","v":10955.709081886271},{"$f":"VLOOKUP($C291,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AH$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":10955.709081886271},{"$f":"AH291+(AM291-AH291)/(5)","v":10955.709081886271},{"$f":"AI291+(AM291-AH291)/(5)","v":10955.709081886271},{"$f":"AJ291+(AM291-AH291)/(5)","v":10955.709081886271},{"$f":"AK291+(AM291-AH291)/(5)","v":10955.709081886271},{"$f":"VLOOKUP($C291,VPHgrunddata!$B$10:$O$32,MATCH('Samlet hovedstaden -alle værker'!AM$247,VPHgrunddata!$B$9:$O$9,0),FALSE)*1000","v":10955.709081886271}]
[null,null,"Total med affald",{"$f":"SUM(D290:D291)","v":36272.225558721344},{"$f":"SUM(E290:E291)","v":36272.225558721344},36272.225558721344,36272.225558721344,36241.825358721348,36272.225558721344,36084.919688823342,35897.613818925332,35710.30794902733,35523.002079129335,35551.714747516533,35333.389865333418,35115.064983150289,34896.740100967181,34678.415218784059,34460.090336600937,{"$f":"SUM(T290:T291)","v":34233.873534338782},34010.050732100317,33788.636329886234,33569.543927695289,33352.79872552782,33135.249283352372,32917.699841176924,32700.150399001472,32482.600956826012,{"$f":"SUM(AC290:AC291)","v":32265.051514650564},{"$f":"SUM(AD290:AD291)","v":32265.051514650564},32265.051514650564,32265.051514650564,32265.051514650564,{"$f":"SUM(AH290:AH291)","v":32265.051514650564},{"$f":"SUM(AI290:AI291)","v":32265.051514650564},32265.051514650564,32265.051514650564,32265.051514650564,{"$f":"SUM(AM290:AM291)","v":32265.051514650564}]
[]
[null,null,"Data fra opdateret lastfordelingsberegning baseret på VPH3 Alternativ 1"]
[null,null,"Data fastsat"]
[null,null,"Modtryk/bypass"]

{"sheet":"Brændsler og emissioner","index":3,"n_rows":50,"n_cols":34,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C177","v":"Marginale varmeproduktion, andel af merproduktion ved konvertering "}]
[null,null,null,{"$f":"'Samlet hovedstaden -alle værker'!I178","v":2020},{"$f":"'Samlet hovedstaden -alle værker'!J178","v":2021},{"$f":"'Samlet hovedstaden -alle værker'!K178","v":2022},{"$f":"'Samlet hovedstaden -alle værker'!L178","v":2023},{"$f":"'Samlet hovedstaden -alle værker'!M178","v":2024},{"$f":"'Samlet hovedstaden -alle værker'!N178","v":2025},{"$f":"'Samlet hovedstaden -alle værker'!O178","v":2026},{"$f":"'Samlet hovedstaden -alle værker'!P178","v":2027},{"$f":"'Samlet hovedstaden -alle værker'!Q178","v":2028},{"$f":"'Samlet hovedstaden -alle værker'!R178","v":2029},{"$f":"'Samlet hovedstaden -alle værker'!S178","v":2030},{"$f":"'Samlet hovedstaden -alle værker'!T178","v":2031},{"$f":"'Samlet hovedstaden -alle værker'!U178","v":2032},{"$f":"'Samlet hovedstaden -alle værker'!V178","v":2033},{"$f":"'Samlet hovedstaden -alle værker'!W178","v":2034},{"$f":"'Samlet hovedstaden -alle værker'!X178","v":2035},{"$f":"'Samlet hovedstaden -alle værker'!Y178","v":2036},{"$f":"'Samlet hovedstaden -alle værker'!Z178","v":2037},{"$f":"'Samlet hovedstaden -alle værker'!AA178","v":2038},{"$f":"'Samlet hovedstaden -alle værker'!AB178","v":2039},{"$f":"'Samlet hovedstaden -alle værker'!AC178","v":2040},{"$f":"'Samlet hovedstaden -alle værker'!AD178","v":2041},{"$f":"'Samlet hovedstaden -alle værker'!AE178","v":2042},{"$f":"'Samlet hovedstaden -alle værker'!AF178","v":2043},{"$f":"'Samlet hovedstaden -alle værker'!AG178","v":2044},{"$f":"'Samlet hovedstaden -alle værker'!AH178","v":2045},{"$f":"'Samlet hovedstaden -alle værker'!AI178","v":2046},{"$f":"'Samlet hovedstaden -alle værker'!AJ178","v":2047},{"$f":"'Samlet hovedstaden -alle værker'!AK178","v":2048},{"$f":"'Samlet hovedstaden -alle værker'!AL178","v":2049},{"$f":"'Samlet hovedstaden -alle værker'!AM178","v":2050}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C179","v":"AMV1træ"},null,{"$f":"'Samlet hovedstaden -alle værker'!I179","v":5.0998603826242703E-2},{"$f":"'Samlet hovedstaden -alle værker'!J179","v":5.8366572045808279E-2},{"$f":"'Samlet hovedstaden -alle værker'!K179","v":6.3310902642677622E-2},{"$f":"'Samlet hovedstaden -alle værker'!L179","v":6.6858547563031639E-2},{"$f":"'Samlet hovedstaden -alle værker'!M179","v":6.9528072403855223E-2},{"$f":"'Samlet hovedstaden -alle værker'!N179","v":7.1196174998045827E-2},{"$f":"'Samlet hovedstaden -alle værker'!O179","v":6.3328153165741724E-2},{"$f":"'Samlet hovedstaden -alle værker'!P179","v":5.5434528005962089E-2},{"$f":"'Samlet hovedstaden -alle værker'!Q179","v":4.7515174341367941E-2},{"$f":"'Samlet hovedstaden -alle værker'!R179","v":3.9569966177279307E-2},{"$f":"'Samlet hovedstaden -alle værker'!S179","v":3.1598776694997444E-2},{"$f":"'Samlet hovedstaden -alle værker'!T179","v":4.5511287448566681E-2},{"$f":"'Samlet hovedstaden -alle værker'!U179","v":3.634047380875343E-2},{"$f":"'Samlet hovedstaden -alle værker'!V179","v":6.758132432136732E-2},{"$f":"'Samlet hovedstaden -alle værker'!W179","v":5.2888256731838695E-2},{"$f":"'Samlet hovedstaden -alle værker'!X179","v":5.0230739217194051E-2},{"$f":"'Samlet hovedstaden -alle værker'!Y179","v":5.1878850912126011E-2},{"$f":"'Samlet hovedstaden -alle værker'!Z179","v":5.3517516537437984E-2},{"$f":"'Samlet hovedstaden -alle værker'!AA179","v":5.5146817070582499E-2},{"$f":"'Samlet hovedstaden -alle værker'!AB179","v":5.6766832566066516E-2},{"$f":"'Samlet hovedstaden -alle værker'!AC179","v":5.8377642168561769E-2},{"$f":"'Samlet hovedstaden -alle værker'!AD179","v":5.8377642168561769E-2},{"$f":"'Samlet hovedstaden -alle værker'!AE179","v":5.8377642168561769E-2},{"$f":"'Samlet hovedstaden -alle værker'!AF179","v":5.8377642168561769E-2},{"$f":"'Samlet hovedstaden -alle værker'!AG179","v":5.8377642168561769E-2},{"$f":"'Samlet hovedstaden -alle værker'!AH179","v":5.8377642168561769E-2},{"$f":"'Samlet hovedstaden -alle værker'!AI179","v":5.8377642168561769E-2},{"$f":"'Samlet hovedstaden -alle værker'!AJ179","v":5.8377642168561769E-2},{"$f":"'Samlet hovedstaden -alle værker'!AK179","v":5.8377642168561769E-2},{"$f":"'Samlet hovedstaden -alle værker'!AL179","v":5.8377642168561769E-2},{"$f":"'Samlet hovedstaden -alle værker'!AM179","v":5.8377642168561769E-2}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C180","v":"AMV1træBP"},null,{"$f":"'Samlet hovedstaden -alle værker'!I180","v":2.7595882984787715E-2},{"$f":"'Samlet hovedstaden -alle værker'!J180","v":3.0984915375797131E-2},{"$f":"'Samlet hovedstaden -alle værker'!K180","v":3.3259151100667683E-2},{"$f":"'Samlet hovedstaden -alle værker'!L180","v":3.489095558035496E-2},{"$f":"'Samlet hovedstaden -alle værker'!M180","v":3.6118852591383262E-2},{"$f":"'Samlet hovedstaden -alle værker'!N180","v":3.6862236131678924E-2},{"$f":"'Samlet hovedstaden -alle værker'!O180","v":5.2224721652086865E-2},{"$f":"'Samlet hovedstaden -alle værker'!P180","v":6.763719823200004E-2},{"$f":"'Samlet hovedstaden -alle værker'!Q180","v":8.309991028292682E-2},{"$f":"'Samlet hovedstaden -alle værker'!R180","v":9.8613103812244876E-2},{"$f":"'Samlet hovedstaden -alle værker'!S180","v":0.11417702643625338},{"$f":"'Samlet hovedstaden -alle værker'!T180","v":0.10459795023795121},{"$f":"'Samlet hovedstaden -alle værker'!U180","v":8.6847828884148159E-2},{"$f":"'Samlet hovedstaden -alle værker'!V180","v":4.2203343066229922E-2},{"$f":"'Samlet hovedstaden -alle værker'!W180","v":-3.2922504865234201E-3},{"$f":"'Samlet hovedstaden -alle værker'!X180","v":-1.3417609014831661E-2},{"$f":"'Samlet hovedstaden -alle værker'!Y180","v":-1.3201893591829054E-2},{"$f":"'Samlet hovedstaden -alle værker'!Z180","v":-1.2987414530967545E-2},{"$f":"'Samlet hovedstaden -alle værker'!AA180","v":-1.2774161233398846E-2},{"$f":"'Samlet hovedstaden -alle værker'!AB180","v":-1.2562123221076102E-2},{"$f":"'Samlet hovedstaden -alle værker'!AC180","v":-1.2351290135037937E-2},{"$f":"'Samlet hovedstaden -alle værker'!AD180","v":-1.2351290135037937E-2},{"$f":"'Samlet hovedstaden -alle værker'!AE180","v":-1.2351290135037937E-2},{"$f":"'Samlet hovedstaden -alle værker'!AF180","v":-1.2351290135037937E-2},{"$f":"'Samlet hovedstaden -alle værker'!AG180","v":-1.2351290135037937E-2},{"$f":"'Samlet hovedstaden -alle værker'!AH180","v":-1.2351290135037937E-2},{"$f":"'Samlet hovedstaden -alle værker'!AI180","v":-1.2351290135037937E-2},{"$f":"'Samlet hovedstaden -alle værker'!AJ180","v":-1.2351290135037937E-2},{"$f":"'Samlet hovedstaden -alle værker'!AK180","v":-1.2351290135037937E-2},{"$f":"'Samlet hovedstaden -alle værker'!AL180","v":-1.2351290135037937E-2},{"$f":"'Samlet hovedstaden -alle værker'!AM180","v":-1.2351290135037937E-2}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C181","v":"AMV3kul"},null,{"$f":"'Samlet hovedstaden -alle værker'!I181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!J181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!K181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!L181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!M181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!N181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!O181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!P181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Q181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!R181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!S181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!T181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!U181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!V181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!W181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!X181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Y181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Z181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AA181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AB181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AC181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AD181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AE181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AF181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AG181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AH181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AI181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AJ181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AK181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AL181","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AM181","v":0}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C182","v":"AMV4træ"},null,{"$f":"'Samlet hovedstaden -alle værker'!I182","v":5.7353368597323748E-2},{"$f":"'Samlet hovedstaden -alle værker'!J182","v":5.3163963325691392E-2},{"$f":"'Samlet hovedstaden -alle værker'!K182","v":5.0352631347874023E-2},{"$f":"'Samlet hovedstaden -alle værker'!L182","v":4.8335450778102383E-2},{"$f":"'Samlet hovedstaden -alle værker'!M182","v":4.6817566728169523E-2},{"$f":"'Samlet hovedstaden -alle værker'!N182","v":4.5370554050233498E-2},{"$f":"'Samlet hovedstaden -alle værker'!O182","v":5.1273566512087108E-2},{"$f":"'Samlet hovedstaden -alle værker'!P182","v":5.7195787965014733E-2},{"$f":"'Samlet hovedstaden -alle værker'!Q182","v":6.3137312323779574E-2},{"$f":"'Samlet hovedstaden -alle værker'!R182","v":6.9098234116354046E-2},{"$f":"'Samlet hovedstaden -alle værker'!S182","v":7.5078648488935279E-2},{"$f":"'Samlet hovedstaden -alle værker'!T182","v":0.10055963845362498},{"$f":"'Samlet hovedstaden -alle værker'!U182","v":8.8088007808595076E-2},{"$f":"'Samlet hovedstaden -alle værker'!V182","v":9.2968036831613324E-2},{"$f":"'Samlet hovedstaden -alle værker'!W182","v":0.11318393607641822},{"$f":"'Samlet hovedstaden -alle værker'!X182","v":9.9137835869883423E-2},{"$f":"'Samlet hovedstaden -alle værker'!Y182","v":9.0719006576387692E-2},{"$f":"'Samlet hovedstaden -alle værker'!Z182","v":8.2348429381261246E-2},{"$f":"'Samlet hovedstaden -alle værker'!AA182","v":7.4025690638172659E-2},{"$f":"'Samlet hovedstaden -alle værker'!AB182","v":6.575038141535737E-2},{"$f":"'Samlet hovedstaden -alle værker'!AC182","v":5.7522097428639264E-2},{"$f":"'Samlet hovedstaden -alle værker'!AD182","v":5.7522097428639264E-2},{"$f":"'Samlet hovedstaden -alle værker'!AE182","v":5.7522097428639264E-2},{"$f":"'Samlet hovedstaden -alle værker'!AF182","v":5.7522097428639264E-2},{"$f":"'Samlet hovedstaden -alle værker'!AG182","v":5.7522097428639264E-2},{"$f":"'Samlet hovedstaden -alle værker'!AH182","v":5.7522097428639264E-2},{"$f":"'Samlet hovedstaden -alle værker'!AI182","v":5.7522097428639264E-2},{"$f":"'Samlet hovedstaden -alle værker'!AJ182","v":5.7522097428639264E-2},{"$f":"'Samlet hovedstaden -alle værker'!AK182","v":5.7522097428639264E-2},{"$f":"'Samlet hovedstaden -alle værker'!AL182","v":5.7522097428639264E-2},{"$f":"'Samlet hovedstaden -alle værker'!AM182","v":5.7522097428639264E-2}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C183","v":"AMV4træBP"},null,{"$f":"'Samlet hovedstaden -alle værker'!I183","v":9.2702375911974944E-2},{"$f":"'Samlet hovedstaden -alle værker'!J183","v":0.1003866334356445},{"$f":"'Samlet hovedstaden -alle værker'!K183","v":0.10554321235350803},{"$f":"'Samlet hovedstaden -alle værker'!L183","v":0.10924314920966219},{"$f":"'Samlet hovedstaden -alle værker'!M183","v":0.11202727038546388},{"$f":"'Samlet hovedstaden -alle værker'!N183","v":0.11353884960627342},{"$f":"'Samlet hovedstaden -alle værker'!O183","v":0.10615591615072625},{"$f":"'Samlet hovedstaden -alle værker'!P183","v":9.8748957893643935E-2},{"$f":"'Samlet hovedstaden -alle værker'!Q183","v":9.1317857375266667E-2},{"$f":"'Samlet hovedstaden -alle værker'!R183","v":8.3862496368882919E-2},{"$f":"'Samlet hovedstaden -alle værker'!S183","v":7.638275587456686E-2},{"$f":"'Samlet hovedstaden -alle værker'!T183","v":4.2168525564298766E-2},{"$f":"'Samlet hovedstaden -alle værker'!U183","v":4.1163230201063682E-2},{"$f":"'Samlet hovedstaden -alle værker'!V183","v":3.4198636491189191E-2},{"$f":"'Samlet hovedstaden -alle værker'!W183","v":-9.3026872322358265E-3},{"$f":"'Samlet hovedstaden -alle værker'!X183","v":1.4759514254956195E-2},{"$f":"'Samlet hovedstaden -alle værker'!Y183","v":1.5933706237681818E-2},{"$f":"'Samlet hovedstaden -alle værker'!Z183","v":1.710116839787764E-2},{"$f":"'Samlet hovedstaden -alle værker'!AA183","v":1.8261958427674741E-2},{"$f":"'Samlet hovedstaden -alle værker'!AB183","v":1.9416133361654132E-2},{"$f":"'Samlet hovedstaden -alle værker'!AC183","v":2.0563749586188427E-2},{"$f":"'Samlet hovedstaden -alle værker'!AD183","v":2.0563749586188427E-2},{"$f":"'Samlet hovedstaden -alle værker'!AE183","v":2.0563749586188427E-2},{"$f":"'Samlet hovedstaden -alle værker'!AF183","v":2.0563749586188427E-2},{"$f":"'Samlet hovedstaden -alle værker'!AG183","v":2.0563749586188427E-2},{"$f":"'Samlet hovedstaden -alle værker'!AH183","v":2.0563749586188427E-2},{"$f":"'Samlet hovedstaden -alle værker'!AI183","v":2.0563749586188427E-2},{"$f":"'Samlet hovedstaden -alle værker'!AJ183","v":2.0563749586188427E-2},{"$f":"'Samlet hovedstaden -alle værker'!AK183","v":2.0563749586188427E-2},{"$f":"'Samlet hovedstaden -alle værker'!AL183","v":2.0563749586188427E-2},{"$f":"'Samlet hovedstaden -alle værker'!AM183","v":2.0563749586188427E-2}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C184","v":"AVV1træ"},null,{"$f":"'Samlet hovedstaden -alle værker'!I184","v":0.26234006558923523},{"$f":"'Samlet hovedstaden -alle værker'!J184","v":0.24171541590559911},{"$f":"'Samlet hovedstaden -alle værker'!K184","v":0.2278750893133008},{"$f":"'Samlet hovedstaden -alle værker'!L184","v":0.21794440944284552},{"$f":"'Samlet hovedstaden -alle værker'!M184","v":0.21047179107330496},{"$f":"'Samlet hovedstaden -alle værker'!N184","v":0.20346362032588594},{"$f":"'Samlet hovedstaden -alle værker'!O184","v":0.19816369273503961},{"$f":"'Samlet hovedstaden -alle værker'!P184","v":0.19284651865141444},{"$f":"'Samlet hovedstaden -alle værker'!Q184","v":0.18751201375511115},{"$f":"'Samlet hovedstaden -alle værker'!R184","v":0.18216009317566045},{"$f":"'Samlet hovedstaden -alle værker'!S184","v":0.17679067148753264},{"$f":"'Samlet hovedstaden -alle værker'!T184","v":0.16609783660084546},{"$f":"'Samlet hovedstaden -alle værker'!U184","v":0.17070483535928732},{"$f":"'Samlet hovedstaden -alle værker'!V184","v":0.15467785882911703},{"$f":"'Samlet hovedstaden -alle værker'!W184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!X184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Y184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Z184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AA184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AB184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AC184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AD184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AE184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AF184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AG184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AH184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AI184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AJ184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AK184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AL184","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AM184","v":0}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C185","v":"AVV1kul"},null,{"$f":"'Samlet hovedstaden -alle værker'!I185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!J185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!K185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!L185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!M185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!N185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!O185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!P185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Q185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!R185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!S185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!T185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!U185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!V185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!W185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!X185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Y185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Z185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AA185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AB185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AC185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AD185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AE185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AF185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AG185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AH185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AI185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AJ185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AK185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AL185","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AM185","v":0}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C186","v":"AVV2træ"},null,{"$f":"'Samlet hovedstaden -alle værker'!I186","v":0.17376117653905224},{"$f":"'Samlet hovedstaden -alle værker'!J186","v":0.20200891997171985},{"$f":"'Samlet hovedstaden -alle værker'!K186","v":0.22096478107000037},{"$f":"'Samlet hovedstaden -alle værker'!L186","v":0.23456594770292},{"$f":"'Samlet hovedstaden -alle værker'!M186","v":0.24480052669994554},{"$f":"'Samlet hovedstaden -alle værker'!N186","v":0.25132142439229865},{"$f":"'Samlet hovedstaden -alle værker'!O186","v":0.25406743596141218},{"$f":"'Samlet hovedstaden -alle værker'!P186","v":0.25682238332594376},{"$f":"'Samlet hovedstaden -alle værker'!Q186","v":0.25958631017393491},{"$f":"'Samlet hovedstaden -alle værker'!R186","v":0.26235926047867558},{"$f":"'Samlet hovedstaden -alle værker'!S186","v":0.26514127850105479},{"$f":"'Samlet hovedstaden -alle værker'!T186","v":0.26351372848949023},{"$f":"'Samlet hovedstaden -alle værker'!U186","v":0.24571690536167246},{"$f":"'Samlet hovedstaden -alle værker'!V186","v":0.22727131624734453},{"$f":"'Samlet hovedstaden -alle værker'!W186","v":0.1363750104311689},{"$f":"'Samlet hovedstaden -alle værker'!X186","v":0.14898269521723431},{"$f":"'Samlet hovedstaden -alle værker'!Y186","v":0.15288683072634757},{"$f":"'Samlet hovedstaden -alle værker'!Z186","v":0.15676858987836187},{"$f":"'Samlet hovedstaden -alle værker'!AA186","v":0.16062816449701603},{"$f":"'Samlet hovedstaden -alle værker'!AB186","v":0.16446574421972637},{"$f":"'Samlet hovedstaden -alle værker'!AC186","v":0.16828151652864581},{"$f":"'Samlet hovedstaden -alle værker'!AD186","v":0.16828151652864581},{"$f":"'Samlet hovedstaden -alle værker'!AE186","v":0.16828151652864581},{"$f":"'Samlet hovedstaden -alle værker'!AF186","v":0.16828151652864581},{"$f":"'Samlet hovedstaden -alle værker'!AG186","v":0.16828151652864581},{"$f":"'Samlet hovedstaden -alle værker'!AH186","v":0.16828151652864581},{"$f":"'Samlet hovedstaden -alle værker'!AI186","v":0.16828151652864581},{"$f":"'Samlet hovedstaden -alle værker'!AJ186","v":0.16828151652864581},{"$f":"'Samlet hovedstaden -alle værker'!AK186","v":0.16828151652864581},{"$f":"'Samlet hovedstaden -alle værker'!AL186","v":0.16828151652864581},{"$f":"'Samlet hovedstaden -alle værker'!AM186","v":0.16828151652864581}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C187","v":"AVV2halm"},null,{"$f":"'Samlet hovedstaden -alle værker'!I187","v":1.3361856550920375E-2},{"$f":"'Samlet hovedstaden -alle værker'!J187","v":1.7524333772540365E-2},{"$f":"'Samlet hovedstaden -alle værker'!K187","v":2.0317595479474867E-2},{"$f":"'Samlet hovedstaden -alle værker'!L187","v":2.2321810309304715E-2},{"$f":"'Samlet hovedstaden -alle værker'!M187","v":2.382993792486204E-2},{"$f":"'Samlet hovedstaden -alle værker'!N187","v":2.4861514533180674E-2},{"$f":"'Samlet hovedstaden -alle værker'!O187","v":2.4563764611823042E-2},{"$f":"'Samlet hovedstaden -alle værker'!P187","v":2.4265045782535789E-2},{"$f":"'Samlet hovedstaden -alle værker'!Q187","v":2.3965353308227414E-2},{"$f":"'Samlet hovedstaden -alle værker'!R187","v":2.3664682420874862E-2},{"$f":"'Samlet hovedstaden -alle værker'!S187","v":2.336302832127286E-2},{"$f":"'Samlet hovedstaden -alle værker'!T187","v":2.4181485768666806E-2},{"$f":"'Samlet hovedstaden -alle værker'!U187","v":2.1315330725521314E-2},{"$f":"'Samlet hovedstaden -alle værker'!V187","v":2.2118443250053674E-2},{"$f":"'Samlet hovedstaden -alle værker'!W187","v":1.1239737619047948E-2},{"$f":"'Samlet hovedstaden -alle værker'!X187","v":1.3781210635051814E-2},{"$f":"'Samlet hovedstaden -alle værker'!Y187","v":1.4179457658067584E-2},{"$f":"'Samlet hovedstaden -alle værker'!Z187","v":1.4575422148220498E-2},{"$f":"'Samlet hovedstaden -alle værker'!AA187","v":1.4969123672770139E-2},{"$f":"'Samlet hovedstaden -alle værker'!AB187","v":1.5360581575957068E-2},{"$f":"'Samlet hovedstaden -alle værker'!AC187","v":1.574981498217062E-2},{"$f":"'Samlet hovedstaden -alle værker'!AD187","v":1.574981498217062E-2},{"$f":"'Samlet hovedstaden -alle værker'!AE187","v":1.574981498217062E-2},{"$f":"'Samlet hovedstaden -alle værker'!AF187","v":1.574981498217062E-2},{"$f":"'Samlet hovedstaden -alle værker'!AG187","v":1.574981498217062E-2},{"$f":"'Samlet hovedstaden -alle værker'!AH187","v":1.574981498217062E-2},{"$f":"'Samlet hovedstaden -alle værker'!AI187","v":1.574981498217062E-2},{"$f":"'Samlet hovedstaden -alle værker'!AJ187","v":1.574981498217062E-2},{"$f":"'Samlet hovedstaden -alle værker'!AK187","v":1.574981498217062E-2},{"$f":"'Samlet hovedstaden -alle værker'!AL187","v":1.574981498217062E-2},{"$f":"'Samlet hovedstaden -alle værker'!AM187","v":1.574981498217062E-2}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C188","v":"AVV2gasGT"},null,{"$f":"'Samlet hovedstaden -alle værker'!I188","v":1.1807986147980093E-2},{"$f":"'Samlet hovedstaden -alle værker'!J188","v":1.4751459976629369E-2},{"$f":"'Samlet hovedstaden -alle værker'!K188","v":1.6726700270612321E-2},{"$f":"'Samlet hovedstaden -alle værker'!L188","v":1.8143970224175958E-2},{"$f":"'Samlet hovedstaden -alle værker'!M188","v":1.9210434718828183E-2},{"$f":"'Samlet hovedstaden -alle værker'!N188","v":1.9926288087370993E-2},{"$f":"'Samlet hovedstaden -alle værker'!O188","v":1.7265458425979173E-2},{"$f":"'Samlet hovedstaden -alle værker'!P188","v":1.4595970159587395E-2},{"$f":"'Samlet hovedstaden -alle værker'!Q188","v":1.1917780955372463E-2},{"$f":"'Samlet hovedstaden -alle værker'!R188","v":9.2308482041006737E-3},{"$f":"'Samlet hovedstaden -alle værker'!S188","v":6.5351290178691616E-3},{"$f":"'Samlet hovedstaden -alle værker'!T188","v":7.7567059468303971E-3},{"$f":"'Samlet hovedstaden -alle værker'!U188","v":7.2735054687055895E-3},{"$f":"'Samlet hovedstaden -alle værker'!V188","v":7.8215328438684117E-3},{"$f":"'Samlet hovedstaden -alle værker'!W188","v":5.0108340383911799E-2},{"$f":"'Samlet hovedstaden -alle værker'!X188","v":4.7983187598852929E-2},{"$f":"'Samlet hovedstaden -alle værker'!Y188","v":4.2614284084241366E-2},{"$f":"'Samlet hovedstaden -alle værker'!Z188","v":3.7276152171177995E-2},{"$f":"'Samlet hovedstaden -alle værker'!AA188","v":3.1968528066780973E-2},{"$f":"'Samlet hovedstaden -alle værker'!AB188","v":2.6691150984768462E-2},{"$f":"'Samlet hovedstaden -alle værker'!AC188","v":2.1443763102744384E-2},{"$f":"'Samlet hovedstaden -alle værker'!AD188","v":2.1443763102744384E-2},{"$f":"'Samlet hovedstaden -alle værker'!AE188","v":2.1443763102744384E-2},{"$f":"'Samlet hovedstaden -alle værker'!AF188","v":2.1443763102744384E-2},{"$f":"'Samlet hovedstaden -alle værker'!AG188","v":2.1443763102744384E-2},{"$f":"'Samlet hovedstaden -alle værker'!AH188","v":2.1443763102744384E-2},{"$f":"'Samlet hovedstaden -alle værker'!AI188","v":2.1443763102744384E-2},{"$f":"'Samlet hovedstaden -alle værker'!AJ188","v":2.1443763102744384E-2},{"$f":"'Samlet hovedstaden -alle værker'!AK188","v":2.1443763102744384E-2},{"$f":"'Samlet hovedstaden -alle værker'!AL188","v":2.1443763102744384E-2},{"$f":"'Samlet hovedstaden -alle værker'!AM188","v":2.1443763102744384E-2}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C189","v":"KKV"},null,{"$f":"'Samlet hovedstaden -alle værker'!I189","v":5.5767789981025891E-2},{"$f":"'Samlet hovedstaden -alle værker'!J189","v":4.1985745278391925E-2},{"$f":"'Samlet hovedstaden -alle værker'!K189","v":3.2737200322717631E-2},{"$f":"'Samlet hovedstaden -alle værker'!L189","v":2.6101205239087721E-2},{"$f":"'Samlet hovedstaden -alle værker'!M189","v":2.1107764768849489E-2},{"$f":"'Samlet hovedstaden -alle værker'!N189","v":1.7114806588946031E-2},{"$f":"'Samlet hovedstaden -alle værker'!O189","v":1.8196770768056283E-2},{"$f":"'Samlet hovedstaden -alle værker'!P189","v":1.9282255766475794E-2},{"$f":"'Samlet hovedstaden -alle værker'!Q189","v":2.0371278797858001E-2},{"$f":"'Samlet hovedstaden -alle værker'!R189","v":2.1463857188251202E-2},{"$f":"'Samlet hovedstaden -alle værker'!S189","v":2.2560008377019151E-2},{"$f":"'Samlet hovedstaden -alle værker'!T189","v":1.5356054571241362E-2},{"$f":"'Samlet hovedstaden -alle værker'!U189","v":2.5467441067651701E-2},{"$f":"'Samlet hovedstaden -alle værker'!V189","v":2.1138796711100687E-2},{"$f":"'Samlet hovedstaden -alle værker'!W189","v":-1.4042254377463699E-4},{"$f":"'Samlet hovedstaden -alle værker'!X189","v":1.8926682830646294E-3},{"$f":"'Samlet hovedstaden -alle værker'!Y189","v":2.9550831772461993E-3},{"$f":"'Samlet hovedstaden -alle værker'!Z189","v":4.0114088936816245E-3},{"$f":"'Samlet hovedstaden -alle værker'!AA189","v":5.0616976325054651E-3},{"$f":"'Samlet hovedstaden -alle værker'!AB189","v":6.1060009988973974E-3},{"$f":"'Samlet hovedstaden -alle værker'!AC189","v":7.1443700115341449E-3},{"$f":"'Samlet hovedstaden -alle værker'!AD189","v":7.1443700115341449E-3},{"$f":"'Samlet hovedstaden -alle værker'!AE189","v":7.1443700115341449E-3},{"$f":"'Samlet hovedstaden -alle værker'!AF189","v":7.1443700115341449E-3},{"$f":"'Samlet hovedstaden -alle værker'!AG189","v":7.1443700115341449E-3},{"$f":"'Samlet hovedstaden -alle værker'!AH189","v":7.1443700115341449E-3},{"$f":"'Samlet hovedstaden -alle værker'!AI189","v":7.1443700115341449E-3},{"$f":"'Samlet hovedstaden -alle værker'!AJ189","v":7.1443700115341449E-3},{"$f":"'Samlet hovedstaden -alle værker'!AK189","v":7.1443700115341449E-3},{"$f":"'Samlet hovedstaden -alle værker'!AL189","v":7.1443700115341449E-3},{"$f":"'Samlet hovedstaden -alle værker'!AM189","v":7.1443700115341449E-3}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C190","v":"HCVgas"},null,{"$f":"'Samlet hovedstaden -alle værker'!I190","v":5.935603995995728E-2},{"$f":"'Samlet hovedstaden -alle værker'!J190","v":3.8137590889684284E-2},{"$f":"'Samlet hovedstaden -alle værker'!K190","v":2.3898790744260285E-2},{"$f":"'Samlet hovedstaden -alle værker'!L190","v":1.3682199030138625E-2},{"$f":"'Samlet hovedstaden -alle værker'!M190","v":5.9944382813330761E-3},{"$f":"'Samlet hovedstaden -alle værker'!N190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!O190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!P190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Q190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!R190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!S190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!T190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!U190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!V190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!W190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!X190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Y190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Z190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AA190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AB190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AC190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AD190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AE190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AF190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AG190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AH190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AI190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AJ190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AK190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AL190","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AM190","v":0}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C191","v":"SPolie"},null,{"$f":"'Samlet hovedstaden -alle værker'!I191","v":4.0130703706895067E-2},{"$f":"'Samlet hovedstaden -alle værker'!J191","v":3.7221932990517972E-2},{"$f":"'Samlet hovedstaden -alle værker'!K191","v":3.5269980481539683E-2},{"$f":"'Samlet hovedstaden -alle værker'!L191","v":3.3869419926864493E-2},{"$f":"'Samlet hovedstaden -alle værker'!M191","v":3.2815528887676436E-2},{"$f":"'Samlet hovedstaden -alle værker'!N191","v":3.180905899824589E-2},{"$f":"'Samlet hovedstaden -alle værker'!O191","v":2.5489806412020734E-2},{"$f":"'Samlet hovedstaden -alle værker'!P191","v":1.9149990347857596E-2},{"$f":"'Samlet hovedstaden -alle værker'!Q191","v":1.2789510268767143E-2},{"$f":"'Samlet hovedstaden -alle værker'!R191","v":6.4082649813083483E-3},{"$f":"'Samlet hovedstaden -alle værker'!S191","v":6.1526302231802717E-6},{"$f":"'Samlet hovedstaden -alle værker'!T191","v":3.0160381496827485E-5},{"$f":"'Samlet hovedstaden -alle værker'!U191","v":9.3908067567417681E-5},{"$f":"'Samlet hovedstaden -alle værker'!V191","v":1.9543072135930084E-4},{"$f":"'Samlet hovedstaden -alle værker'!W191","v":3.1840883405462176E-4},{"$f":"'Samlet hovedstaden -alle værker'!X191","v":4.4474014497916621E-4},{"$f":"'Samlet hovedstaden -alle værker'!Y191","v":3.5505075678844358E-4},{"$f":"'Samlet hovedstaden -alle værker'!Z191","v":2.6587541883330202E-4},{"$f":"'Samlet hovedstaden -alle værker'!AA191","v":1.7720972436251325E-4},{"$f":"'Samlet hovedstaden -alle værker'!AB191","v":8.9049316851133188E-5},{"$f":"'Samlet hovedstaden -alle værker'!AC191","v":1.3898892869620163E-6},{"$f":"'Samlet hovedstaden -alle værker'!AD191","v":1.3898892869620163E-6},{"$f":"'Samlet hovedstaden -alle værker'!AE191","v":1.3898892869620163E-6},{"$f":"'Samlet hovedstaden -alle værker'!AF191","v":1.3898892869620163E-6},{"$f":"'Samlet hovedstaden -alle værker'!AG191","v":1.3898892869620163E-6},{"$f":"'Samlet hovedstaden -alle værker'!AH191","v":1.3898892869620163E-6},{"$f":"'Samlet hovedstaden -alle værker'!AI191","v":1.3898892869620163E-6},{"$f":"'Samlet hovedstaden -alle værker'!AJ191","v":1.3898892869620163E-6},{"$f":"'Samlet hovedstaden -alle værker'!AK191","v":1.3898892869620163E-6},{"$f":"'Samlet hovedstaden -alle værker'!AL191","v":1.3898892869620163E-6},{"$f":"'Samlet hovedstaden -alle værker'!AM191","v":1.3898892869620163E-6}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C192","v":"SPgas"},null,{"$f":"'Samlet hovedstaden -alle værker'!I192","v":0.13471511575713452},{"$f":"'Samlet hovedstaden -alle værker'!J192","v":0.13392607545243898},{"$f":"'Samlet hovedstaden -alle værker'!K192","v":0.13339658400996807},{"$f":"'Samlet hovedstaden -alle værker'!L192","v":0.13301666450631727},{"$f":"'Samlet hovedstaden -alle værker'!M192","v":0.13273078342879227},{"$f":"'Samlet hovedstaden -alle værker'!N192","v":0.13174285725975887},{"$f":"'Samlet hovedstaden -alle værker'!O192","v":0.12725176812279859},{"$f":"'Samlet hovedstaden -alle værker'!P192","v":0.12274606453402921},{"$f":"'Samlet hovedstaden -alle værker'!Q192","v":0.11822567504187308},{"$f":"'Samlet hovedstaden -alle værker'!R192","v":0.11369052772820833},{"$f":"'Samlet hovedstaden -alle værker'!S192","v":0.10914055020456433},{"$f":"'Samlet hovedstaden -alle værker'!T192","v":8.5778949406599053E-2},{"$f":"'Samlet hovedstaden -alle værker'!U192","v":7.033560817327987E-2},{"$f":"'Samlet hovedstaden -alle værker'!V192","v":5.7893054916336235E-2},{"$f":"'Samlet hovedstaden -alle værker'!W192","v":3.1447600681183047E-2},{"$f":"'Samlet hovedstaden -alle værker'!X192","v":2.8881564572644691E-2},{"$f":"'Samlet hovedstaden -alle værker'!Y192","v":2.8301846207547478E-2},{"$f":"'Samlet hovedstaden -alle værker'!Z192","v":2.7725450469219939E-2},{"$f":"'Samlet hovedstaden -alle værker'!AA192","v":2.7152348874084513E-2},{"$f":"'Samlet hovedstaden -alle værker'!AB192","v":2.6582513263207899E-2},{"$f":"'Samlet hovedstaden -alle værker'!AC192","v":2.6015915797688197E-2},{"$f":"'Samlet hovedstaden -alle værker'!AD192","v":2.6015915797688197E-2},{"$f":"'Samlet hovedstaden -alle værker'!AE192","v":2.6015915797688197E-2},{"$f":"'Samlet hovedstaden -alle værker'!AF192","v":2.6015915797688197E-2},{"$f":"'Samlet hovedstaden -alle værker'!AG192","v":2.6015915797688197E-2},{"$f":"'Samlet hovedstaden -alle værker'!AH192","v":2.6015915797688197E-2},{"$f":"'Samlet hovedstaden -alle værker'!AI192","v":2.6015915797688197E-2},{"$f":"'Samlet hovedstaden -alle værker'!AJ192","v":2.6015915797688197E-2},{"$f":"'Samlet hovedstaden -alle værker'!AK192","v":2.6015915797688197E-2},{"$f":"'Samlet hovedstaden -alle værker'!AL192","v":2.6015915797688197E-2},{"$f":"'Samlet hovedstaden -alle værker'!AM192","v":2.6015915797688197E-2}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C193","v":"GeoEl"},null,{"$f":"'Samlet hovedstaden -alle værker'!I193","v":0},{"$f":"'Samlet hovedstaden -alle værker'!J193","v":0},{"$f":"'Samlet hovedstaden -alle værker'!K193","v":0},{"$f":"'Samlet hovedstaden -alle værker'!L193","v":0},{"$f":"'Samlet hovedstaden -alle værker'!M193","v":0},{"$f":"'Samlet hovedstaden -alle værker'!N193","v":5.7733465698327976E-3},{"$f":"'Samlet hovedstaden -alle værker'!O193","v":6.190686400281014E-3},{"$f":"'Samlet hovedstaden -alle værker'!P193","v":6.6093842961457592E-3},{"$f":"'Samlet hovedstaden -alle værker'!Q193","v":7.02944689715072E-3},{"$f":"'Samlet hovedstaden -alle værker'!R193","v":7.4508808863730409E-3},{"$f":"'Samlet hovedstaden -alle værker'!S193","v":7.8736929905981988E-3},{"$f":"'Samlet hovedstaden -alle værker'!T193","v":6.7047168403239384E-3},{"$f":"'Samlet hovedstaden -alle værker'!U193","v":6.840373124945954E-3},{"$f":"'Samlet hovedstaden -alle værker'!V193","v":7.8837854184982004E-3},{"$f":"'Samlet hovedstaden -alle værker'!W193","v":1.1280294279744285E-2},{"$f":"'Samlet hovedstaden -alle værker'!X193","v":9.433645808136366E-3},{"$f":"'Samlet hovedstaden -alle værker'!Y193","v":9.3045704849661869E-3},{"$f":"'Samlet hovedstaden -alle værker'!Z193","v":9.1762349505449883E-3},{"$f":"'Samlet hovedstaden -alle værker'!AA193","v":9.0486328629536521E-3},{"$f":"'Samlet hovedstaden -alle værker'!AB193","v":8.921757952555686E-3},{"$f":"'Samlet hovedstaden -alle værker'!AC193","v":8.7956040209701408E-3},{"$f":"'Samlet hovedstaden -alle værker'!AD193","v":8.7956040209701408E-3},{"$f":"'Samlet hovedstaden -alle værker'!AE193","v":8.7956040209701408E-3},{"$f":"'Samlet hovedstaden -alle værker'!AF193","v":8.7956040209701408E-3},{"$f":"'Samlet hovedstaden -alle værker'!AG193","v":8.7956040209701408E-3},{"$f":"'Samlet hovedstaden -alle værker'!AH193","v":8.7956040209701408E-3},{"$f":"'Samlet hovedstaden -alle værker'!AI193","v":8.7956040209701408E-3},{"$f":"'Samlet hovedstaden -alle værker'!AJ193","v":8.7956040209701408E-3},{"$f":"'Samlet hovedstaden -alle værker'!AK193","v":8.7956040209701408E-3},{"$f":"'Samlet hovedstaden -alle værker'!AL193","v":8.7956040209701408E-3},{"$f":"'Samlet hovedstaden -alle værker'!AM193","v":8.7956040209701408E-3}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C194","v":"GeoVa"},null,{"$f":"'Samlet hovedstaden -alle værker'!I194","v":9.393145185366953E-3},{"$f":"'Samlet hovedstaden -alle værker'!J194","v":6.0353070806037695E-3},{"$f":"'Samlet hovedstaden -alle værker'!K194","v":3.782004516591421E-3},{"$f":"'Samlet hovedstaden -alle værker'!L194","v":2.1652199511941702E-3},{"$f":"'Samlet hovedstaden -alle værker'!M194","v":9.486250955971459E-4},{"$f":"'Samlet hovedstaden -alle værker'!N194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!O194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!P194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Q194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!R194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!S194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!T194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!U194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!V194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!W194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!X194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Y194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Z194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AA194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AB194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AC194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AD194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AE194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AF194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AG194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AH194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AI194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AJ194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AK194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AL194","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AM194","v":0}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C195","v":"VP"},null,{"$f":"'Samlet hovedstaden -alle værker'!I195","v":1.0715889262132095E-2},{"$f":"'Samlet hovedstaden -alle værker'!J195","v":2.3791134498935353E-2},{"$f":"'Samlet hovedstaden -alle værker'!K195","v":3.2565376346804231E-2},{"$f":"'Samlet hovedstaden -alle værker'!L195","v":3.886105053599849E-2},{"$f":"'Samlet hovedstaden -alle værker'!M195","v":4.3598407011941301E-2},{"$f":"'Samlet hovedstaden -alle værker'!N195","v":4.7019268458251523E-2},{"$f":"'Samlet hovedstaden -alle værker'!O195","v":5.5828259081951104E-2},{"$f":"'Samlet hovedstaden -alle værker'!P195","v":6.4665915039385971E-2},{"$f":"'Samlet hovedstaden -alle værker'!Q195","v":7.3532376478365677E-2},{"$f":"'Samlet hovedstaden -alle værker'!R195","v":8.2427784461784726E-2},{"$f":"'Samlet hovedstaden -alle værker'!S195","v":9.1352280975109321E-2},{"$f":"'Samlet hovedstaden -alle værker'!T195","v":0.13774296029005864},{"$f":"'Samlet hovedstaden -alle værker'!U195","v":0.19981255194880634},{"$f":"'Samlet hovedstaden -alle værker'!V195","v":0.2641947895331041},{"$f":"'Samlet hovedstaden -alle værker'!W195","v":0.60592940368068682},{"$f":"'Samlet hovedstaden -alle værker'!X195","v":0.59788980741283038},{"$f":"'Samlet hovedstaden -alle værker'!Y195","v":0.60407320677042575},{"$f":"'Samlet hovedstaden -alle værker'!Z195","v":0.61022116628435219},{"$f":"'Samlet hovedstaden -alle værker'!AA195","v":0.61633398976649423},{"$f":"'Samlet hovedstaden -alle værker'!AB195","v":0.62241197756602951},{"$f":"'Samlet hovedstaden -alle værker'!AC195","v":0.62845542661860943},{"$f":"'Samlet hovedstaden -alle værker'!AD195","v":0.62845542661860943},{"$f":"'Samlet hovedstaden -alle værker'!AE195","v":0.62845542661860943},{"$f":"'Samlet hovedstaden -alle værker'!AF195","v":0.62845542661860943},{"$f":"'Samlet hovedstaden -alle værker'!AG195","v":0.62845542661860943},{"$f":"'Samlet hovedstaden -alle værker'!AH195","v":0.62845542661860943},{"$f":"'Samlet hovedstaden -alle værker'!AI195","v":0.62845542661860943},{"$f":"'Samlet hovedstaden -alle værker'!AJ195","v":0.62845542661860943},{"$f":"'Samlet hovedstaden -alle værker'!AK195","v":0.62845542661860943},{"$f":"'Samlet hovedstaden -alle værker'!AL195","v":0.62845542661860943},{"$f":"'Samlet hovedstaden -alle værker'!AM195","v":0.62845542661860943}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C196","v":"Sol"},null,{"$f":"'Samlet hovedstaden -alle værker'!I196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!J196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!K196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!L196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!M196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!N196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!O196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!P196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Q196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!R196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!S196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!T196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!U196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!V196","v":-1.4634918117886506E-4},{"$f":"'Samlet hovedstaden -alle værker'!W196","v":-3.5628455523601253E-5},{"$f":"'Samlet hovedstaden -alle værker'!X196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Y196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!Z196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AA196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AB196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AC196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AD196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AE196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AF196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AG196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AH196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AI196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AJ196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AK196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AL196","v":0},{"$f":"'Samlet hovedstaden -alle værker'!AM196","v":0}]
[null,{"$f":"'Samlet hovedstaden -alle værker'!C197","v":"Total"},null,{"$f":"'Samlet hovedstaden -alle værker'!I197","v":1.0000000000000289},{"$f":"'Samlet hovedstaden -alle værker'!J197","v":1.0000000000000024},{"$f":"'Samlet hovedstaden -alle værker'!K197","v":0.99999999999999711},{"$f":"'Samlet hovedstaden -alle værker'!L197","v":0.99999999999999822},{"$f":"'Samlet hovedstaden -alle værker'!M197","v":1.0000000000000024},{"$f":"'Samlet hovedstaden -alle værker'!N197","v":1.0000000000000029},{"$f":"'Samlet hovedstaden -alle værker'!O197","v":1.0000000000000036},{"$f":"'Samlet hovedstaden -alle værker'!P197","v":0.99999999999999656},{"$f":"'Samlet hovedstaden -alle værker'!Q197","v":1.0000000000000016},{"$f":"'Samlet hovedstaden -alle værker'!R197","v":0.99999999999999822},{"$f":"'Samlet hovedstaden -alle værker'!S197","v":0.99999999999999645},{"$f":"'Samlet hovedstaden -alle værker'!T197","v":0.99999999999999434},{"$f":"'Samlet hovedstaden -alle værker'!U197","v":0.99999999999999845},{"$f":"'Samlet hovedstaden -alle værker'!V197","v":1.0000000000000031},{"$f":"'Samlet hovedstaden -alle værker'!W197","v":0.99999999999999689},{"$f":"'Samlet hovedstaden -alle værker'!X197","v":0.99999999999999623},{"$f":"'Samlet hovedstaden -alle værker'!Y197","v":0.99999999999999711},{"$f":"'Samlet hovedstaden -alle værker'!Z197","v":1.0000000000000018},{"$f":"'Samlet hovedstaden -alle værker'!AA197","v":0.99999999999999856},{"$f":"'Samlet hovedstaden -alle værker'!AB197","v":0.99999999999999534},{"$f":"'Samlet hovedstaden -alle værker'!AC197","v":1.0000000000000011},{"$f":"'Samlet hovedstaden -alle værker'!AD197","v":1.0000000000000011},{"$f":"'Samlet hovedstaden -alle værker'!AE197","v":1.0000000000000011},{"$f":"'Samlet hovedstaden -alle værker'!AF197","v":1.0000000000000011},{"$f":"'Samlet hovedstaden -alle værker'!AG197","v":1.0000000000000011},{"$f":"'Samlet hovedstaden -alle værker'!AH197","v":1.0000000000000011},{"$f":"'Samlet hovedstaden -alle værker'!AI197","v":1.0000000000000011},{"$f":"'Samlet hovedstaden -alle værker'!AJ197","v":1.0000000000000011},{"$f":"'Samlet hovedstaden -alle værker'!AK197","v":1.0000000000000011},{"$f":"'Samlet hovedstaden -alle værker'!AL197","v":1.0000000000000011},{"$f":"'Samlet hovedstaden -alle værker'!AM197","v":1.0000000000000011}]
[]
[null,"Marginal produktion, opdelt på brændsler"]
[null,null,null,{"$f":"D4","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Kul",null,{"$f":"D7+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y7+Y11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Letolie",null,{"$f":"D17","v":4.0130703706895067E-2},3.7221932990517972E-2,3.5269980481539683E-2,3.3869419926864493E-2,3.2815528887676436E-2,3.180905899824589E-2,2.5489806412020734E-2,1.9149990347857596E-2,1.2789510268767143E-2,6.4082649813083483E-3,6.1526302231802717E-6,3.0160381496827485E-5,9.3908067567417681E-5,1.9543072135930084E-4,3.1840883405462176E-4,4.4474014497916621E-4,3.5505075678844358E-4,2.6587541883330202E-4,1.7720972436251325E-4,8.9049316851133188E-5,1.3898892869620163E-6,{"$f":"Y17","v":1.3898892869620163E-6},1.3898892869620163E-6,1.3898892869620163E-6,1.3898892869620163E-6,1.3898892869620163E-6,1.3898892869620163E-6,1.3898892869620163E-6,1.3898892869620163E-6,1.3898892869620163E-6,1.3898892869620163E-6]
[null,"Naturgas",null,{"$f":"D14+D16+D18","v":0.20587914186507189},0.18681512631875263,0.17402207502484068,0.16484283376063186,0.15793565642895352,0.15166914534712986,0.14451722654877777,0.13734203469361661,0.13014345599724553,0.12292137593230901,0.11567567922243349,9.3535655353429448E-2,7.7609113641985458E-2,6.571458776020464E-2,8.1555941065094839E-2,7.6864752171497616E-2,7.0916130291788837E-2,6.5001602640397935E-2,5.9120876940865486E-2,5.327366424797636E-2,4.7459678900432581E-2,{"$f":"Y14+Y16+Y18","v":4.7459678900432581E-2},4.7459678900432581E-2,4.7459678900432581E-2,4.7459678900432581E-2,4.7459678900432581E-2,4.7459678900432581E-2,4.7459678900432581E-2,4.7459678900432581E-2,4.7459678900432581E-2,4.7459678900432581E-2]
[null,"Træpiller",null,{"$f":"D5+D6+D10+D12","v":0.51469572893931792},0.53307582329892433,0.54540992412664646,0.5542598602891522,0.56091924276848903,0.5628434558479094,0.56778400351428038,0.57274062821532035,0.57771340855334086,0.58270242364386027,0.58770775311983825,0.57972080277685367,0.53961004341386132,0.49173384246405882,0.18597101667648416,0.18579582541959672,0.19156378804664453,0.19729869188483232,0.20300082033419969,0.20867045356471678,0.21430786856216966,{"$f":"Y5+Y6+Y10+Y12","v":0.21430786856216966},0.21430786856216966,0.21430786856216966,0.21430786856216966,0.21430786856216966,0.21430786856216966,0.21430786856216966,0.21430786856216966,0.21430786856216966,0.21430786856216966]
[null,"Træflis",null,{"$f":"D8+D9+D15","v":0.20582353449032459},0.19553634203972781,0.18863304402409967,0.18367980522685229,0.17995260188248288,0.17602421024545295,0.17562625343086966,0.17522700162513447,0.17482644849690424,0.17442458767348815,0.1740214127405213,0.1580842185891651,0.15471867907731046,0.14830547003390321,0.10374082630040775,0.11579001840790425,0.10960779599131572,0.10346100667282052,9.7349346698352865E-2,9.1272515775908905E-2,8.523021702636184E-2,{"$f":"Y8+Y9+Y15","v":8.523021702636184E-2},8.523021702636184E-2,8.523021702636184E-2,8.523021702636184E-2,8.523021702636184E-2,8.523021702636184E-2,8.523021702636184E-2,8.523021702636184E-2,8.523021702636184E-2,8.523021702636184E-2]
[null,"Halm",null,{"$f":"D13","v":1.3361856550920375E-2},{"$f":"E13","v":1.7524333772540365E-2},2.0317595479474867E-2,2.2321810309304715E-2,2.382993792486204E-2,2.4861514533180674E-2,2.4563764611823042E-2,2.4265045782535789E-2,2.3965353308227414E-2,2.3664682420874862E-2,2.336302832127286E-2,2.4181485768666806E-2,2.1315330725521314E-2,2.2118443250053674E-2,1.1239737619047948E-2,1.3781210635051814E-2,1.4179457658067584E-2,1.4575422148220498E-2,1.4969123672770139E-2,1.5360581575957068E-2,1.574981498217062E-2,{"$f":"Y13","v":1.574981498217062E-2},1.574981498217062E-2,1.574981498217062E-2,1.574981498217062E-2,1.574981498217062E-2,1.574981498217062E-2,1.574981498217062E-2,1.574981498217062E-2,1.574981498217062E-2,1.574981498217062E-2]
[null,"Geotermi",null,{"$f":"D19+D20","v":9.393145185366953E-3},6.0353070806037695E-3,3.782004516591421E-3,2.1652199511941702E-3,9.486250955971459E-4,5.7733465698327976E-3,6.190686400281014E-3,6.6093842961457592E-3,7.02944689715072E-3,7.4508808863730409E-3,7.8736929905981988E-3,6.7047168403239384E-3,6.840373124945954E-3,7.8837854184982004E-3,1.1280294279744285E-2,9.433645808136366E-3,9.3045704849661869E-3,9.1762349505449883E-3,9.0486328629536521E-3,8.921757952555686E-3,8.7956040209701408E-3,{"$f":"Y19+Y20","v":8.7956040209701408E-3},8.7956040209701408E-3,8.7956040209701408E-3,8.7956040209701408E-3,8.7956040209701408E-3,8.7956040209701408E-3,8.7956040209701408E-3,8.7956040209701408E-3,8.7956040209701408E-3,8.7956040209701408E-3]
[null,"Varmepumper",null,{"$f":"D21+D22","v":1.0715889262132095E-2},2.3791134498935353E-2,3.2565376346804231E-2,3.886105053599849E-2,4.3598407011941301E-2,4.7019268458251523E-2,5.5828259081951104E-2,6.4665915039385971E-2,7.3532376478365677E-2,8.2427784461784726E-2,9.1352280975109321E-2,0.13774296029005864,0.19981255194880634,0.26404844035192526,0.60589377522516319,0.59788980741283038,0.60407320677042575,0.61022116628435219,0.61633398976649423,0.62241197756602951,0.62845542661860943,{"$f":"Y21+Y22","v":0.62845542661860943},0.62845542661860943,0.62845542661860943,0.62845542661860943,0.62845542661860943,0.62845542661860943,0.62845542661860943,0.62845542661860943,0.62845542661860943,0.62845542661860943]
[null,"Sol",null,{"$f":"D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1.4634918117886506E-4,-3.5628455523601253E-5,0,0,0,0,0,0,{"$f":"Y22","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D27:D35)","v":1.0000000000000289},1.0000000000000022,0.99999999999999689,0.99999999999999811,1.0000000000000022,1.0000000000000031,1.0000000000000036,0.99999999999999656,1.0000000000000016,0.99999999999999822,0.99999999999999656,0.99999999999999445,0.99999999999999833,0.99985365081882427,0.99996437154447326,0.99999999999999634,0.99999999999999711,1.0000000000000018,0.99999999999999867,0.99999999999999534,1.0000000000000013,{"$f":"SUM(Y27:Y35)","v":1.0000000000000013},1.0000000000000013,1.0000000000000013,1.0000000000000013,1.0000000000000013,1.0000000000000013,1.0000000000000013,1.0000000000000013,1.0000000000000013,1.0000000000000013]
[]
[null,"Marginal emission efter 125 % metoden"]
[]
[null,"Metode",null,1.25,null,"125 %- metoden anvendes som udgangspunkt"]
[]
[null,null,null,{"$f":"D26","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"CO2-emission","kg/GJ",{"$f":"AMV1træ!L35*D$5/$D$40+AMV1træBP!L35*D$6/AMV1træBP!L$30+AMV3kul!L35*D$7/$D$40+AMV4træ!L35*D$8/$D$40+AMV4træBP!L35*D$9/AMV4træBP!L$30+AVV1træ!L35*D$10/$D$40+AVV1kul!L35*D$11/$D$40+AVV2træ!L35*D$12/$D$40+AVV2halm!L35*D$13/$D$40+AVV2gasGT!L35*D$14/$D$40+KKV!L35*D$15/$D$40+HCVgas!L35*D$16/$D$40+SPolie!L35*D$17/SPolie!L$30+SPgas!L35*D$18/SPgas!L$30","v":15.070800792866221},{"$f":"AMV1træ!M35*E$5/$D$40+AMV1træBP!M35*E$6/AMV1træBP!M$30+AMV3kul!M35*E$7/$D$40+AMV4træ!M35*E$8/$D$40+AMV4træBP!M35*E$9/AMV4træBP!M$30+AVV1træ!M35*E$10/$D$40+AVV1kul!M35*E$11/$D$40+AVV2træ!M35*E$12/$D$40+AVV2halm!M35*E$13/$D$40+AVV2gasGT!M35*E$14/$D$40+KKV!M35*E$15/$D$40+HCVgas!M35*E$16/$D$40+SPolie!M35*E$17/SPolie!M$30+SPgas!M35*E$18/SPgas!M$30","v":13.948775414817897},{"$f":"AMV1træ!N35*F$5/$D$40+AMV1træBP!N35*F$6/AMV1træBP!N$30+AMV3kul!N35*F$7/$D$40+AMV4træ!N35*F$8/$D$40+AMV4træBP!N35*F$9/AMV4træBP!N$30+AVV1træ!N35*F$10/$D$40+AVV1kul!N35*F$11/$D$40+AVV2træ!N35*F$12/$D$40+AVV2halm!N35*F$13/$D$40+AVV2gasGT!N35*F$14/$D$40+KKV!N35*F$15/$D$40+HCVgas!N35*F$16/$D$40+SPolie!N35*F$17/SPolie!N$30+SPgas!N35*F$18/SPgas!N$30","v":13.195831829581786},{"$f":"AMV1træ!O35*G$5/$D$40+AMV1træBP!O35*G$6/AMV1træBP!O$30+AMV3kul!O35*G$7/$D$40+AMV4træ!O35*G$8/$D$40+AMV4træBP!O35*G$9/AMV4træBP!O$30+AVV1træ!O35*G$10/$D$40+AVV1kul!O35*G$11/$D$40+AVV2træ!O35*G$12/$D$40+AVV2halm!O35*G$13/$D$40+AVV2gasGT!O35*G$14/$D$40+KKV!O35*G$15/$D$40+HCVgas!O35*G$16/$D$40+SPolie!O35*G$17/SPolie!O$30+SPgas!O35*G$18/SPgas!O$30","v":12.655581449243714},{"$f":"AMV1træ!P35*H$5/$D$40+AMV1træBP!P35*H$6/AMV1træBP!P$30+AMV3kul!P35*H$7/$D$40+AMV4træ!P35*H$8/$D$40+AMV4træBP!P35*H$9/AMV4træBP!P$30+AVV1træ!P35*H$10/$D$40+AVV1kul!P35*H$11/$D$40+AVV2træ!P35*H$12/$D$40+AVV2halm!P35*H$13/$D$40+AVV2gasGT!P35*H$14/$D$40+KKV!P35*H$15/$D$40+HCVgas!P35*H$16/$D$40+SPolie!P35*H$17/SPolie!P$30+SPgas!P35*H$18/SPgas!P$30","v":12.249054910383506},{"$f":"AMV1træ!Q35*I$5/$D$40+AMV1træBP!Q35*I$6/AMV1træBP!Q$30+AMV3kul!Q35*I$7/$D$40+AMV4træ!Q35*I$8/$D$40+AMV4træBP!Q35*I$9/AMV4træBP!Q$30+AVV1træ!Q35*I$10/$D$40+AVV1kul!Q35*I$11/$D$40+AVV2træ!Q35*I$12/$D$40+AVV2halm!Q35*I$13/$D$40+AVV2gasGT!Q35*I$14/$D$40+KKV!Q35*I$15/$D$40+HCVgas!Q35*I$16/$D$40+SPolie!Q35*I$17/SPolie!Q$30+SPgas!Q35*I$18/SPgas!Q$30","v":11.863182788275386},{"$f":"AMV1træ!R35*J$5/$D$40+AMV1træBP!R35*J$6/AMV1træBP!R$30+AMV3kul!R35*J$7/$D$40+AMV4træ!R35*J$8/$D$40+AMV4træBP!R35*J$9/AMV4træBP!R$30+AVV1træ!R35*J$10/$D$40+AVV1kul!R35*J$11/$D$40+AVV2træ!R35*J$12/$D$40+AVV2halm!R35*J$13/$D$40+AVV2gasGT!R35*J$14/$D$40+KKV!R35*J$15/$D$40+HCVgas!R35*J$16/$D$40+SPolie!R35*J$17/SPolie!R$30+SPgas!R35*J$18/SPgas!R$30","v":10.937484118914409},{"$f":"AMV1træ!S35*K$5/$D$40+AMV1træBP!S35*K$6/AMV1træBP!S$30+AMV3kul!S35*K$7/$D$40+AMV4træ!S35*K$8/$D$40+AMV4træBP!S35*K$9/AMV4træBP!S$30+AVV1træ!S35*K$10/$D$40+AVV1kul!S35*K$11/$D$40+AVV2træ!S35*K$12/$D$40+AVV2halm!S35*K$13/$D$40+AVV2gasGT!S35*K$14/$D$40+KKV!S35*K$15/$D$40+HCVgas!S35*K$16/$D$40+SPolie!S35*K$17/SPolie!S$30+SPgas!S35*K$18/SPgas!S$30","v":10.008773133792149},{"$f":"AMV1træ!T35*L$5/$D$40+AMV1træBP!T35*L$6/AMV1træBP!T$30+AMV3kul!T35*L$7/$D$40+AMV4træ!T35*L$8/$D$40+AMV4træBP!T35*L$9/AMV4træBP!T$30+AVV1træ!T35*L$10/$D$40+AVV1kul!T35*L$11/$D$40+AVV2træ!T35*L$12/$D$40+AVV2halm!T35*L$13/$D$40+AVV2gasGT!T35*L$14/$D$40+KKV!T35*L$15/$D$40+HCVgas!T35*L$16/$D$40+SPolie!T35*L$17/SPolie!T$30+SPgas!T35*L$18/SPgas!T$30","v":9.0770351053826772},{"$f":"AMV1træ!U35*M$5/$D$40+AMV1træBP!U35*M$6/AMV1træBP!U$30+AMV3kul!U35*M$7/$D$40+AMV4træ!U35*M$8/$D$40+AMV4træBP!U35*M$9/AMV4træBP!U$30+AVV1træ!U35*M$10/$D$40+AVV1kul!U35*M$11/$D$40+AVV2træ!U35*M$12/$D$40+AVV2halm!U35*M$13/$D$40+AVV2gasGT!U35*M$14/$D$40+KKV!U35*M$15/$D$40+HCVgas!U35*M$16/$D$40+SPolie!U35*M$17/SPolie!U$30+SPgas!U35*M$18/SPgas!U$30","v":8.1422552099970638},{"$f":"AMV1træ!V35*N$5/$D$40+AMV1træBP!V35*N$6/AMV1træBP!V$30+AMV3kul!V35*N$7/$D$40+AMV4træ!V35*N$8/$D$40+AMV4træBP!V35*N$9/AMV4træBP!V$30+AVV1træ!V35*N$10/$D$40+AVV1kul!V35*N$11/$D$40+AVV2træ!V35*N$12/$D$40+AVV2halm!V35*N$13/$D$40+AVV2gasGT!V35*N$14/$D$40+KKV!V35*N$15/$D$40+HCVgas!V35*N$16/$D$40+SPolie!V35*N$17/SPolie!V$30+SPgas!V35*N$18/SPgas!V$30","v":7.2044185269979817},{"$f":"AMV1træ!W35*O$5/$D$40+AMV1træBP!W35*O$6/AMV1træBP!W$30+AMV3kul!W35*O$7/$D$40+AMV4træ!W35*O$8/$D$40+AMV4træBP!W35*O$9/AMV4træBP!W$30+AVV1træ!W35*O$10/$D$40+AVV1kul!W35*O$11/$D$40+AVV2træ!W35*O$12/$D$40+AVV2halm!W35*O$13/$D$40+AVV2gasGT!W35*O$14/$D$40+KKV!W35*O$15/$D$40+HCVgas!W35*O$16/$D$40+SPolie!W35*O$17/SPolie!W$30+SPgas!W35*O$18/SPgas!W$30","v":5.7837800262428498},{"$f":"AMV1træ!X35*P$5/$D$40+AMV1træBP!X35*P$6/AMV1træBP!X$30+AMV3kul!X35*P$7/$D$40+AMV4træ!X35*P$8/$D$40+AMV4træBP!X35*P$9/AMV4træBP!X$30+AVV1træ!X35*P$10/$D$40+AVV1kul!X35*P$11/$D$40+AVV2træ!X35*P$12/$D$40+AVV2halm!X35*P$13/$D$40+AVV2gasGT!X35*P$14/$D$40+KKV!X35*P$15/$D$40+HCVgas!X35*P$16/$D$40+SPolie!X35*P$17/SPolie!X$30+SPgas!X35*P$18/SPgas!X$30","v":4.789793657237599},{"$f":"AMV1træ!Y35*Q$5/$D$40+AMV1træBP!Y35*Q$6/AMV1træBP!Y$30+AMV3kul!Y35*Q$7/$D$40+AMV4træ!Y35*Q$8/$D$40+AMV4træBP!Y35*Q$9/AMV4træBP!Y$30+AVV1træ!Y35*Q$10/$D$40+AVV1kul!Y35*Q$11/$D$40+AVV2træ!Y35*Q$12/$D$40+AVV2halm!Y35*Q$13/$D$40+AVV2gasGT!Y35*Q$14/$D$40+KKV!Y35*Q$15/$D$40+HCVgas!Y35*Q$16/$D$40+SPolie!Y35*Q$17/SPolie!Y$30+SPgas!Y35*Q$18/SPgas!Y$30","v":4.0357833629645032},{"$f":"AMV1træ!Z35*R$5/$D$40+AMV1træBP!Z35*R$6/AMV1træBP!Z$30+AMV3kul!Z35*R$7/$D$40+AMV4træ!Z35*R$8/$D$40+AMV4træBP!Z35*R$9/AMV4træBP!Z$30+AVV1træ!Z35*R$10/$D$40+AVV1kul!Z35*R$11/$D$40+AVV2træ!Z35*R$12/$D$40+AVV2halm!Z35*R$13/$D$40+AVV2gasGT!Z35*R$14/$D$40+KKV!Z35*R$15/$D$40+HCVgas!Z35*R$16/$D$40+SPolie!Z35*R$17/SPolie!Z$30+SPgas!Z35*R$18/SPgas!Z$30","v":2.6215660670497191E-2},{"$f":"AMV1træ!AA35*S$5/$D$40+AMV1træBP!AA35*S$6/AMV1træBP!AA$30+AMV3kul!AA35*S$7/$D$40+AMV4træ!AA35*S$8/$D$40+AMV4træBP!AA35*S$9/AMV4træBP!AA$30+AVV1træ!AA35*S$10/$D$40+AVV1kul!AA35*S$11/$D$40+AVV2træ!AA35*S$12/$D$40+AVV2halm!AA35*S$13/$D$40+AVV2gasGT!AA35*S$14/$D$40+KKV!AA35*S$15/$D$40+HCVgas!AA35*S$16/$D$40+SPolie!AA35*S$17/SPolie!AA$30+SPgas!AA35*S$18/SPgas!AA$30","v":3.6616938603284681E-2},{"$f":"AMV1træ!AB35*T$5/$D$40+AMV1træBP!AB35*T$6/AMV1træBP!AB$30+AMV3kul!AB35*T$7/$D$40+AMV4træ!AB35*T$8/$D$40+AMV4træBP!AB35*T$9/AMV4træBP!AB$30+AVV1træ!AB35*T$10/$D$40+AVV1kul!AB35*T$11/$D$40+AVV2træ!AB35*T$12/$D$40+AVV2halm!AB35*T$13/$D$40+AVV2gasGT!AB35*T$14/$D$40+KKV!AB35*T$15/$D$40+HCVgas!AB35*T$16/$D$40+SPolie!AB35*T$17/SPolie!AB$30+SPgas!AB35*T$18/SPgas!AB$30","v":2.9232512308915187E-2},{"$f":"AMV1træ!AC35*U$5/$D$40+AMV1træBP!AC35*U$6/AMV1træBP!AC$30+AMV3kul!AC35*U$7/$D$40+AMV4træ!AC35*U$8/$D$40+AMV4træBP!AC35*U$9/AMV4træBP!AC$30+AVV1træ!AC35*U$10/$D$40+AVV1kul!AC35*U$11/$D$40+AVV2træ!AC35*U$12/$D$40+AVV2halm!AC35*U$13/$D$40+AVV2gasGT!AC35*U$14/$D$40+KKV!AC35*U$15/$D$40+HCVgas!AC35*U$16/$D$40+SPolie!AC35*U$17/SPolie!AC$30+SPgas!AC35*U$18/SPgas!AC$30","v":2.1890409483941865E-2},{"$f":"AMV1træ!AD35*V$5/$D$40+AMV1træBP!AD35*V$6/AMV1træBP!AD$30+AMV3kul!AD35*V$7/$D$40+AMV4træ!AD35*V$8/$D$40+AMV4træBP!AD35*V$9/AMV4træBP!AD$30+AVV1træ!AD35*V$10/$D$40+AVV1kul!AD35*V$11/$D$40+AVV2træ!AD35*V$12/$D$40+AVV2halm!AD35*V$13/$D$40+AVV2gasGT!AD35*V$14/$D$40+KKV!AD35*V$15/$D$40+HCVgas!AD35*V$16/$D$40+SPolie!AD35*V$17/SPolie!AD$30+SPgas!AD35*V$18/SPgas!AD$30","v":1.4590267305846923E-2},{"$f":"AMV1træ!AE35*W$5/$D$40+AMV1træBP!AE35*W$6/AMV1træBP!AE$30+AMV3kul!AE35*W$7/$D$40+AMV4træ!AE35*W$8/$D$40+AMV4træBP!AE35*W$9/AMV4træBP!AE$30+AVV1træ!AE35*W$10/$D$40+AVV1kul!AE35*W$11/$D$40+AVV2træ!AE35*W$12/$D$40+AVV2halm!AE35*W$13/$D$40+AVV2gasGT!AE35*W$14/$D$40+KKV!AE35*W$15/$D$40+HCVgas!AE35*W$16/$D$40+SPolie!AE35*W$17/SPolie!AE$30+SPgas!AE35*W$18/SPgas!AE$30","v":7.3317270874099652E-3},{"$f":"AMV1træ!AF35*X$5/$D$40+AMV1træBP!AF35*X$6/AMV1træBP!AF$30+AMV3kul!AF35*X$7/$D$40+AMV4træ!AF35*X$8/$D$40+AMV4træBP!AF35*X$9/AMV4træBP!AF$30+AVV1træ!AF35*X$10/$D$40+AVV1kul!AF35*X$11/$D$40+AVV2træ!AF35*X$12/$D$40+AVV2halm!AF35*X$13/$D$40+AVV2gasGT!AF35*X$14/$D$40+KKV!AF35*X$15/$D$40+HCVgas!AF35*X$16/$D$40+SPolie!AF35*X$17/SPolie!AF$30+SPgas!AF35*X$18/SPgas!AF$30","v":1.1443421795987267E-4},{"$f":"AMV1træ!AG35*Y$5/$D$40+AMV1træBP!AG35*Y$6/AMV1træBP!AG$30+AMV3kul!AG35*Y$7/$D$40+AMV4træ!AG35*Y$8/$D$40+AMV4træBP!AG35*Y$9/AMV4træBP!AG$30+AVV1træ!AG35*Y$10/$D$40+AVV1kul!AG35*Y$11/$D$40+AVV2træ!AG35*Y$12/$D$40+AVV2halm!AG35*Y$13/$D$40+AVV2gasGT!AG35*Y$14/$D$40+KKV!AG35*Y$15/$D$40+HCVgas!AG35*Y$16/$D$40+SPolie!AG35*Y$17/SPolie!AG$30+SPgas!AG35*Y$18/SPgas!AG$30","v":1.1443421795987267E-4},{"$f":"AMV1træ!AH35*Z$5/$D$40+AMV1træBP!AH35*Z$6/AMV1træBP!AH$30+AMV3kul!AH35*Z$7/$D$40+AMV4træ!AH35*Z$8/$D$40+AMV4træBP!AH35*Z$9/AMV4træBP!AH$30+AVV1træ!AH35*Z$10/$D$40+AVV1kul!AH35*Z$11/$D$40+AVV2træ!AH35*Z$12/$D$40+AVV2halm!AH35*Z$13/$D$40+AVV2gasGT!AH35*Z$14/$D$40+KKV!AH35*Z$15/$D$40+HCVgas!AH35*Z$16/$D$40+SPolie!AH35*Z$17/SPolie!AH$30+SPgas!AH35*Z$18/SPgas!AH$30","v":1.1443421795987267E-4},{"$f":"AMV1træ!AI35*AA$5/$D$40+AMV1træBP!AI35*AA$6/AMV1træBP!AI$30+AMV3kul!AI35*AA$7/$D$40+AMV4træ!AI35*AA$8/$D$40+AMV4træBP!AI35*AA$9/AMV4træBP!AI$30+AVV1træ!AI35*AA$10/$D$40+AVV1kul!AI35*AA$11/$D$40+AVV2træ!AI35*AA$12/$D$40+AVV2halm!AI35*AA$13/$D$40+AVV2gasGT!AI35*AA$14/$D$40+KKV!AI35*AA$15/$D$40+HCVgas!AI35*AA$16/$D$40+SPolie!AI35*AA$17/SPolie!AI$30+SPgas!AI35*AA$18/SPgas!AI$30","v":1.1443421795987267E-4},{"$f":"AMV1træ!AJ35*AB$5/$D$40+AMV1træBP!AJ35*AB$6/AMV1træBP!AJ$30+AMV3kul!AJ35*AB$7/$D$40+AMV4træ!AJ35*AB$8/$D$40+AMV4træBP!AJ35*AB$9/AMV4træBP!AJ$30+AVV1træ!AJ35*AB$10/$D$40+AVV1kul!AJ35*AB$11/$D$40+AVV2træ!AJ35*AB$12/$D$40+AVV2halm!AJ35*AB$13/$D$40+AVV2gasGT!AJ35*AB$14/$D$40+KKV!AJ35*AB$15/$D$40+HCVgas!AJ35*AB$16/$D$40+SPolie!AJ35*AB$17/SPolie!AJ$30+SPgas!AJ35*AB$18/SPgas!AJ$30","v":1.1443421795987267E-4},{"$f":"AMV1træ!AK35*AC$5/$D$40+AMV1træBP!AK35*AC$6/AMV1træBP!AK$30+AMV3kul!AK35*AC$7/$D$40+AMV4træ!AK35*AC$8/$D$40+AMV4træBP!AK35*AC$9/AMV4træBP!AK$30+AVV1træ!AK35*AC$10/$D$40+AVV1kul!AK35*AC$11/$D$40+AVV2træ!AK35*AC$12/$D$40+AVV2halm!AK35*AC$13/$D$40+AVV2gasGT!AK35*AC$14/$D$40+KKV!AK35*AC$15/$D$40+HCVgas!AK35*AC$16/$D$40+SPolie!AK35*AC$17/SPolie!AK$30+SPgas!AK35*AC$18/SPgas!AK$30","v":1.1443421795987267E-4},{"$f":"AMV1træ!AL35*AD$5/$D$40+AMV1træBP!AL35*AD$6/AMV1træBP!AL$30+AMV3kul!AL35*AD$7/$D$40+AMV4træ!AL35*AD$8/$D$40+AMV4træBP!AL35*AD$9/AMV4træBP!AL$30+AVV1træ!AL35*AD$10/$D$40+AVV1kul!AL35*AD$11/$D$40+AVV2træ!AL35*AD$12/$D$40+AVV2halm!AL35*AD$13/$D$40+AVV2gasGT!AL35*AD$14/$D$40+KKV!AL35*AD$15/$D$40+HCVgas!AL35*AD$16/$D$40+SPolie!AL35*AD$17/SPolie!AL$30+SPgas!AL35*AD$18/SPgas!AL$30","v":1.1443421795987267E-4},{"$f":"AMV1træ!AM35*AE$5/$D$40+AMV1træBP!AM35*AE$6/AMV1træBP!AM$30+AMV3kul!AM35*AE$7/$D$40+AMV4træ!AM35*AE$8/$D$40+AMV4træBP!AM35*AE$9/AMV4træBP!AM$30+AVV1træ!AM35*AE$10/$D$40+AVV1kul!AM35*AE$11/$D$40+AVV2træ!AM35*AE$12/$D$40+AVV2halm!AM35*AE$13/$D$40+AVV2gasGT!AM35*AE$14/$D$40+KKV!AM35*AE$15/$D$40+HCVgas!AM35*AE$16/$D$40+SPolie!AM35*AE$17/SPolie!AM$30+SPgas!AM35*AE$18/SPgas!AM$30","v":1.1443421795987267E-4},{"$f":"AMV1træ!AN35*AF$5/$D$40+AMV1træBP!AN35*AF$6/AMV1træBP!AN$30+AMV3kul!AN35*AF$7/$D$40+AMV4træ!AN35*AF$8/$D$40+AMV4træBP!AN35*AF$9/AMV4træBP!AN$30+AVV1træ!AN35*AF$10/$D$40+AVV1kul!AN35*AF$11/$D$40+AVV2træ!AN35*AF$12/$D$40+AVV2halm!AN35*AF$13/$D$40+AVV2gasGT!AN35*AF$14/$D$40+KKV!AN35*AF$15/$D$40+HCVgas!AN35*AF$16/$D$40+SPolie!AN35*AF$17/SPolie!AN$30+SPgas!AN35*AF$18/SPgas!AN$30","v":1.1443421795987267E-4},{"$f":"AMV1træ!AO35*AG$5/$D$40+AMV1træBP!AO35*AG$6/AMV1træBP!AO$30+AMV3kul!AO35*AG$7/$D$40+AMV4træ!AO35*AG$8/$D$40+AMV4træBP!AO35*AG$9/AMV4træBP!AO$30+AVV1træ!AO35*AG$10/$D$40+AVV1kul!AO35*AG$11/$D$40+AVV2træ!AO35*AG$12/$D$40+AVV2halm!AO35*AG$13/$D$40+AVV2gasGT!AO35*AG$14/$D$40+KKV!AO35*AG$15/$D$40+HCVgas!AO35*AG$16/$D$40+SPolie!AO35*AG$17/SPolie!AO$30+SPgas!AO35*AG$18/SPgas!AO$30","v":1.1443421795987267E-4},{"$f":"AMV1træ!AP35*AH$5/$D$40+AMV1træBP!AP35*AH$6/AMV1træBP!AP$30+AMV3kul!AP35*AH$7/$D$40+AMV4træ!AP35*AH$8/$D$40+AMV4træBP!AP35*AH$9/AMV4træBP!AP$30+AVV1træ!AP35*AH$10/$D$40+AVV1kul!AP35*AH$11/$D$40+AVV2træ!AP35*AH$12/$D$40+AVV2halm!AP35*AH$13/$D$40+AVV2gasGT!AP35*AH$14/$D$40+KKV!AP35*AH$15/$D$40+HCVgas!AP35*AH$16/$D$40+SPolie!AP35*AH$17/SPolie!AP$30+SPgas!AP35*AH$18/SPgas!AP$30","v":1.1443421795987267E-4}]
[null,"CH4-emission","g/GJ",{"$f":"AMV1træ!L36*D$5/$D$40+AMV1træBP!L36*D$6/AMV1træBP!L$30+AMV3kul!L36*D$7/$D$40+AMV4træ!L36*D$8/$D$40+AMV4træBP!L36*D$9/AMV4træBP!L$30+AVV1træ!L36*D$10/$D$40+AVV1kul!L36*D$11/$D$40+AVV2træ!L36*D$12/$D$40+AVV2halm!L36*D$13/$D$40+AVV2gasGT!L36*D$14/$D$40+KKV!L36*D$15/$D$40+HCVgas!L36*D$16/$D$40+SPolie!L36*D$17/SPolie!L$30+SPgas!L36*D$18/SPgas!L$30","v":2.2445420765095512},{"$f":"AMV1træ!M36*E$5/$D$40+AMV1træBP!M36*E$6/AMV1træBP!M$30+AMV3kul!M36*E$7/$D$40+AMV4træ!M36*E$8/$D$40+AMV4træBP!M36*E$9/AMV4træBP!M$30+AVV1træ!M36*E$10/$D$40+AVV1kul!M36*E$11/$D$40+AVV2træ!M36*E$12/$D$40+AVV2halm!M36*E$13/$D$40+AVV2gasGT!M36*E$14/$D$40+KKV!M36*E$15/$D$40+HCVgas!M36*E$16/$D$40+SPolie!M36*E$17/SPolie!M$30+SPgas!M36*E$18/SPgas!M$30","v":2.2443692984894414},{"$f":"AMV1træ!N36*F$5/$D$40+AMV1træBP!N36*F$6/AMV1træBP!N$30+AMV3kul!N36*F$7/$D$40+AMV4træ!N36*F$8/$D$40+AMV4træBP!N36*F$9/AMV4træBP!N$30+AVV1træ!N36*F$10/$D$40+AVV1kul!N36*F$11/$D$40+AVV2træ!N36*F$12/$D$40+AVV2halm!N36*F$13/$D$40+AVV2gasGT!N36*F$14/$D$40+KKV!N36*F$15/$D$40+HCVgas!N36*F$16/$D$40+SPolie!N36*F$17/SPolie!N$30+SPgas!N36*F$18/SPgas!N$30","v":2.2442533544970638},{"$f":"AMV1træ!O36*G$5/$D$40+AMV1træBP!O36*G$6/AMV1træBP!O$30+AMV3kul!O36*G$7/$D$40+AMV4træ!O36*G$8/$D$40+AMV4træBP!O36*G$9/AMV4træBP!O$30+AVV1træ!O36*G$10/$D$40+AVV1kul!O36*G$11/$D$40+AVV2træ!O36*G$12/$D$40+AVV2halm!O36*G$13/$D$40+AVV2gasGT!O36*G$14/$D$40+KKV!O36*G$15/$D$40+HCVgas!O36*G$16/$D$40+SPolie!O36*G$17/SPolie!O$30+SPgas!O36*G$18/SPgas!O$30","v":2.2441701626255872},{"$f":"AMV1træ!P36*H$5/$D$40+AMV1træBP!P36*H$6/AMV1træBP!P$30+AMV3kul!P36*H$7/$D$40+AMV4træ!P36*H$8/$D$40+AMV4træBP!P36*H$9/AMV4træBP!P$30+AVV1træ!P36*H$10/$D$40+AVV1kul!P36*H$11/$D$40+AVV2træ!P36*H$12/$D$40+AVV2halm!P36*H$13/$D$40+AVV2gasGT!P36*H$14/$D$40+KKV!P36*H$15/$D$40+HCVgas!P36*H$16/$D$40+SPolie!P36*H$17/SPolie!P$30+SPgas!P36*H$18/SPgas!P$30","v":2.2441075625705023},{"$f":"AMV1træ!Q36*I$5/$D$40+AMV1træBP!Q36*I$6/AMV1træBP!Q$30+AMV3kul!Q36*I$7/$D$40+AMV4træ!Q36*I$8/$D$40+AMV4træBP!Q36*I$9/AMV4træBP!Q$30+AVV1træ!Q36*I$10/$D$40+AVV1kul!Q36*I$11/$D$40+AVV2træ!Q36*I$12/$D$40+AVV2halm!Q36*I$13/$D$40+AVV2gasGT!Q36*I$14/$D$40+KKV!Q36*I$15/$D$40+HCVgas!Q36*I$16/$D$40+SPolie!Q36*I$17/SPolie!Q$30+SPgas!Q36*I$18/SPgas!Q$30","v":2.2311030220439303},{"$f":"AMV1træ!R36*J$5/$D$40+AMV1træBP!R36*J$6/AMV1træBP!R$30+AMV3kul!R36*J$7/$D$40+AMV4træ!R36*J$8/$D$40+AMV4træBP!R36*J$9/AMV4træBP!R$30+AVV1træ!R36*J$10/$D$40+AVV1kul!R36*J$11/$D$40+AVV2træ!R36*J$12/$D$40+AVV2halm!R36*J$13/$D$40+AVV2gasGT!R36*J$14/$D$40+KKV!R36*J$15/$D$40+HCVgas!R36*J$16/$D$40+SPolie!R36*J$17/SPolie!R$30+SPgas!R36*J$18/SPgas!R$30","v":2.2353017737557384},{"$f":"AMV1træ!S36*K$5/$D$40+AMV1træBP!S36*K$6/AMV1træBP!S$30+AMV3kul!S36*K$7/$D$40+AMV4træ!S36*K$8/$D$40+AMV4træBP!S36*K$9/AMV4træBP!S$30+AVV1træ!S36*K$10/$D$40+AVV1kul!S36*K$11/$D$40+AVV2træ!S36*K$12/$D$40+AVV2halm!S36*K$13/$D$40+AVV2gasGT!S36*K$14/$D$40+KKV!S36*K$15/$D$40+HCVgas!S36*K$16/$D$40+SPolie!S36*K$17/SPolie!S$30+SPgas!S36*K$18/SPgas!S$30","v":2.2395141886242103},{"$f":"AMV1træ!T36*L$5/$D$40+AMV1træBP!T36*L$6/AMV1træBP!T$30+AMV3kul!T36*L$7/$D$40+AMV4træ!T36*L$8/$D$40+AMV4træBP!T36*L$9/AMV4træBP!T$30+AVV1træ!T36*L$10/$D$40+AVV1kul!T36*L$11/$D$40+AVV2træ!T36*L$12/$D$40+AVV2halm!T36*L$13/$D$40+AVV2gasGT!T36*L$14/$D$40+KKV!T36*L$15/$D$40+HCVgas!T36*L$16/$D$40+SPolie!T36*L$17/SPolie!T$30+SPgas!T36*L$18/SPgas!T$30","v":2.2437403334499901},{"$f":"AMV1træ!U36*M$5/$D$40+AMV1træBP!U36*M$6/AMV1træBP!U$30+AMV3kul!U36*M$7/$D$40+AMV4træ!U36*M$8/$D$40+AMV4træBP!U36*M$9/AMV4træBP!U$30+AVV1træ!U36*M$10/$D$40+AVV1kul!U36*M$11/$D$40+AVV2træ!U36*M$12/$D$40+AVV2halm!U36*M$13/$D$40+AVV2gasGT!U36*M$14/$D$40+KKV!U36*M$15/$D$40+HCVgas!U36*M$16/$D$40+SPolie!U36*M$17/SPolie!U$30+SPgas!U36*M$18/SPgas!U$30","v":2.2479802754698008},{"$f":"AMV1træ!V36*N$5/$D$40+AMV1træBP!V36*N$6/AMV1træBP!V$30+AMV3kul!V36*N$7/$D$40+AMV4træ!V36*N$8/$D$40+AMV4træBP!V36*N$9/AMV4træBP!V$30+AVV1træ!V36*N$10/$D$40+AVV1kul!V36*N$11/$D$40+AVV2træ!V36*N$12/$D$40+AVV2halm!V36*N$13/$D$40+AVV2gasGT!V36*N$14/$D$40+KKV!V36*N$15/$D$40+HCVgas!V36*N$16/$D$40+SPolie!V36*N$17/SPolie!V$30+SPgas!V36*N$18/SPgas!V$30","v":2.2522340823601681},{"$f":"AMV1træ!W36*O$5/$D$40+AMV1træBP!W36*O$6/AMV1træBP!W$30+AMV3kul!W36*O$7/$D$40+AMV4træ!W36*O$8/$D$40+AMV4træBP!W36*O$9/AMV4træBP!W$30+AVV1træ!W36*O$10/$D$40+AVV1kul!W36*O$11/$D$40+AVV2træ!W36*O$12/$D$40+AVV2halm!W36*O$13/$D$40+AVV2gasGT!W36*O$14/$D$40+KKV!W36*O$15/$D$40+HCVgas!W36*O$16/$D$40+SPolie!W36*O$17/SPolie!W$30+SPgas!W36*O$18/SPgas!W$30","v":2.1254035081367486},{"$f":"AMV1træ!X36*P$5/$D$40+AMV1træBP!X36*P$6/AMV1træBP!X$30+AMV3kul!X36*P$7/$D$40+AMV4træ!X36*P$8/$D$40+AMV4træBP!X36*P$9/AMV4træBP!X$30+AVV1træ!X36*P$10/$D$40+AVV1kul!X36*P$11/$D$40+AVV2træ!X36*P$12/$D$40+AVV2halm!X36*P$13/$D$40+AVV2gasGT!X36*P$14/$D$40+KKV!X36*P$15/$D$40+HCVgas!X36*P$16/$D$40+SPolie!X36*P$17/SPolie!X$30+SPgas!X36*P$18/SPgas!X$30","v":1.9704122306464213},{"$f":"AMV1træ!Y36*Q$5/$D$40+AMV1træBP!Y36*Q$6/AMV1træBP!Y$30+AMV3kul!Y36*Q$7/$D$40+AMV4træ!Y36*Q$8/$D$40+AMV4træBP!Y36*Q$9/AMV4træBP!Y$30+AVV1træ!Y36*Q$10/$D$40+AVV1kul!Y36*Q$11/$D$40+AVV2træ!Y36*Q$12/$D$40+AVV2halm!Y36*Q$13/$D$40+AVV2gasGT!Y36*Q$14/$D$40+KKV!Y36*Q$15/$D$40+HCVgas!Y36*Q$16/$D$40+SPolie!Y36*Q$17/SPolie!Y$30+SPgas!Y36*Q$18/SPgas!Y$30","v":1.7701845602451924},{"$f":"AMV1træ!Z36*R$5/$D$40+AMV1træBP!Z36*R$6/AMV1træBP!Z$30+AMV3kul!Z36*R$7/$D$40+AMV4træ!Z36*R$8/$D$40+AMV4træBP!Z36*R$9/AMV4træBP!Z$30+AVV1træ!Z36*R$10/$D$40+AVV1kul!Z36*R$11/$D$40+AVV2træ!Z36*R$12/$D$40+AVV2halm!Z36*R$13/$D$40+AVV2gasGT!Z36*R$14/$D$40+KKV!Z36*R$15/$D$40+HCVgas!Z36*R$16/$D$40+SPolie!Z36*R$17/SPolie!Z$30+SPgas!Z36*R$18/SPgas!Z$30","v":0.71545122252884152},{"$f":"AMV1træ!AA36*S$5/$D$40+AMV1træBP!AA36*S$6/AMV1træBP!AA$30+AMV3kul!AA36*S$7/$D$40+AMV4træ!AA36*S$8/$D$40+AMV4træBP!AA36*S$9/AMV4træBP!AA$30+AVV1træ!AA36*S$10/$D$40+AVV1kul!AA36*S$11/$D$40+AVV2træ!AA36*S$12/$D$40+AVV2halm!AA36*S$13/$D$40+AVV2gasGT!AA36*S$14/$D$40+KKV!AA36*S$15/$D$40+HCVgas!AA36*S$16/$D$40+SPolie!AA36*S$17/SPolie!AA$30+SPgas!AA36*S$18/SPgas!AA$30","v":0.74875869735077538},{"$f":"AMV1træ!AB36*T$5/$D$40+AMV1træBP!AB36*T$6/AMV1træBP!AB$30+AMV3kul!AB36*T$7/$D$40+AMV4træ!AB36*T$8/$D$40+AMV4træBP!AB36*T$9/AMV4træBP!AB$30+AVV1træ!AB36*T$10/$D$40+AVV1kul!AB36*T$11/$D$40+AVV2træ!AB36*T$12/$D$40+AVV2halm!AB36*T$13/$D$40+AVV2gasGT!AB36*T$14/$D$40+KKV!AB36*T$15/$D$40+HCVgas!AB36*T$16/$D$40+SPolie!AB36*T$17/SPolie!AB$30+SPgas!AB36*T$18/SPgas!AB$30","v":0.74858087050437261},{"$f":"AMV1træ!AC36*U$5/$D$40+AMV1træBP!AC36*U$6/AMV1træBP!AC$30+AMV3kul!AC36*U$7/$D$40+AMV4træ!AC36*U$8/$D$40+AMV4træBP!AC36*U$9/AMV4træBP!AC$30+AVV1træ!AC36*U$10/$D$40+AVV1kul!AC36*U$11/$D$40+AVV2træ!AC36*U$12/$D$40+AVV2halm!AC36*U$13/$D$40+AVV2gasGT!AC36*U$14/$D$40+KKV!AC36*U$15/$D$40+HCVgas!AC36*U$16/$D$40+SPolie!AC36*U$17/SPolie!AC$30+SPgas!AC36*U$18/SPgas!AC$30","v":0.74840406286363503},{"$f":"AMV1træ!AD36*V$5/$D$40+AMV1træBP!AD36*V$6/AMV1træBP!AD$30+AMV3kul!AD36*V$7/$D$40+AMV4træ!AD36*V$8/$D$40+AMV4træBP!AD36*V$9/AMV4træBP!AD$30+AVV1træ!AD36*V$10/$D$40+AVV1kul!AD36*V$11/$D$40+AVV2træ!AD36*V$12/$D$40+AVV2halm!AD36*V$13/$D$40+AVV2gasGT!AD36*V$14/$D$40+KKV!AD36*V$15/$D$40+HCVgas!AD36*V$16/$D$40+SPolie!AD36*V$17/SPolie!AD$30+SPgas!AD36*V$18/SPgas!AD$30","v":0.74822826569130296},{"$f":"AMV1træ!AE36*W$5/$D$40+AMV1træBP!AE36*W$6/AMV1træBP!AE$30+AMV3kul!AE36*W$7/$D$40+AMV4træ!AE36*W$8/$D$40+AMV4træBP!AE36*W$9/AMV4træBP!AE$30+AVV1træ!AE36*W$10/$D$40+AVV1kul!AE36*W$11/$D$40+AVV2træ!AE36*W$12/$D$40+AVV2halm!AE36*W$13/$D$40+AVV2gasGT!AE36*W$14/$D$40+KKV!AE36*W$15/$D$40+HCVgas!AE36*W$16/$D$40+SPolie!AE36*W$17/SPolie!AE$30+SPgas!AE36*W$18/SPgas!AE$30","v":0.74805347034971514},{"$f":"AMV1træ!AF36*X$5/$D$40+AMV1træBP!AF36*X$6/AMV1træBP!AF$30+AMV3kul!AF36*X$7/$D$40+AMV4træ!AF36*X$8/$D$40+AMV4træBP!AF36*X$9/AMV4træBP!AF$30+AVV1træ!AF36*X$10/$D$40+AVV1kul!AF36*X$11/$D$40+AVV2træ!AF36*X$12/$D$40+AVV2halm!AF36*X$13/$D$40+AVV2gasGT!AF36*X$14/$D$40+KKV!AF36*X$15/$D$40+HCVgas!AF36*X$16/$D$40+SPolie!AF36*X$17/SPolie!AF$30+SPgas!AF36*X$18/SPgas!AF$30","v":0.74787966829938413},{"$f":"AMV1træ!AG36*Y$5/$D$40+AMV1træBP!AG36*Y$6/AMV1træBP!AG$30+AMV3kul!AG36*Y$7/$D$40+AMV4træ!AG36*Y$8/$D$40+AMV4træBP!AG36*Y$9/AMV4træBP!AG$30+AVV1træ!AG36*Y$10/$D$40+AVV1kul!AG36*Y$11/$D$40+AVV2træ!AG36*Y$12/$D$40+AVV2halm!AG36*Y$13/$D$40+AVV2gasGT!AG36*Y$14/$D$40+KKV!AG36*Y$15/$D$40+HCVgas!AG36*Y$16/$D$40+SPolie!AG36*Y$17/SPolie!AG$30+SPgas!AG36*Y$18/SPgas!AG$30","v":0.74787966829938413},{"$f":"AMV1træ!AH36*Z$5/$D$40+AMV1træBP!AH36*Z$6/AMV1træBP!AH$30+AMV3kul!AH36*Z$7/$D$40+AMV4træ!AH36*Z$8/$D$40+AMV4træBP!AH36*Z$9/AMV4træBP!AH$30+AVV1træ!AH36*Z$10/$D$40+AVV1kul!AH36*Z$11/$D$40+AVV2træ!AH36*Z$12/$D$40+AVV2halm!AH36*Z$13/$D$40+AVV2gasGT!AH36*Z$14/$D$40+KKV!AH36*Z$15/$D$40+HCVgas!AH36*Z$16/$D$40+SPolie!AH36*Z$17/SPolie!AH$30+SPgas!AH36*Z$18/SPgas!AH$30","v":0.74787966829938413},{"$f":"AMV1træ!AI36*AA$5/$D$40+AMV1træBP!AI36*AA$6/AMV1træBP!AI$30+AMV3kul!AI36*AA$7/$D$40+AMV4træ!AI36*AA$8/$D$40+AMV4træBP!AI36*AA$9/AMV4træBP!AI$30+AVV1træ!AI36*AA$10/$D$40+AVV1kul!AI36*AA$11/$D$40+AVV2træ!AI36*AA$12/$D$40+AVV2halm!AI36*AA$13/$D$40+AVV2gasGT!AI36*AA$14/$D$40+KKV!AI36*AA$15/$D$40+HCVgas!AI36*AA$16/$D$40+SPolie!AI36*AA$17/SPolie!AI$30+SPgas!AI36*AA$18/SPgas!AI$30","v":0.74787966829938413},{"$f":"AMV1træ!AJ36*AB$5/$D$40+AMV1træBP!AJ36*AB$6/AMV1træBP!AJ$30+AMV3kul!AJ36*AB$7/$D$40+AMV4træ!AJ36*AB$8/$D$40+AMV4træBP!AJ36*AB$9/AMV4træBP!AJ$30+AVV1træ!AJ36*AB$10/$D$40+AVV1kul!AJ36*AB$11/$D$40+AVV2træ!AJ36*AB$12/$D$40+AVV2halm!AJ36*AB$13/$D$40+AVV2gasGT!AJ36*AB$14/$D$40+KKV!AJ36*AB$15/$D$40+HCVgas!AJ36*AB$16/$D$40+SPolie!AJ36*AB$17/SPolie!AJ$30+SPgas!AJ36*AB$18/SPgas!AJ$30","v":0.74787966829938413},{"$f":"AMV1træ!AK36*AC$5/$D$40+AMV1træBP!AK36*AC$6/AMV1træBP!AK$30+AMV3kul!AK36*AC$7/$D$40+AMV4træ!AK36*AC$8/$D$40+AMV4træBP!AK36*AC$9/AMV4træBP!AK$30+AVV1træ!AK36*AC$10/$D$40+AVV1kul!AK36*AC$11/$D$40+AVV2træ!AK36*AC$12/$D$40+AVV2halm!AK36*AC$13/$D$40+AVV2gasGT!AK36*AC$14/$D$40+KKV!AK36*AC$15/$D$40+HCVgas!AK36*AC$16/$D$40+SPolie!AK36*AC$17/SPolie!AK$30+SPgas!AK36*AC$18/SPgas!AK$30","v":0.74787966829938413},{"$f":"AMV1træ!AL36*AD$5/$D$40+AMV1træBP!AL36*AD$6/AMV1træBP!AL$30+AMV3kul!AL36*AD$7/$D$40+AMV4træ!AL36*AD$8/$D$40+AMV4træBP!AL36*AD$9/AMV4træBP!AL$30+AVV1træ!AL36*AD$10/$D$40+AVV1kul!AL36*AD$11/$D$40+AVV2træ!AL36*AD$12/$D$40+AVV2halm!AL36*AD$13/$D$40+AVV2gasGT!AL36*AD$14/$D$40+KKV!AL36*AD$15/$D$40+HCVgas!AL36*AD$16/$D$40+SPolie!AL36*AD$17/SPolie!AL$30+SPgas!AL36*AD$18/SPgas!AL$30","v":0.74787966829938413},{"$f":"AMV1træ!AM36*AE$5/$D$40+AMV1træBP!AM36*AE$6/AMV1træBP!AM$30+AMV3kul!AM36*AE$7/$D$40+AMV4træ!AM36*AE$8/$D$40+AMV4træBP!AM36*AE$9/AMV4træBP!AM$30+AVV1træ!AM36*AE$10/$D$40+AVV1kul!AM36*AE$11/$D$40+AVV2træ!AM36*AE$12/$D$40+AVV2halm!AM36*AE$13/$D$40+AVV2gasGT!AM36*AE$14/$D$40+KKV!AM36*AE$15/$D$40+HCVgas!AM36*AE$16/$D$40+SPolie!AM36*AE$17/SPolie!AM$30+SPgas!AM36*AE$18/SPgas!AM$30","v":0.74787966829938413},{"$f":"AMV1træ!AN36*AF$5/$D$40+AMV1træBP!AN36*AF$6/AMV1træBP!AN$30+AMV3kul!AN36*AF$7/$D$40+AMV4træ!AN36*AF$8/$D$40+AMV4træBP!AN36*AF$9/AMV4træBP!AN$30+AVV1træ!AN36*AF$10/$D$40+AVV1kul!AN36*AF$11/$D$40+AVV2træ!AN36*AF$12/$D$40+AVV2halm!AN36*AF$13/$D$40+AVV2gasGT!AN36*AF$14/$D$40+KKV!AN36*AF$15/$D$40+HCVgas!AN36*AF$16/$D$40+SPolie!AN36*AF$17/SPolie!AN$30+SPgas!AN36*AF$18/SPgas!AN$30","v":0.74787966829938413},{"$f":"AMV1træ!AO36*AG$5/$D$40+AMV1træBP!AO36*AG$6/AMV1træBP!AO$30+AMV3kul!AO36*AG$7/$D$40+AMV4træ!AO36*AG$8/$D$40+AMV4træBP!AO36*AG$9/AMV4træBP!AO$30+AVV1træ!AO36*AG$10/$D$40+AVV1kul!AO36*AG$11/$D$40+AVV2træ!AO36*AG$12/$D$40+AVV2halm!AO36*AG$13/$D$40+AVV2gasGT!AO36*AG$14/$D$40+KKV!AO36*AG$15/$D$40+HCVgas!AO36*AG$16/$D$40+SPolie!AO36*AG$17/SPolie!AO$30+SPgas!AO36*AG$18/SPgas!AO$30","v":0.74787966829938413},{"$f":"AMV1træ!AP36*AH$5/$D$40+AMV1træBP!AP36*AH$6/AMV1træBP!AP$30+AMV3kul!AP36*AH$7/$D$40+AMV4træ!AP36*AH$8/$D$40+AMV4træBP!AP36*AH$9/AMV4træBP!AP$30+AVV1træ!AP36*AH$10/$D$40+AVV1kul!AP36*AH$11/$D$40+AVV2træ!AP36*AH$12/$D$40+AVV2halm!AP36*AH$13/$D$40+AVV2gasGT!AP36*AH$14/$D$40+KKV!AP36*AH$15/$D$40+HCVgas!AP36*AH$16/$D$40+SPolie!AP36*AH$17/SPolie!AP$30+SPgas!AP36*AH$18/SPgas!AP$30","v":0.74787966829938413}]
[null,"N20-emission","g/GJ",{"$f":"AMV1træ!L37*D$5/$D$40+AMV1træBP!L37*D$6/AMV1træBP!L$30+AMV3kul!L37*D$7/$D$40+AMV4træ!L37*D$8/$D$40+AMV4træBP!L37*D$9/AMV4træBP!L$30+AVV1træ!L37*D$10/$D$40+AVV1kul!L37*D$11/$D$40+AVV2træ!L37*D$12/$D$40+AVV2halm!L37*D$13/$D$40+AVV2gasGT!L37*D$14/$D$40+KKV!L37*D$15/$D$40+HCVgas!L37*D$16/$D$40+SPolie!L37*D$17/SPolie!L$30+SPgas!L37*D$18/SPgas!L$30","v":0.72436828373821982},{"$f":"AMV1træ!M37*E$5/$D$40+AMV1træBP!M37*E$6/AMV1træBP!M$30+AMV3kul!M37*E$7/$D$40+AMV4træ!M37*E$8/$D$40+AMV4træBP!M37*E$9/AMV4træBP!M$30+AVV1træ!M37*E$10/$D$40+AVV1kul!M37*E$11/$D$40+AVV2træ!M37*E$12/$D$40+AVV2halm!M37*E$13/$D$40+AVV2gasGT!M37*E$14/$D$40+KKV!M37*E$15/$D$40+HCVgas!M37*E$16/$D$40+SPolie!M37*E$17/SPolie!M$30+SPgas!M37*E$18/SPgas!M$30","v":0.71752929700791102},{"$f":"AMV1træ!N37*F$5/$D$40+AMV1træBP!N37*F$6/AMV1træBP!N$30+AMV3kul!N37*F$7/$D$40+AMV4træ!N37*F$8/$D$40+AMV4træBP!N37*F$9/AMV4træBP!N$30+AVV1træ!N37*F$10/$D$40+AVV1kul!N37*F$11/$D$40+AVV2træ!N37*F$12/$D$40+AVV2halm!N37*F$13/$D$40+AVV2gasGT!N37*F$14/$D$40+KKV!N37*F$15/$D$40+HCVgas!N37*F$16/$D$40+SPolie!N37*F$17/SPolie!N$30+SPgas!N37*F$18/SPgas!N$30","v":0.71293994342568745},{"$f":"AMV1træ!O37*G$5/$D$40+AMV1træBP!O37*G$6/AMV1træBP!O$30+AMV3kul!O37*G$7/$D$40+AMV4træ!O37*G$8/$D$40+AMV4træBP!O37*G$9/AMV4træBP!O$30+AVV1træ!O37*G$10/$D$40+AVV1kul!O37*G$11/$D$40+AVV2træ!O37*G$12/$D$40+AVV2halm!O37*G$13/$D$40+AVV2gasGT!O37*G$14/$D$40+KKV!O37*G$15/$D$40+HCVgas!O37*G$16/$D$40+SPolie!O37*G$17/SPolie!O$30+SPgas!O37*G$18/SPgas!O$30","v":0.70964700081097276},{"$f":"AMV1træ!P37*H$5/$D$40+AMV1træBP!P37*H$6/AMV1træBP!P$30+AMV3kul!P37*H$7/$D$40+AMV4træ!P37*H$8/$D$40+AMV4træBP!P37*H$9/AMV4træBP!P$30+AVV1træ!P37*H$10/$D$40+AVV1kul!P37*H$11/$D$40+AVV2træ!P37*H$12/$D$40+AVV2halm!P37*H$13/$D$40+AVV2gasGT!P37*H$14/$D$40+KKV!P37*H$15/$D$40+HCVgas!P37*H$16/$D$40+SPolie!P37*H$17/SPolie!P$30+SPgas!P37*H$18/SPgas!P$30","v":0.70716913385790114},{"$f":"AMV1træ!Q37*I$5/$D$40+AMV1træBP!Q37*I$6/AMV1træBP!Q$30+AMV3kul!Q37*I$7/$D$40+AMV4træ!Q37*I$8/$D$40+AMV4træBP!Q37*I$9/AMV4træBP!Q$30+AVV1træ!Q37*I$10/$D$40+AVV1kul!Q37*I$11/$D$40+AVV2træ!Q37*I$12/$D$40+AVV2halm!Q37*I$13/$D$40+AVV2gasGT!Q37*I$14/$D$40+KKV!Q37*I$15/$D$40+HCVgas!Q37*I$16/$D$40+SPolie!Q37*I$17/SPolie!Q$30+SPgas!Q37*I$18/SPgas!Q$30","v":0.70116546924180312},{"$f":"AMV1træ!R37*J$5/$D$40+AMV1træBP!R37*J$6/AMV1træBP!R$30+AMV3kul!R37*J$7/$D$40+AMV4træ!R37*J$8/$D$40+AMV4træBP!R37*J$9/AMV4træBP!R$30+AVV1træ!R37*J$10/$D$40+AVV1kul!R37*J$11/$D$40+AVV2træ!R37*J$12/$D$40+AVV2halm!R37*J$13/$D$40+AVV2gasGT!R37*J$14/$D$40+KKV!R37*J$15/$D$40+HCVgas!R37*J$16/$D$40+SPolie!R37*J$17/SPolie!R$30+SPgas!R37*J$18/SPgas!R$30","v":0.69507574222535151},{"$f":"AMV1træ!S37*K$5/$D$40+AMV1træBP!S37*K$6/AMV1træBP!S$30+AMV3kul!S37*K$7/$D$40+AMV4træ!S37*K$8/$D$40+AMV4træBP!S37*K$9/AMV4træBP!S$30+AVV1træ!S37*K$10/$D$40+AVV1kul!S37*K$11/$D$40+AVV2træ!S37*K$12/$D$40+AVV2halm!S37*K$13/$D$40+AVV2gasGT!S37*K$14/$D$40+KKV!S37*K$15/$D$40+HCVgas!S37*K$16/$D$40+SPolie!S37*K$17/SPolie!S$30+SPgas!S37*K$18/SPgas!S$30","v":0.68896619863004382},{"$f":"AMV1træ!T37*L$5/$D$40+AMV1træBP!T37*L$6/AMV1træBP!T$30+AMV3kul!T37*L$7/$D$40+AMV4træ!T37*L$8/$D$40+AMV4træBP!T37*L$9/AMV4træBP!T$30+AVV1træ!T37*L$10/$D$40+AVV1kul!T37*L$11/$D$40+AVV2træ!T37*L$12/$D$40+AVV2halm!T37*L$13/$D$40+AVV2gasGT!T37*L$14/$D$40+KKV!T37*L$15/$D$40+HCVgas!T37*L$16/$D$40+SPolie!T37*L$17/SPolie!T$30+SPgas!T37*L$18/SPgas!T$30","v":0.68283674157057228},{"$f":"AMV1træ!U37*M$5/$D$40+AMV1træBP!U37*M$6/AMV1træBP!U$30+AMV3kul!U37*M$7/$D$40+AMV4træ!U37*M$8/$D$40+AMV4træBP!U37*M$9/AMV4træBP!U$30+AVV1træ!U37*M$10/$D$40+AVV1kul!U37*M$11/$D$40+AVV2træ!U37*M$12/$D$40+AVV2halm!U37*M$13/$D$40+AVV2gasGT!U37*M$14/$D$40+KKV!U37*M$15/$D$40+HCVgas!U37*M$16/$D$40+SPolie!U37*M$17/SPolie!U$30+SPgas!U37*M$18/SPgas!U$30","v":0.67668727352899283},{"$f":"AMV1træ!V37*N$5/$D$40+AMV1træBP!V37*N$6/AMV1træBP!V$30+AMV3kul!V37*N$7/$D$40+AMV4træ!V37*N$8/$D$40+AMV4træBP!V37*N$9/AMV4træBP!V$30+AVV1træ!V37*N$10/$D$40+AVV1kul!V37*N$11/$D$40+AVV2træ!V37*N$12/$D$40+AVV2halm!V37*N$13/$D$40+AVV2gasGT!V37*N$14/$D$40+KKV!V37*N$15/$D$40+HCVgas!V37*N$16/$D$40+SPolie!V37*N$17/SPolie!V$30+SPgas!V37*N$18/SPgas!V$30","v":0.67051769634960356},{"$f":"AMV1træ!W37*O$5/$D$40+AMV1træBP!W37*O$6/AMV1træBP!W$30+AMV3kul!W37*O$7/$D$40+AMV4træ!W37*O$8/$D$40+AMV4træBP!W37*O$9/AMV4træBP!W$30+AVV1træ!W37*O$10/$D$40+AVV1kul!W37*O$11/$D$40+AVV2træ!W37*O$12/$D$40+AVV2halm!W37*O$13/$D$40+AVV2gasGT!W37*O$14/$D$40+KKV!W37*O$15/$D$40+HCVgas!W37*O$16/$D$40+SPolie!W37*O$17/SPolie!W$30+SPgas!W37*O$18/SPgas!W$30","v":0.62441816471828449},{"$f":"AMV1træ!X37*P$5/$D$40+AMV1træBP!X37*P$6/AMV1træBP!X$30+AMV3kul!X37*P$7/$D$40+AMV4træ!X37*P$8/$D$40+AMV4træBP!X37*P$9/AMV4træBP!X$30+AVV1træ!X37*P$10/$D$40+AVV1kul!X37*P$11/$D$40+AVV2træ!X37*P$12/$D$40+AVV2halm!X37*P$13/$D$40+AVV2gasGT!X37*P$14/$D$40+KKV!X37*P$15/$D$40+HCVgas!X37*P$16/$D$40+SPolie!X37*P$17/SPolie!X$30+SPgas!X37*P$18/SPgas!X$30","v":0.57235770827571653},{"$f":"AMV1træ!Y37*Q$5/$D$40+AMV1træBP!Y37*Q$6/AMV1træBP!Y$30+AMV3kul!Y37*Q$7/$D$40+AMV4træ!Y37*Q$8/$D$40+AMV4træBP!Y37*Q$9/AMV4træBP!Y$30+AVV1træ!Y37*Q$10/$D$40+AVV1kul!Y37*Q$11/$D$40+AVV2træ!Y37*Q$12/$D$40+AVV2halm!Y37*Q$13/$D$40+AVV2gasGT!Y37*Q$14/$D$40+KKV!Y37*Q$15/$D$40+HCVgas!Y37*Q$16/$D$40+SPolie!Y37*Q$17/SPolie!Y$30+SPgas!Y37*Q$18/SPgas!Y$30","v":0.51384837710623876},{"$f":"AMV1træ!Z37*R$5/$D$40+AMV1træBP!Z37*R$6/AMV1træBP!Z$30+AMV3kul!Z37*R$7/$D$40+AMV4træ!Z37*R$8/$D$40+AMV4træBP!Z37*R$9/AMV4træBP!Z$30+AVV1træ!Z37*R$10/$D$40+AVV1kul!Z37*R$11/$D$40+AVV2træ!Z37*R$12/$D$40+AVV2halm!Z37*R$13/$D$40+AVV2gasGT!Z37*R$14/$D$40+KKV!Z37*R$15/$D$40+HCVgas!Z37*R$16/$D$40+SPolie!Z37*R$17/SPolie!Z$30+SPgas!Z37*R$18/SPgas!Z$30","v":0.19358128807852854},{"$f":"AMV1træ!AA37*S$5/$D$40+AMV1træBP!AA37*S$6/AMV1træBP!AA$30+AMV3kul!AA37*S$7/$D$40+AMV4træ!AA37*S$8/$D$40+AMV4træBP!AA37*S$9/AMV4træBP!AA$30+AVV1træ!AA37*S$10/$D$40+AVV1kul!AA37*S$11/$D$40+AVV2træ!AA37*S$12/$D$40+AVV2halm!AA37*S$13/$D$40+AVV2gasGT!AA37*S$14/$D$40+KKV!AA37*S$15/$D$40+HCVgas!AA37*S$16/$D$40+SPolie!AA37*S$17/SPolie!AA$30+SPgas!AA37*S$18/SPgas!AA$30","v":0.20422552089214668},{"$f":"AMV1træ!AB37*T$5/$D$40+AMV1træBP!AB37*T$6/AMV1træBP!AB$30+AMV3kul!AB37*T$7/$D$40+AMV4træ!AB37*T$8/$D$40+AMV4træBP!AB37*T$9/AMV4træBP!AB$30+AVV1træ!AB37*T$10/$D$40+AVV1kul!AB37*T$11/$D$40+AVV2træ!AB37*T$12/$D$40+AVV2halm!AB37*T$13/$D$40+AVV2gasGT!AB37*T$14/$D$40+KKV!AB37*T$15/$D$40+HCVgas!AB37*T$16/$D$40+SPolie!AB37*T$17/SPolie!AB$30+SPgas!AB37*T$18/SPgas!AB$30","v":0.20444965391106404},{"$f":"AMV1træ!AC37*U$5/$D$40+AMV1træBP!AC37*U$6/AMV1træBP!AC$30+AMV3kul!AC37*U$7/$D$40+AMV4træ!AC37*U$8/$D$40+AMV4træBP!AC37*U$9/AMV4træBP!AC$30+AVV1træ!AC37*U$10/$D$40+AVV1kul!AC37*U$11/$D$40+AVV2træ!AC37*U$12/$D$40+AVV2halm!AC37*U$13/$D$40+AVV2gasGT!AC37*U$14/$D$40+KKV!AC37*U$15/$D$40+HCVgas!AC37*U$16/$D$40+SPolie!AC37*U$17/SPolie!AC$30+SPgas!AC37*U$18/SPgas!AC$30","v":0.20467250232281189},{"$f":"AMV1træ!AD37*V$5/$D$40+AMV1træBP!AD37*V$6/AMV1træBP!AD$30+AMV3kul!AD37*V$7/$D$40+AMV4træ!AD37*V$8/$D$40+AMV4træBP!AD37*V$9/AMV4træBP!AD$30+AVV1træ!AD37*V$10/$D$40+AVV1kul!AD37*V$11/$D$40+AVV2træ!AD37*V$12/$D$40+AVV2halm!AD37*V$13/$D$40+AVV2gasGT!AD37*V$14/$D$40+KKV!AD37*V$15/$D$40+HCVgas!AD37*V$16/$D$40+SPolie!AD37*V$17/SPolie!AD$30+SPgas!AD37*V$18/SPgas!AD$30","v":0.20489407713982161},{"$f":"AMV1træ!AE37*W$5/$D$40+AMV1træBP!AE37*W$6/AMV1træBP!AE$30+AMV3kul!AE37*W$7/$D$40+AMV4træ!AE37*W$8/$D$40+AMV4træBP!AE37*W$9/AMV4træBP!AE$30+AVV1træ!AE37*W$10/$D$40+AVV1kul!AE37*W$11/$D$40+AVV2træ!AE37*W$12/$D$40+AVV2halm!AE37*W$13/$D$40+AVV2gasGT!AE37*W$14/$D$40+KKV!AE37*W$15/$D$40+HCVgas!AE37*W$16/$D$40+SPolie!AE37*W$17/SPolie!AE$30+SPgas!AE37*W$18/SPgas!AE$30","v":0.20511438924901365},{"$f":"AMV1træ!AF37*X$5/$D$40+AMV1træBP!AF37*X$6/AMV1træBP!AF$30+AMV3kul!AF37*X$7/$D$40+AMV4træ!AF37*X$8/$D$40+AMV4træBP!AF37*X$9/AMV4træBP!AF$30+AVV1træ!AF37*X$10/$D$40+AVV1kul!AF37*X$11/$D$40+AVV2træ!AF37*X$12/$D$40+AVV2halm!AF37*X$13/$D$40+AVV2gasGT!AF37*X$14/$D$40+KKV!AF37*X$15/$D$40+HCVgas!AF37*X$16/$D$40+SPolie!AF37*X$17/SPolie!AF$30+SPgas!AF37*X$18/SPgas!AF$30","v":0.20533344941357767},{"$f":"AMV1træ!AG37*Y$5/$D$40+AMV1træBP!AG37*Y$6/AMV1træBP!AG$30+AMV3kul!AG37*Y$7/$D$40+AMV4træ!AG37*Y$8/$D$40+AMV4træBP!AG37*Y$9/AMV4træBP!AG$30+AVV1træ!AG37*Y$10/$D$40+AVV1kul!AG37*Y$11/$D$40+AVV2træ!AG37*Y$12/$D$40+AVV2halm!AG37*Y$13/$D$40+AVV2gasGT!AG37*Y$14/$D$40+KKV!AG37*Y$15/$D$40+HCVgas!AG37*Y$16/$D$40+SPolie!AG37*Y$17/SPolie!AG$30+SPgas!AG37*Y$18/SPgas!AG$30","v":0.20533344941357767},{"$f":"AMV1træ!AH37*Z$5/$D$40+AMV1træBP!AH37*Z$6/AMV1træBP!AH$30+AMV3kul!AH37*Z$7/$D$40+AMV4træ!AH37*Z$8/$D$40+AMV4træBP!AH37*Z$9/AMV4træBP!AH$30+AVV1træ!AH37*Z$10/$D$40+AVV1kul!AH37*Z$11/$D$40+AVV2træ!AH37*Z$12/$D$40+AVV2halm!AH37*Z$13/$D$40+AVV2gasGT!AH37*Z$14/$D$40+KKV!AH37*Z$15/$D$40+HCVgas!AH37*Z$16/$D$40+SPolie!AH37*Z$17/SPolie!AH$30+SPgas!AH37*Z$18/SPgas!AH$30","v":0.20533344941357767},{"$f":"AMV1træ!AI37*AA$5/$D$40+AMV1træBP!AI37*AA$6/AMV1træBP!AI$30+AMV3kul!AI37*AA$7/$D$40+AMV4træ!AI37*AA$8/$D$40+AMV4træBP!AI37*AA$9/AMV4træBP!AI$30+AVV1træ!AI37*AA$10/$D$40+AVV1kul!AI37*AA$11/$D$40+AVV2træ!AI37*AA$12/$D$40+AVV2halm!AI37*AA$13/$D$40+AVV2gasGT!AI37*AA$14/$D$40+KKV!AI37*AA$15/$D$40+HCVgas!AI37*AA$16/$D$40+SPolie!AI37*AA$17/SPolie!AI$30+SPgas!AI37*AA$18/SPgas!AI$30","v":0.20533344941357767},{"$f":"AMV1træ!AJ37*AB$5/$D$40+AMV1træBP!AJ37*AB$6/AMV1træBP!AJ$30+AMV3kul!AJ37*AB$7/$D$40+AMV4træ!AJ37*AB$8/$D$40+AMV4træBP!AJ37*AB$9/AMV4træBP!AJ$30+AVV1træ!AJ37*AB$10/$D$40+AVV1kul!AJ37*AB$11/$D$40+AVV2træ!AJ37*AB$12/$D$40+AVV2halm!AJ37*AB$13/$D$40+AVV2gasGT!AJ37*AB$14/$D$40+KKV!AJ37*AB$15/$D$40+HCVgas!AJ37*AB$16/$D$40+SPolie!AJ37*AB$17/SPolie!AJ$30+SPgas!AJ37*AB$18/SPgas!AJ$30","v":0.20533344941357767},{"$f":"AMV1træ!AK37*AC$5/$D$40+AMV1træBP!AK37*AC$6/AMV1træBP!AK$30+AMV3kul!AK37*AC$7/$D$40+AMV4træ!AK37*AC$8/$D$40+AMV4træBP!AK37*AC$9/AMV4træBP!AK$30+AVV1træ!AK37*AC$10/$D$40+AVV1kul!AK37*AC$11/$D$40+AVV2træ!AK37*AC$12/$D$40+AVV2halm!AK37*AC$13/$D$40+AVV2gasGT!AK37*AC$14/$D$40+KKV!AK37*AC$15/$D$40+HCVgas!AK37*AC$16/$D$40+SPolie!AK37*AC$17/SPolie!AK$30+SPgas!AK37*AC$18/SPgas!AK$30","v":0.20533344941357767},{"$f":"AMV1træ!AL37*AD$5/$D$40+AMV1træBP!AL37*AD$6/AMV1træBP!AL$30+AMV3kul!AL37*AD$7/$D$40+AMV4træ!AL37*AD$8/$D$40+AMV4træBP!AL37*AD$9/AMV4træBP!AL$30+AVV1træ!AL37*AD$10/$D$40+AVV1kul!AL37*AD$11/$D$40+AVV2træ!AL37*AD$12/$D$40+AVV2halm!AL37*AD$13/$D$40+AVV2gasGT!AL37*AD$14/$D$40+KKV!AL37*AD$15/$D$40+HCVgas!AL37*AD$16/$D$40+SPolie!AL37*AD$17/SPolie!AL$30+SPgas!AL37*AD$18/SPgas!AL$30","v":0.20533344941357767},{"$f":"AMV1træ!AM37*AE$5/$D$40+AMV1træBP!AM37*AE$6/AMV1træBP!AM$30+AMV3kul!AM37*AE$7/$D$40+AMV4træ!AM37*AE$8/$D$40+AMV4træBP!AM37*AE$9/AMV4træBP!AM$30+AVV1træ!AM37*AE$10/$D$40+AVV1kul!AM37*AE$11/$D$40+AVV2træ!AM37*AE$12/$D$40+AVV2halm!AM37*AE$13/$D$40+AVV2gasGT!AM37*AE$14/$D$40+KKV!AM37*AE$15/$D$40+HCVgas!AM37*AE$16/$D$40+SPolie!AM37*AE$17/SPolie!AM$30+SPgas!AM37*AE$18/SPgas!AM$30","v":0.20533344941357767},{"$f":"AMV1træ!AN37*AF$5/$D$40+AMV1træBP!AN37*AF$6/AMV1træBP!AN$30+AMV3kul!AN37*AF$7/$D$40+AMV4træ!AN37*AF$8/$D$40+AMV4træBP!AN37*AF$9/AMV4træBP!AN$30+AVV1træ!AN37*AF$10/$D$40+AVV1kul!AN37*AF$11/$D$40+AVV2træ!AN37*AF$12/$D$40+AVV2halm!AN37*AF$13/$D$40+AVV2gasGT!AN37*AF$14/$D$40+KKV!AN37*AF$15/$D$40+HCVgas!AN37*AF$16/$D$40+SPolie!AN37*AF$17/SPolie!AN$30+SPgas!AN37*AF$18/SPgas!AN$30","v":0.20533344941357767},{"$f":"AMV1træ!AO37*AG$5/$D$40+AMV1træBP!AO37*AG$6/AMV1træBP!AO$30+AMV3kul!AO37*AG$7/$D$40+AMV4træ!AO37*AG$8/$D$40+AMV4træBP!AO37*AG$9/AMV4træBP!AO$30+AVV1træ!AO37*AG$10/$D$40+AVV1kul!AO37*AG$11/$D$40+AVV2træ!AO37*AG$12/$D$40+AVV2halm!AO37*AG$13/$D$40+AVV2gasGT!AO37*AG$14/$D$40+KKV!AO37*AG$15/$D$40+HCVgas!AO37*AG$16/$D$40+SPolie!AO37*AG$17/SPolie!AO$30+SPgas!AO37*AG$18/SPgas!AO$30","v":0.20533344941357767},{"$f":"AMV1træ!AP37*AH$5/$D$40+AMV1træBP!AP37*AH$6/AMV1træBP!AP$30+AMV3kul!AP37*AH$7/$D$40+AMV4træ!AP37*AH$8/$D$40+AMV4træBP!AP37*AH$9/AMV4træBP!AP$30+AVV1træ!AP37*AH$10/$D$40+AVV1kul!AP37*AH$11/$D$40+AVV2træ!AP37*AH$12/$D$40+AVV2halm!AP37*AH$13/$D$40+AVV2gasGT!AP37*AH$14/$D$40+KKV!AP37*AH$15/$D$40+HCVgas!AP37*AH$16/$D$40+SPolie!AP37*AH$17/SPolie!AP$30+SPgas!AP37*AH$18/SPgas!AP$30","v":0.20533344941357767}]
[null,"SO2-emission","g/GJ",{"$f":"AMV1træ!L32*D$5/$D$40+AMV1træBP!L32*D$6/AMV1træBP!L$30+AMV3kul!L32*D$7/$D$40+AMV4træ!L32*D$8/$D$40+AMV4træBP!L32*D$9/AMV4træBP!L$30+AVV1træ!L32*D$10/$D$40+AVV1kul!L32*D$11/$D$40+AVV2træ!L32*D$12/$D$40+AVV2halm!L32*D$13/$D$40+AVV2gasGT!L32*D$14/$D$40+KKV!L32*D$15/$D$40+HCVgas!L32*D$16/$D$40+SPolie!L32*D$17/SPolie!L$30+SPgas!L32*D$18/SPgas!L$30","v":2.0495781257548038},{"$f":"AMV1træ!M32*E$5/$D$40+AMV1træBP!M32*E$6/AMV1træBP!M$30+AMV3kul!M32*E$7/$D$40+AMV4træ!M32*E$8/$D$40+AMV4træBP!M32*E$9/AMV4træBP!M$30+AVV1træ!M32*E$10/$D$40+AVV1kul!M32*E$11/$D$40+AVV2træ!M32*E$12/$D$40+AVV2halm!M32*E$13/$D$40+AVV2gasGT!M32*E$14/$D$40+KKV!M32*E$15/$D$40+HCVgas!M32*E$16/$D$40+SPolie!M32*E$17/SPolie!M$30+SPgas!M32*E$18/SPgas!M$30","v":2.2008974988447645},{"$f":"AMV1træ!N32*F$5/$D$40+AMV1træBP!N32*F$6/AMV1træBP!N$30+AMV3kul!N32*F$7/$D$40+AMV4træ!N32*F$8/$D$40+AMV4træBP!N32*F$9/AMV4træBP!N$30+AVV1træ!N32*F$10/$D$40+AVV1kul!N32*F$11/$D$40+AVV2træ!N32*F$12/$D$40+AVV2halm!N32*F$13/$D$40+AVV2gasGT!N32*F$14/$D$40+KKV!N32*F$15/$D$40+HCVgas!N32*F$16/$D$40+SPolie!N32*F$17/SPolie!N$30+SPgas!N32*F$18/SPgas!N$30","v":2.3024415044609929},{"$f":"AMV1træ!O32*G$5/$D$40+AMV1træBP!O32*G$6/AMV1træBP!O$30+AMV3kul!O32*G$7/$D$40+AMV4træ!O32*G$8/$D$40+AMV4træBP!O32*G$9/AMV4træBP!O$30+AVV1træ!O32*G$10/$D$40+AVV1kul!O32*G$11/$D$40+AVV2træ!O32*G$12/$D$40+AVV2halm!O32*G$13/$D$40+AVV2gasGT!O32*G$14/$D$40+KKV!O32*G$15/$D$40+HCVgas!O32*G$16/$D$40+SPolie!O32*G$17/SPolie!O$30+SPgas!O32*G$18/SPgas!O$30","v":2.3753011299773368},{"$f":"AMV1træ!P32*H$5/$D$40+AMV1træBP!P32*H$6/AMV1træBP!P$30+AMV3kul!P32*H$7/$D$40+AMV4træ!P32*H$8/$D$40+AMV4træBP!P32*H$9/AMV4træBP!P$30+AVV1træ!P32*H$10/$D$40+AVV1kul!P32*H$11/$D$40+AVV2træ!P32*H$12/$D$40+AVV2halm!P32*H$13/$D$40+AVV2gasGT!P32*H$14/$D$40+KKV!P32*H$15/$D$40+HCVgas!P32*H$16/$D$40+SPolie!P32*H$17/SPolie!P$30+SPgas!P32*H$18/SPgas!P$30","v":2.4301263970419966},{"$f":"AMV1træ!Q32*I$5/$D$40+AMV1træBP!Q32*I$6/AMV1træBP!Q$30+AMV3kul!Q32*I$7/$D$40+AMV4træ!Q32*I$8/$D$40+AMV4træBP!Q32*I$9/AMV4træBP!Q$30+AVV1træ!Q32*I$10/$D$40+AVV1kul!Q32*I$11/$D$40+AVV2træ!Q32*I$12/$D$40+AVV2halm!Q32*I$13/$D$40+AVV2gasGT!Q32*I$14/$D$40+KKV!Q32*I$15/$D$40+HCVgas!Q32*I$16/$D$40+SPolie!Q32*I$17/SPolie!Q$30+SPgas!Q32*I$18/SPgas!Q$30","v":2.458598966006686},{"$f":"AMV1træ!R32*J$5/$D$40+AMV1træBP!R32*J$6/AMV1træBP!R$30+AMV3kul!R32*J$7/$D$40+AMV4træ!R32*J$8/$D$40+AMV4træBP!R32*J$9/AMV4træBP!R$30+AVV1træ!R32*J$10/$D$40+AVV1kul!R32*J$11/$D$40+AVV2træ!R32*J$12/$D$40+AVV2halm!R32*J$13/$D$40+AVV2gasGT!R32*J$14/$D$40+KKV!R32*J$15/$D$40+HCVgas!R32*J$16/$D$40+SPolie!R32*J$17/SPolie!R$30+SPgas!R32*J$18/SPgas!R$30","v":2.4098945168019901},{"$f":"AMV1træ!S32*K$5/$D$40+AMV1træBP!S32*K$6/AMV1træBP!S$30+AMV3kul!S32*K$7/$D$40+AMV4træ!S32*K$8/$D$40+AMV4træBP!S32*K$9/AMV4træBP!S$30+AVV1træ!S32*K$10/$D$40+AVV1kul!S32*K$11/$D$40+AVV2træ!S32*K$12/$D$40+AVV2halm!S32*K$13/$D$40+AVV2gasGT!S32*K$14/$D$40+KKV!S32*K$15/$D$40+HCVgas!S32*K$16/$D$40+SPolie!S32*K$17/SPolie!S$30+SPgas!S32*K$18/SPgas!S$30","v":2.3610315784637859},{"$f":"AMV1træ!T32*L$5/$D$40+AMV1træBP!T32*L$6/AMV1træBP!T$30+AMV3kul!T32*L$7/$D$40+AMV4træ!T32*L$8/$D$40+AMV4træBP!T32*L$9/AMV4træBP!T$30+AVV1træ!T32*L$10/$D$40+AVV1kul!T32*L$11/$D$40+AVV2træ!T32*L$12/$D$40+AVV2halm!T32*L$13/$D$40+AVV2gasGT!T32*L$14/$D$40+KKV!T32*L$15/$D$40+HCVgas!T32*L$16/$D$40+SPolie!T32*L$17/SPolie!T$30+SPgas!T32*L$18/SPgas!T$30","v":2.312009376122206},{"$f":"AMV1træ!U32*M$5/$D$40+AMV1træBP!U32*M$6/AMV1træBP!U$30+AMV3kul!U32*M$7/$D$40+AMV4træ!U32*M$8/$D$40+AMV4træBP!U32*M$9/AMV4træBP!U$30+AVV1træ!U32*M$10/$D$40+AVV1kul!U32*M$11/$D$40+AVV2træ!U32*M$12/$D$40+AVV2halm!U32*M$13/$D$40+AVV2gasGT!U32*M$14/$D$40+KKV!U32*M$15/$D$40+HCVgas!U32*M$16/$D$40+SPolie!U32*M$17/SPolie!U$30+SPgas!U32*M$18/SPgas!U$30","v":2.2628271298478175},{"$f":"AMV1træ!V32*N$5/$D$40+AMV1træBP!V32*N$6/AMV1træBP!V$30+AMV3kul!V32*N$7/$D$40+AMV4træ!V32*N$8/$D$40+AMV4træBP!V32*N$9/AMV4træBP!V$30+AVV1træ!V32*N$10/$D$40+AVV1kul!V32*N$11/$D$40+AVV2træ!V32*N$12/$D$40+AVV2halm!V32*N$13/$D$40+AVV2gasGT!V32*N$14/$D$40+KKV!V32*N$15/$D$40+HCVgas!V32*N$16/$D$40+SPolie!V32*N$17/SPolie!V$30+SPgas!V32*N$18/SPgas!V$30","v":2.2134840546104391},{"$f":"AMV1træ!W32*O$5/$D$40+AMV1træBP!W32*O$6/AMV1træBP!W$30+AMV3kul!W32*O$7/$D$40+AMV4træ!W32*O$8/$D$40+AMV4træBP!W32*O$9/AMV4træBP!W$30+AVV1træ!W32*O$10/$D$40+AVV1kul!W32*O$11/$D$40+AVV2træ!W32*O$12/$D$40+AVV2halm!W32*O$13/$D$40+AVV2gasGT!W32*O$14/$D$40+KKV!W32*O$15/$D$40+HCVgas!W32*O$16/$D$40+SPolie!W32*O$17/SPolie!W$30+SPgas!W32*O$18/SPgas!W$30","v":2.1830975763129499},{"$f":"AMV1træ!X32*P$5/$D$40+AMV1træBP!X32*P$6/AMV1træBP!X$30+AMV3kul!X32*P$7/$D$40+AMV4træ!X32*P$8/$D$40+AMV4træBP!X32*P$9/AMV4træBP!X$30+AVV1træ!X32*P$10/$D$40+AVV1kul!X32*P$11/$D$40+AVV2træ!X32*P$12/$D$40+AVV2halm!X32*P$13/$D$40+AVV2gasGT!X32*P$14/$D$40+KKV!X32*P$15/$D$40+HCVgas!X32*P$16/$D$40+SPolie!X32*P$17/SPolie!X$30+SPgas!X32*P$18/SPgas!X$30","v":1.9875912471578265},{"$f":"AMV1træ!Y32*Q$5/$D$40+AMV1træBP!Y32*Q$6/AMV1træBP!Y$30+AMV3kul!Y32*Q$7/$D$40+AMV4træ!Y32*Q$8/$D$40+AMV4træBP!Y32*Q$9/AMV4træBP!Y$30+AVV1træ!Y32*Q$10/$D$40+AVV1kul!Y32*Q$11/$D$40+AVV2træ!Y32*Q$12/$D$40+AVV2halm!Y32*Q$13/$D$40+AVV2gasGT!Y32*Q$14/$D$40+KKV!Y32*Q$15/$D$40+HCVgas!Y32*Q$16/$D$40+SPolie!Y32*Q$17/SPolie!Y$30+SPgas!Y32*Q$18/SPgas!Y$30","v":1.9050671364683007},{"$f":"AMV1træ!Z32*R$5/$D$40+AMV1træBP!Z32*R$6/AMV1træBP!Z$30+AMV3kul!Z32*R$7/$D$40+AMV4træ!Z32*R$8/$D$40+AMV4træBP!Z32*R$9/AMV4træBP!Z$30+AVV1træ!Z32*R$10/$D$40+AVV1kul!Z32*R$11/$D$40+AVV2træ!Z32*R$12/$D$40+AVV2halm!Z32*R$13/$D$40+AVV2gasGT!Z32*R$14/$D$40+KKV!Z32*R$15/$D$40+HCVgas!Z32*R$16/$D$40+SPolie!Z32*R$17/SPolie!Z$30+SPgas!Z32*R$18/SPgas!Z$30","v":0.87872845178452808},{"$f":"AMV1træ!AA32*S$5/$D$40+AMV1træBP!AA32*S$6/AMV1træBP!AA$30+AMV3kul!AA32*S$7/$D$40+AMV4træ!AA32*S$8/$D$40+AMV4træBP!AA32*S$9/AMV4træBP!AA$30+AVV1træ!AA32*S$10/$D$40+AVV1kul!AA32*S$11/$D$40+AVV2træ!AA32*S$12/$D$40+AVV2halm!AA32*S$13/$D$40+AVV2gasGT!AA32*S$14/$D$40+KKV!AA32*S$15/$D$40+HCVgas!AA32*S$16/$D$40+SPolie!AA32*S$17/SPolie!AA$30+SPgas!AA32*S$18/SPgas!AA$30","v":0.99906301019091559},{"$f":"AMV1træ!AB32*T$5/$D$40+AMV1træBP!AB32*T$6/AMV1træBP!AB$30+AMV3kul!AB32*T$7/$D$40+AMV4træ!AB32*T$8/$D$40+AMV4træBP!AB32*T$9/AMV4træBP!AB$30+AVV1træ!AB32*T$10/$D$40+AVV1kul!AB32*T$11/$D$40+AVV2træ!AB32*T$12/$D$40+AVV2halm!AB32*T$13/$D$40+AVV2gasGT!AB32*T$14/$D$40+KKV!AB32*T$15/$D$40+HCVgas!AB32*T$16/$D$40+SPolie!AB32*T$17/SPolie!AB$30+SPgas!AB32*T$18/SPgas!AB$30","v":1.0138485936652863},{"$f":"AMV1træ!AC32*U$5/$D$40+AMV1træBP!AC32*U$6/AMV1træBP!AC$30+AMV3kul!AC32*U$7/$D$40+AMV4træ!AC32*U$8/$D$40+AMV4træBP!AC32*U$9/AMV4træBP!AC$30+AVV1træ!AC32*U$10/$D$40+AVV1kul!AC32*U$11/$D$40+AVV2træ!AC32*U$12/$D$40+AVV2halm!AC32*U$13/$D$40+AVV2gasGT!AC32*U$14/$D$40+KKV!AC32*U$15/$D$40+HCVgas!AC32*U$16/$D$40+SPolie!AC32*U$17/SPolie!AC$30+SPgas!AC32*U$18/SPgas!AC$30","v":1.0285494343086361},{"$f":"AMV1træ!AD32*V$5/$D$40+AMV1træBP!AD32*V$6/AMV1træBP!AD$30+AMV3kul!AD32*V$7/$D$40+AMV4træ!AD32*V$8/$D$40+AMV4træBP!AD32*V$9/AMV4træBP!AD$30+AVV1træ!AD32*V$10/$D$40+AVV1kul!AD32*V$11/$D$40+AVV2træ!AD32*V$12/$D$40+AVV2halm!AD32*V$13/$D$40+AVV2gasGT!AD32*V$14/$D$40+KKV!AD32*V$15/$D$40+HCVgas!AD32*V$16/$D$40+SPolie!AD32*V$17/SPolie!AD$30+SPgas!AD32*V$18/SPgas!AD$30","v":1.0431662585880344},{"$f":"AMV1træ!AE32*W$5/$D$40+AMV1træBP!AE32*W$6/AMV1træBP!AE$30+AMV3kul!AE32*W$7/$D$40+AMV4træ!AE32*W$8/$D$40+AMV4træBP!AE32*W$9/AMV4træBP!AE$30+AVV1træ!AE32*W$10/$D$40+AVV1kul!AE32*W$11/$D$40+AVV2træ!AE32*W$12/$D$40+AVV2halm!AE32*W$13/$D$40+AVV2gasGT!AE32*W$14/$D$40+KKV!AE32*W$15/$D$40+HCVgas!AE32*W$16/$D$40+SPolie!AE32*W$17/SPolie!AE$30+SPgas!AE32*W$18/SPgas!AE$30","v":1.0576997846906071},{"$f":"AMV1træ!AF32*X$5/$D$40+AMV1træBP!AF32*X$6/AMV1træBP!AF$30+AMV3kul!AF32*X$7/$D$40+AMV4træ!AF32*X$8/$D$40+AMV4træBP!AF32*X$9/AMV4træBP!AF$30+AVV1træ!AF32*X$10/$D$40+AVV1kul!AF32*X$11/$D$40+AVV2træ!AF32*X$12/$D$40+AVV2halm!AF32*X$13/$D$40+AVV2gasGT!AF32*X$14/$D$40+KKV!AF32*X$15/$D$40+HCVgas!AF32*X$16/$D$40+SPolie!AF32*X$17/SPolie!AF$30+SPgas!AF32*X$18/SPgas!AF$30","v":1.0721507226411418},{"$f":"AMV1træ!AG32*Y$5/$D$40+AMV1træBP!AG32*Y$6/AMV1træBP!AG$30+AMV3kul!AG32*Y$7/$D$40+AMV4træ!AG32*Y$8/$D$40+AMV4træBP!AG32*Y$9/AMV4træBP!AG$30+AVV1træ!AG32*Y$10/$D$40+AVV1kul!AG32*Y$11/$D$40+AVV2træ!AG32*Y$12/$D$40+AVV2halm!AG32*Y$13/$D$40+AVV2gasGT!AG32*Y$14/$D$40+KKV!AG32*Y$15/$D$40+HCVgas!AG32*Y$16/$D$40+SPolie!AG32*Y$17/SPolie!AG$30+SPgas!AG32*Y$18/SPgas!AG$30","v":1.0721507226411418},{"$f":"AMV1træ!AH32*Z$5/$D$40+AMV1træBP!AH32*Z$6/AMV1træBP!AH$30+AMV3kul!AH32*Z$7/$D$40+AMV4træ!AH32*Z$8/$D$40+AMV4træBP!AH32*Z$9/AMV4træBP!AH$30+AVV1træ!AH32*Z$10/$D$40+AVV1kul!AH32*Z$11/$D$40+AVV2træ!AH32*Z$12/$D$40+AVV2halm!AH32*Z$13/$D$40+AVV2gasGT!AH32*Z$14/$D$40+KKV!AH32*Z$15/$D$40+HCVgas!AH32*Z$16/$D$40+SPolie!AH32*Z$17/SPolie!AH$30+SPgas!AH32*Z$18/SPgas!AH$30","v":1.0721507226411418},{"$f":"AMV1træ!AI32*AA$5/$D$40+AMV1træBP!AI32*AA$6/AMV1træBP!AI$30+AMV3kul!AI32*AA$7/$D$40+AMV4træ!AI32*AA$8/$D$40+AMV4træBP!AI32*AA$9/AMV4træBP!AI$30+AVV1træ!AI32*AA$10/$D$40+AVV1kul!AI32*AA$11/$D$40+AVV2træ!AI32*AA$12/$D$40+AVV2halm!AI32*AA$13/$D$40+AVV2gasGT!AI32*AA$14/$D$40+KKV!AI32*AA$15/$D$40+HCVgas!AI32*AA$16/$D$40+SPolie!AI32*AA$17/SPolie!AI$30+SPgas!AI32*AA$18/SPgas!AI$30","v":1.0721507226411418},{"$f":"AMV1træ!AJ32*AB$5/$D$40+AMV1træBP!AJ32*AB$6/AMV1træBP!AJ$30+AMV3kul!AJ32*AB$7/$D$40+AMV4træ!AJ32*AB$8/$D$40+AMV4træBP!AJ32*AB$9/AMV4træBP!AJ$30+AVV1træ!AJ32*AB$10/$D$40+AVV1kul!AJ32*AB$11/$D$40+AVV2træ!AJ32*AB$12/$D$40+AVV2halm!AJ32*AB$13/$D$40+AVV2gasGT!AJ32*AB$14/$D$40+KKV!AJ32*AB$15/$D$40+HCVgas!AJ32*AB$16/$D$40+SPolie!AJ32*AB$17/SPolie!AJ$30+SPgas!AJ32*AB$18/SPgas!AJ$30","v":1.0721507226411418},{"$f":"AMV1træ!AK32*AC$5/$D$40+AMV1træBP!AK32*AC$6/AMV1træBP!AK$30+AMV3kul!AK32*AC$7/$D$40+AMV4træ!AK32*AC$8/$D$40+AMV4træBP!AK32*AC$9/AMV4træBP!AK$30+AVV1træ!AK32*AC$10/$D$40+AVV1kul!AK32*AC$11/$D$40+AVV2træ!AK32*AC$12/$D$40+AVV2halm!AK32*AC$13/$D$40+AVV2gasGT!AK32*AC$14/$D$40+KKV!AK32*AC$15/$D$40+HCVgas!AK32*AC$16/$D$40+SPolie!AK32*AC$17/SPolie!AK$30+SPgas!AK32*AC$18/SPgas!AK$30","v":1.0721507226411418},{"$f":"AMV1træ!AL32*AD$5/$D$40+AMV1træBP!AL32*AD$6/AMV1træBP!AL$30+AMV3kul!AL32*AD$7/$D$40+AMV4træ!AL32*AD$8/$D$40+AMV4træBP!AL32*AD$9/AMV4træBP!AL$30+AVV1træ!AL32*AD$10/$D$40+AVV1kul!AL32*AD$11/$D$40+AVV2træ!AL32*AD$12/$D$40+AVV2halm!AL32*AD$13/$D$40+AVV2gasGT!AL32*AD$14/$D$40+KKV!AL32*AD$15/$D$40+HCVgas!AL32*AD$16/$D$40+SPolie!AL32*AD$17/SPolie!AL$30+SPgas!AL32*AD$18/SPgas!AL$30","v":1.0721507226411418},{"$f":"AMV1træ!AM32*AE$5/$D$40+AMV1træBP!AM32*AE$6/AMV1træBP!AM$30+AMV3kul!AM32*AE$7/$D$40+AMV4træ!AM32*AE$8/$D$40+AMV4træBP!AM32*AE$9/AMV4træBP!AM$30+AVV1træ!AM32*AE$10/$D$40+AVV1kul!AM32*AE$11/$D$40+AVV2træ!AM32*AE$12/$D$40+AVV2halm!AM32*AE$13/$D$40+AVV2gasGT!AM32*AE$14/$D$40+KKV!AM32*AE$15/$D$40+HCVgas!AM32*AE$16/$D$40+SPolie!AM32*AE$17/SPolie!AM$30+SPgas!AM32*AE$18/SPgas!AM$30","v":1.0721507226411418},{"$f":"AMV1træ!AN32*AF$5/$D$40+AMV1træBP!AN32*AF$6/AMV1træBP!AN$30+AMV3kul!AN32*AF$7/$D$40+AMV4træ!AN32*AF$8/$D$40+AMV4træBP!AN32*AF$9/AMV4træBP!AN$30+AVV1træ!AN32*AF$10/$D$40+AVV1kul!AN32*AF$11/$D$40+AVV2træ!AN32*AF$12/$D$40+AVV2halm!AN32*AF$13/$D$40+AVV2gasGT!AN32*AF$14/$D$40+KKV!AN32*AF$15/$D$40+HCVgas!AN32*AF$16/$D$40+SPolie!AN32*AF$17/SPolie!AN$30+SPgas!AN32*AF$18/SPgas!AN$30","v":1.0721507226411418},{"$f":"AMV1træ!AO32*AG$5/$D$40+AMV1træBP!AO32*AG$6/AMV1træBP!AO$30+AMV3kul!AO32*AG$7/$D$40+AMV4træ!AO32*AG$8/$D$40+AMV4træBP!AO32*AG$9/AMV4træBP!AO$30+AVV1træ!AO32*AG$10/$D$40+AVV1kul!AO32*AG$11/$D$40+AVV2træ!AO32*AG$12/$D$40+AVV2halm!AO32*AG$13/$D$40+AVV2gasGT!AO32*AG$14/$D$40+KKV!AO32*AG$15/$D$40+HCVgas!AO32*AG$16/$D$40+SPolie!AO32*AG$17/SPolie!AO$30+SPgas!AO32*AG$18/SPgas!AO$30","v":1.0721507226411418},{"$f":"AMV1træ!AP32*AH$5/$D$40+AMV1træBP!AP32*AH$6/AMV1træBP!AP$30+AMV3kul!AP32*AH$7/$D$40+AMV4træ!AP32*AH$8/$D$40+AMV4træBP!AP32*AH$9/AMV4træBP!AP$30+AVV1træ!AP32*AH$10/$D$40+AVV1kul!AP32*AH$11/$D$40+AVV2træ!AP32*AH$12/$D$40+AVV2halm!AP32*AH$13/$D$40+AVV2gasGT!AP32*AH$14/$D$40+KKV!AP32*AH$15/$D$40+HCVgas!AP32*AH$16/$D$40+SPolie!AP32*AH$17/SPolie!AP$30+SPgas!AP32*AH$18/SPgas!AP$30","v":1.0721507226411418}]
[null,"NOx-emission","g/GJ",{"$f":"AMV1træ!L33*D$5/$D$40+AMV1træBP!L33*D$6/AMV1træBP!L$30+AMV3kul!L33*D$7/$D$40+AMV4træ!L33*D$8/$D$40+AMV4træBP!L33*D$9/AMV4træBP!L$30+AVV1træ!L33*D$10/$D$40+AVV1kul!L33*D$11/$D$40+AVV2træ!L33*D$12/$D$40+AVV2halm!L33*D$13/$D$40+AVV2gasGT!L33*D$14/$D$40+KKV!L33*D$15/$D$40+HCVgas!L33*D$16/$D$40+SPolie!L33*D$17/SPolie!L$30+SPgas!L33*D$18/SPgas!L$30","v":62.095541484365256},{"$f":"AMV1træ!M33*E$5/$D$40+AMV1træBP!M33*E$6/AMV1træBP!M$30+AMV3kul!M33*E$7/$D$40+AMV4træ!M33*E$8/$D$40+AMV4træBP!M33*E$9/AMV4træBP!M$30+AVV1træ!M33*E$10/$D$40+AVV1kul!M33*E$11/$D$40+AVV2træ!M33*E$12/$D$40+AVV2halm!M33*E$13/$D$40+AVV2gasGT!M33*E$14/$D$40+KKV!M33*E$15/$D$40+HCVgas!M33*E$16/$D$40+SPolie!M33*E$17/SPolie!M$30+SPgas!M33*E$18/SPgas!M$30","v":62.301943624922949},{"$f":"AMV1træ!N33*F$5/$D$40+AMV1træBP!N33*F$6/AMV1træBP!N$30+AMV3kul!N33*F$7/$D$40+AMV4træ!N33*F$8/$D$40+AMV4træBP!N33*F$9/AMV4træBP!N$30+AVV1træ!N33*F$10/$D$40+AVV1kul!N33*F$11/$D$40+AVV2træ!N33*F$12/$D$40+AVV2halm!N33*F$13/$D$40+AVV2gasGT!N33*F$14/$D$40+KKV!N33*F$15/$D$40+HCVgas!N33*F$16/$D$40+SPolie!N33*F$17/SPolie!N$30+SPgas!N33*F$18/SPgas!N$30","v":62.440451336738789},{"$f":"AMV1træ!O33*G$5/$D$40+AMV1træBP!O33*G$6/AMV1træBP!O$30+AMV3kul!O33*G$7/$D$40+AMV4træ!O33*G$8/$D$40+AMV4træBP!O33*G$9/AMV4træBP!O$30+AVV1træ!O33*G$10/$D$40+AVV1kul!O33*G$11/$D$40+AVV2træ!O33*G$12/$D$40+AVV2halm!O33*G$13/$D$40+AVV2gasGT!O33*G$14/$D$40+KKV!O33*G$15/$D$40+HCVgas!O33*G$16/$D$40+SPolie!O33*G$17/SPolie!O$30+SPgas!O33*G$18/SPgas!O$30","v":62.539833077224756},{"$f":"AMV1træ!P33*H$5/$D$40+AMV1træBP!P33*H$6/AMV1træBP!P$30+AMV3kul!P33*H$7/$D$40+AMV4træ!P33*H$8/$D$40+AMV4træBP!P33*H$9/AMV4træBP!P$30+AVV1træ!P33*H$10/$D$40+AVV1kul!P33*H$11/$D$40+AVV2træ!P33*H$12/$D$40+AVV2halm!P33*H$13/$D$40+AVV2gasGT!P33*H$14/$D$40+KKV!P33*H$15/$D$40+HCVgas!P33*H$16/$D$40+SPolie!P33*H$17/SPolie!P$30+SPgas!P33*H$18/SPgas!P$30","v":62.614615652963991},{"$f":"AMV1træ!Q33*I$5/$D$40+AMV1træBP!Q33*I$6/AMV1træBP!Q$30+AMV3kul!Q33*I$7/$D$40+AMV4træ!Q33*I$8/$D$40+AMV4træBP!Q33*I$9/AMV4træBP!Q$30+AVV1træ!Q33*I$10/$D$40+AVV1kul!Q33*I$11/$D$40+AVV2træ!Q33*I$12/$D$40+AVV2halm!Q33*I$13/$D$40+AVV2gasGT!Q33*I$14/$D$40+KKV!Q33*I$15/$D$40+HCVgas!Q33*I$16/$D$40+SPolie!Q33*I$17/SPolie!Q$30+SPgas!Q33*I$18/SPgas!Q$30","v":62.311093935159107},{"$f":"AMV1træ!R33*J$5/$D$40+AMV1træBP!R33*J$6/AMV1træBP!R$30+AMV3kul!R33*J$7/$D$40+AMV4træ!R33*J$8/$D$40+AMV4træBP!R33*J$9/AMV4træBP!R$30+AVV1træ!R33*J$10/$D$40+AVV1kul!R33*J$11/$D$40+AVV2træ!R33*J$12/$D$40+AVV2halm!R33*J$13/$D$40+AVV2gasGT!R33*J$14/$D$40+KKV!R33*J$15/$D$40+HCVgas!R33*J$16/$D$40+SPolie!R33*J$17/SPolie!R$30+SPgas!R33*J$18/SPgas!R$30","v":62.131774896034308},{"$f":"AMV1træ!S33*K$5/$D$40+AMV1træBP!S33*K$6/AMV1træBP!S$30+AMV3kul!S33*K$7/$D$40+AMV4træ!S33*K$8/$D$40+AMV4træBP!S33*K$9/AMV4træBP!S$30+AVV1træ!S33*K$10/$D$40+AVV1kul!S33*K$11/$D$40+AVV2træ!S33*K$12/$D$40+AVV2halm!S33*K$13/$D$40+AVV2gasGT!S33*K$14/$D$40+KKV!S33*K$15/$D$40+HCVgas!S33*K$16/$D$40+SPolie!S33*K$17/SPolie!S$30+SPgas!S33*K$18/SPgas!S$30","v":61.951872334877798},{"$f":"AMV1træ!T33*L$5/$D$40+AMV1træBP!T33*L$6/AMV1træBP!T$30+AMV3kul!T33*L$7/$D$40+AMV4træ!T33*L$8/$D$40+AMV4træBP!T33*L$9/AMV4træBP!T$30+AVV1træ!T33*L$10/$D$40+AVV1kul!T33*L$11/$D$40+AVV2træ!T33*L$12/$D$40+AVV2halm!T33*L$13/$D$40+AVV2gasGT!T33*L$14/$D$40+KKV!T33*L$15/$D$40+HCVgas!T33*L$16/$D$40+SPolie!T33*L$17/SPolie!T$30+SPgas!T33*L$18/SPgas!T$30","v":61.771383398790746},{"$f":"AMV1træ!U33*M$5/$D$40+AMV1træBP!U33*M$6/AMV1træBP!U$30+AMV3kul!U33*M$7/$D$40+AMV4træ!U33*M$8/$D$40+AMV4træBP!U33*M$9/AMV4træBP!U$30+AVV1træ!U33*M$10/$D$40+AVV1kul!U33*M$11/$D$40+AVV2træ!U33*M$12/$D$40+AVV2halm!U33*M$13/$D$40+AVV2gasGT!U33*M$14/$D$40+KKV!U33*M$15/$D$40+HCVgas!U33*M$16/$D$40+SPolie!U33*M$17/SPolie!U$30+SPgas!U33*M$18/SPgas!U$30","v":61.590305216243877},{"$f":"AMV1træ!V33*N$5/$D$40+AMV1træBP!V33*N$6/AMV1træBP!V$30+AMV3kul!V33*N$7/$D$40+AMV4træ!V33*N$8/$D$40+AMV4træBP!V33*N$9/AMV4træBP!V$30+AVV1træ!V33*N$10/$D$40+AVV1kul!V33*N$11/$D$40+AVV2træ!V33*N$12/$D$40+AVV2halm!V33*N$13/$D$40+AVV2gasGT!V33*N$14/$D$40+KKV!V33*N$15/$D$40+HCVgas!V33*N$16/$D$40+SPolie!V33*N$17/SPolie!V$30+SPgas!V33*N$18/SPgas!V$30","v":61.408634896929655},{"$f":"AMV1træ!W33*O$5/$D$40+AMV1træBP!W33*O$6/AMV1træBP!W$30+AMV3kul!W33*O$7/$D$40+AMV4træ!W33*O$8/$D$40+AMV4træBP!W33*O$9/AMV4træBP!W$30+AVV1træ!W33*O$10/$D$40+AVV1kul!W33*O$11/$D$40+AVV2træ!W33*O$12/$D$40+AVV2halm!W33*O$13/$D$40+AVV2gasGT!W33*O$14/$D$40+KKV!W33*O$15/$D$40+HCVgas!W33*O$16/$D$40+SPolie!W33*O$17/SPolie!W$30+SPgas!W33*O$18/SPgas!W$30","v":58.079933966781454},{"$f":"AMV1træ!X33*P$5/$D$40+AMV1træBP!X33*P$6/AMV1træBP!X$30+AMV3kul!X33*P$7/$D$40+AMV4træ!X33*P$8/$D$40+AMV4træBP!X33*P$9/AMV4træBP!X$30+AVV1træ!X33*P$10/$D$40+AVV1kul!X33*P$11/$D$40+AVV2træ!X33*P$12/$D$40+AVV2halm!X33*P$13/$D$40+AVV2gasGT!X33*P$14/$D$40+KKV!X33*P$15/$D$40+HCVgas!X33*P$16/$D$40+SPolie!X33*P$17/SPolie!X$30+SPgas!X33*P$18/SPgas!X$30","v":53.711267256170551},{"$f":"AMV1træ!Y33*Q$5/$D$40+AMV1træBP!Y33*Q$6/AMV1træBP!Y$30+AMV3kul!Y33*Q$7/$D$40+AMV4træ!Y33*Q$8/$D$40+AMV4træBP!Y33*Q$9/AMV4træBP!Y$30+AVV1træ!Y33*Q$10/$D$40+AVV1kul!Y33*Q$11/$D$40+AVV2træ!Y33*Q$12/$D$40+AVV2halm!Y33*Q$13/$D$40+AVV2gasGT!Y33*Q$14/$D$40+KKV!Y33*Q$15/$D$40+HCVgas!Y33*Q$16/$D$40+SPolie!Y33*Q$17/SPolie!Y$30+SPgas!Y33*Q$18/SPgas!Y$30","v":48.507802810831471},{"$f":"AMV1træ!Z33*R$5/$D$40+AMV1træBP!Z33*R$6/AMV1træBP!Z$30+AMV3kul!Z33*R$7/$D$40+AMV4træ!Z33*R$8/$D$40+AMV4træBP!Z33*R$9/AMV4træBP!Z$30+AVV1træ!Z33*R$10/$D$40+AVV1kul!Z33*R$11/$D$40+AVV2træ!Z33*R$12/$D$40+AVV2halm!Z33*R$13/$D$40+AVV2gasGT!Z33*R$14/$D$40+KKV!Z33*R$15/$D$40+HCVgas!Z33*R$16/$D$40+SPolie!Z33*R$17/SPolie!Z$30+SPgas!Z33*R$18/SPgas!Z$30","v":19.719522916556443},{"$f":"AMV1træ!AA33*S$5/$D$40+AMV1træBP!AA33*S$6/AMV1træBP!AA$30+AMV3kul!AA33*S$7/$D$40+AMV4træ!AA33*S$8/$D$40+AMV4træBP!AA33*S$9/AMV4træBP!AA$30+AVV1træ!AA33*S$10/$D$40+AVV1kul!AA33*S$11/$D$40+AVV2træ!AA33*S$12/$D$40+AVV2halm!AA33*S$13/$D$40+AVV2gasGT!AA33*S$14/$D$40+KKV!AA33*S$15/$D$40+HCVgas!AA33*S$16/$D$40+SPolie!AA33*S$17/SPolie!AA$30+SPgas!AA33*S$18/SPgas!AA$30","v":20.823725323731285},{"$f":"AMV1træ!AB33*T$5/$D$40+AMV1træBP!AB33*T$6/AMV1træBP!AB$30+AMV3kul!AB33*T$7/$D$40+AMV4træ!AB33*T$8/$D$40+AMV4træBP!AB33*T$9/AMV4træBP!AB$30+AVV1træ!AB33*T$10/$D$40+AVV1kul!AB33*T$11/$D$40+AVV2træ!AB33*T$12/$D$40+AVV2halm!AB33*T$13/$D$40+AVV2gasGT!AB33*T$14/$D$40+KKV!AB33*T$15/$D$40+HCVgas!AB33*T$16/$D$40+SPolie!AB33*T$17/SPolie!AB$30+SPgas!AB33*T$18/SPgas!AB$30","v":20.851631664610512},{"$f":"AMV1træ!AC33*U$5/$D$40+AMV1træBP!AC33*U$6/AMV1træBP!AC$30+AMV3kul!AC33*U$7/$D$40+AMV4træ!AC33*U$8/$D$40+AMV4træBP!AC33*U$9/AMV4træBP!AC$30+AVV1træ!AC33*U$10/$D$40+AVV1kul!AC33*U$11/$D$40+AVV2træ!AC33*U$12/$D$40+AVV2halm!AC33*U$13/$D$40+AVV2gasGT!AC33*U$14/$D$40+KKV!AC33*U$15/$D$40+HCVgas!AC33*U$16/$D$40+SPolie!AC33*U$17/SPolie!AC$30+SPgas!AC33*U$18/SPgas!AC$30","v":20.879378061694982},{"$f":"AMV1træ!AD33*V$5/$D$40+AMV1træBP!AD33*V$6/AMV1træBP!AD$30+AMV3kul!AD33*V$7/$D$40+AMV4træ!AD33*V$8/$D$40+AMV4træBP!AD33*V$9/AMV4træBP!AD$30+AVV1træ!AD33*V$10/$D$40+AVV1kul!AD33*V$11/$D$40+AVV2træ!AD33*V$12/$D$40+AVV2halm!AD33*V$13/$D$40+AVV2gasGT!AD33*V$14/$D$40+KKV!AD33*V$15/$D$40+HCVgas!AD33*V$16/$D$40+SPolie!AD33*V$17/SPolie!AD$30+SPgas!AD33*V$18/SPgas!AD$30","v":20.906965886119945},{"$f":"AMV1træ!AE33*W$5/$D$40+AMV1træBP!AE33*W$6/AMV1træBP!AE$30+AMV3kul!AE33*W$7/$D$40+AMV4træ!AE33*W$8/$D$40+AMV4træBP!AE33*W$9/AMV4træBP!AE$30+AVV1træ!AE33*W$10/$D$40+AVV1kul!AE33*W$11/$D$40+AVV2træ!AE33*W$12/$D$40+AVV2halm!AE33*W$13/$D$40+AVV2gasGT!AE33*W$14/$D$40+KKV!AE33*W$15/$D$40+HCVgas!AE33*W$16/$D$40+SPolie!AE33*W$17/SPolie!AE$30+SPgas!AE33*W$18/SPgas!AE$30","v":20.934396493393404},{"$f":"AMV1træ!AF33*X$5/$D$40+AMV1træBP!AF33*X$6/AMV1træBP!AF$30+AMV3kul!AF33*X$7/$D$40+AMV4træ!AF33*X$8/$D$40+AMV4træBP!AF33*X$9/AMV4træBP!AF$30+AVV1træ!AF33*X$10/$D$40+AVV1kul!AF33*X$11/$D$40+AVV2træ!AF33*X$12/$D$40+AVV2halm!AF33*X$13/$D$40+AVV2gasGT!AF33*X$14/$D$40+KKV!AF33*X$15/$D$40+HCVgas!AF33*X$16/$D$40+SPolie!AF33*X$17/SPolie!AF$30+SPgas!AF33*X$18/SPgas!AF$30","v":20.961671223617891},{"$f":"AMV1træ!AG33*Y$5/$D$40+AMV1træBP!AG33*Y$6/AMV1træBP!AG$30+AMV3kul!AG33*Y$7/$D$40+AMV4træ!AG33*Y$8/$D$40+AMV4træBP!AG33*Y$9/AMV4træBP!AG$30+AVV1træ!AG33*Y$10/$D$40+AVV1kul!AG33*Y$11/$D$40+AVV2træ!AG33*Y$12/$D$40+AVV2halm!AG33*Y$13/$D$40+AVV2gasGT!AG33*Y$14/$D$40+KKV!AG33*Y$15/$D$40+HCVgas!AG33*Y$16/$D$40+SPolie!AG33*Y$17/SPolie!AG$30+SPgas!AG33*Y$18/SPgas!AG$30","v":20.961671223617891},{"$f":"AMV1træ!AH33*Z$5/$D$40+AMV1træBP!AH33*Z$6/AMV1træBP!AH$30+AMV3kul!AH33*Z$7/$D$40+AMV4træ!AH33*Z$8/$D$40+AMV4træBP!AH33*Z$9/AMV4træBP!AH$30+AVV1træ!AH33*Z$10/$D$40+AVV1kul!AH33*Z$11/$D$40+AVV2træ!AH33*Z$12/$D$40+AVV2halm!AH33*Z$13/$D$40+AVV2gasGT!AH33*Z$14/$D$40+KKV!AH33*Z$15/$D$40+HCVgas!AH33*Z$16/$D$40+SPolie!AH33*Z$17/SPolie!AH$30+SPgas!AH33*Z$18/SPgas!AH$30","v":20.961671223617891},{"$f":"AMV1træ!AI33*AA$5/$D$40+AMV1træBP!AI33*AA$6/AMV1træBP!AI$30+AMV3kul!AI33*AA$7/$D$40+AMV4træ!AI33*AA$8/$D$40+AMV4træBP!AI33*AA$9/AMV4træBP!AI$30+AVV1træ!AI33*AA$10/$D$40+AVV1kul!AI33*AA$11/$D$40+AVV2træ!AI33*AA$12/$D$40+AVV2halm!AI33*AA$13/$D$40+AVV2gasGT!AI33*AA$14/$D$40+KKV!AI33*AA$15/$D$40+HCVgas!AI33*AA$16/$D$40+SPolie!AI33*AA$17/SPolie!AI$30+SPgas!AI33*AA$18/SPgas!AI$30","v":20.961671223617891},{"$f":"AMV1træ!AJ33*AB$5/$D$40+AMV1træBP!AJ33*AB$6/AMV1træBP!AJ$30+AMV3kul!AJ33*AB$7/$D$40+AMV4træ!AJ33*AB$8/$D$40+AMV4træBP!AJ33*AB$9/AMV4træBP!AJ$30+AVV1træ!AJ33*AB$10/$D$40+AVV1kul!AJ33*AB$11/$D$40+AVV2træ!AJ33*AB$12/$D$40+AVV2halm!AJ33*AB$13/$D$40+AVV2gasGT!AJ33*AB$14/$D$40+KKV!AJ33*AB$15/$D$40+HCVgas!AJ33*AB$16/$D$40+SPolie!AJ33*AB$17/SPolie!AJ$30+SPgas!AJ33*AB$18/SPgas!AJ$30","v":20.961671223617891},{"$f":"AMV1træ!AK33*AC$5/$D$40+AMV1træBP!AK33*AC$6/AMV1træBP!AK$30+AMV3kul!AK33*AC$7/$D$40+AMV4træ!AK33*AC$8/$D$40+AMV4træBP!AK33*AC$9/AMV4træBP!AK$30+AVV1træ!AK33*AC$10/$D$40+AVV1kul!AK33*AC$11/$D$40+AVV2træ!AK33*AC$12/$D$40+AVV2halm!AK33*AC$13/$D$40+AVV2gasGT!AK33*AC$14/$D$40+KKV!AK33*AC$15/$D$40+HCVgas!AK33*AC$16/$D$40+SPolie!AK33*AC$17/SPolie!AK$30+SPgas!AK33*AC$18/SPgas!AK$30","v":20.961671223617891},{"$f":"AMV1træ!AL33*AD$5/$D$40+AMV1træBP!AL33*AD$6/AMV1træBP!AL$30+AMV3kul!AL33*AD$7/$D$40+AMV4træ!AL33*AD$8/$D$40+AMV4træBP!AL33*AD$9/AMV4træBP!AL$30+AVV1træ!AL33*AD$10/$D$40+AVV1kul!AL33*AD$11/$D$40+AVV2træ!AL33*AD$12/$D$40+AVV2halm!AL33*AD$13/$D$40+AVV2gasGT!AL33*AD$14/$D$40+KKV!AL33*AD$15/$D$40+HCVgas!AL33*AD$16/$D$40+SPolie!AL33*AD$17/SPolie!AL$30+SPgas!AL33*AD$18/SPgas!AL$30","v":20.961671223617891},{"$f":"AMV1træ!AM33*AE$5/$D$40+AMV1træBP!AM33*AE$6/AMV1træBP!AM$30+AMV3kul!AM33*AE$7/$D$40+AMV4træ!AM33*AE$8/$D$40+AMV4træBP!AM33*AE$9/AMV4træBP!AM$30+AVV1træ!AM33*AE$10/$D$40+AVV1kul!AM33*AE$11/$D$40+AVV2træ!AM33*AE$12/$D$40+AVV2halm!AM33*AE$13/$D$40+AVV2gasGT!AM33*AE$14/$D$40+KKV!AM33*AE$15/$D$40+HCVgas!AM33*AE$16/$D$40+SPolie!AM33*AE$17/SPolie!AM$30+SPgas!AM33*AE$18/SPgas!AM$30","v":20.961671223617891},{"$f":"AMV1træ!AN33*AF$5/$D$40+AMV1træBP!AN33*AF$6/AMV1træBP!AN$30+AMV3kul!AN33*AF$7/$D$40+AMV4træ!AN33*AF$8/$D$40+AMV4træBP!AN33*AF$9/AMV4træBP!AN$30+AVV1træ!AN33*AF$10/$D$40+AVV1kul!AN33*AF$11/$D$40+AVV2træ!AN33*AF$12/$D$40+AVV2halm!AN33*AF$13/$D$40+AVV2gasGT!AN33*AF$14/$D$40+KKV!AN33*AF$15/$D$40+HCVgas!AN33*AF$16/$D$40+SPolie!AN33*AF$17/SPolie!AN$30+SPgas!AN33*AF$18/SPgas!AN$30","v":20.961671223617891},{"$f":"AMV1træ!AO33*AG$5/$D$40+AMV1træBP!AO33*AG$6/AMV1træBP!AO$30+AMV3kul!AO33*AG$7/$D$40+AMV4træ!AO33*AG$8/$D$40+AMV4træBP!AO33*AG$9/AMV4træBP!AO$30+AVV1træ!AO33*AG$10/$D$40+AVV1kul!AO33*AG$11/$D$40+AVV2træ!AO33*AG$12/$D$40+AVV2halm!AO33*AG$13/$D$40+AVV2gasGT!AO33*AG$14/$D$40+KKV!AO33*AG$15/$D$40+HCVgas!AO33*AG$16/$D$40+SPolie!AO33*AG$17/SPolie!AO$30+SPgas!AO33*AG$18/SPgas!AO$30","v":20.961671223617891},{"$f":"AMV1træ!AP33*AH$5/$D$40+AMV1træBP!AP33*AH$6/AMV1træBP!AP$30+AMV3kul!AP33*AH$7/$D$40+AMV4træ!AP33*AH$8/$D$40+AMV4træBP!AP33*AH$9/AMV4træBP!AP$30+AVV1træ!AP33*AH$10/$D$40+AVV1kul!AP33*AH$11/$D$40+AVV2træ!AP33*AH$12/$D$40+AVV2halm!AP33*AH$13/$D$40+AVV2gasGT!AP33*AH$14/$D$40+KKV!AP33*AH$15/$D$40+HCVgas!AP33*AH$16/$D$40+SPolie!AP33*AH$17/SPolie!AP$30+SPgas!AP33*AH$18/SPgas!AP$30","v":20.961671223617891}]
[null,"PM2,5-emission","g/GJ",{"$f":"AMV1træ!L34*D$5/$D$40+AMV1træBP!L34*D$6/AMV1træBP!L$30+AMV3kul!L34*D$7/$D$40+AMV4træ!L34*D$8/$D$40+AMV4træBP!L34*D$9/AMV4træBP!L$30+AVV1træ!L34*D$10/$D$40+AVV1kul!L34*D$11/$D$40+AVV2træ!L34*D$12/$D$40+AVV2halm!L34*D$13/$D$40+AVV2gasGT!L34*D$14/$D$40+KKV!L34*D$15/$D$40+HCVgas!L34*D$16/$D$40+SPolie!L34*D$17/SPolie!L$30+SPgas!L34*D$18/SPgas!L$30","v":3.1327802534663216},{"$f":"AMV1træ!M34*E$5/$D$40+AMV1træBP!M34*E$6/AMV1træBP!M$30+AMV3kul!M34*E$7/$D$40+AMV4træ!M34*E$8/$D$40+AMV4træBP!M34*E$9/AMV4træBP!M$30+AVV1træ!M34*E$10/$D$40+AVV1kul!M34*E$11/$D$40+AVV2træ!M34*E$12/$D$40+AVV2halm!M34*E$13/$D$40+AVV2gasGT!M34*E$14/$D$40+KKV!M34*E$15/$D$40+HCVgas!M34*E$16/$D$40+SPolie!M34*E$17/SPolie!M$30+SPgas!M34*E$18/SPgas!M$30","v":3.1613031448992706},{"$f":"AMV1træ!N34*F$5/$D$40+AMV1træBP!N34*F$6/AMV1træBP!N$30+AMV3kul!N34*F$7/$D$40+AMV4træ!N34*F$8/$D$40+AMV4træBP!N34*F$9/AMV4træBP!N$30+AVV1træ!N34*F$10/$D$40+AVV1kul!N34*F$11/$D$40+AVV2træ!N34*F$12/$D$40+AVV2halm!N34*F$13/$D$40+AVV2gasGT!N34*F$14/$D$40+KKV!N34*F$15/$D$40+HCVgas!N34*F$16/$D$40+SPolie!N34*F$17/SPolie!N$30+SPgas!N34*F$18/SPgas!N$30","v":3.1804436461366223},{"$f":"AMV1træ!O34*G$5/$D$40+AMV1træBP!O34*G$6/AMV1træBP!O$30+AMV3kul!O34*G$7/$D$40+AMV4træ!O34*G$8/$D$40+AMV4træBP!O34*G$9/AMV4træBP!O$30+AVV1træ!O34*G$10/$D$40+AVV1kul!O34*G$11/$D$40+AVV2træ!O34*G$12/$D$40+AVV2halm!O34*G$13/$D$40+AVV2gasGT!O34*G$14/$D$40+KKV!O34*G$15/$D$40+HCVgas!O34*G$16/$D$40+SPolie!O34*G$17/SPolie!O$30+SPgas!O34*G$18/SPgas!O$30","v":3.1941772953450283},{"$f":"AMV1træ!P34*H$5/$D$40+AMV1træBP!P34*H$6/AMV1træBP!P$30+AMV3kul!P34*H$7/$D$40+AMV4træ!P34*H$8/$D$40+AMV4træBP!P34*H$9/AMV4træBP!P$30+AVV1træ!P34*H$10/$D$40+AVV1kul!P34*H$11/$D$40+AVV2træ!P34*H$12/$D$40+AVV2halm!P34*H$13/$D$40+AVV2gasGT!P34*H$14/$D$40+KKV!P34*H$15/$D$40+HCVgas!P34*H$16/$D$40+SPolie!P34*H$17/SPolie!P$30+SPgas!P34*H$18/SPgas!P$30","v":3.2045115645687274},{"$f":"AMV1træ!Q34*I$5/$D$40+AMV1træBP!Q34*I$6/AMV1træBP!Q$30+AMV3kul!Q34*I$7/$D$40+AMV4træ!Q34*I$8/$D$40+AMV4træBP!Q34*I$9/AMV4træBP!Q$30+AVV1træ!Q34*I$10/$D$40+AVV1kul!Q34*I$11/$D$40+AVV2træ!Q34*I$12/$D$40+AVV2halm!Q34*I$13/$D$40+AVV2gasGT!Q34*I$14/$D$40+KKV!Q34*I$15/$D$40+HCVgas!Q34*I$16/$D$40+SPolie!Q34*I$17/SPolie!Q$30+SPgas!Q34*I$18/SPgas!Q$30","v":3.1940223081638752},{"$f":"AMV1træ!R34*J$5/$D$40+AMV1træBP!R34*J$6/AMV1træBP!R$30+AMV3kul!R34*J$7/$D$40+AMV4træ!R34*J$8/$D$40+AMV4træBP!R34*J$9/AMV4træBP!R$30+AVV1træ!R34*J$10/$D$40+AVV1kul!R34*J$11/$D$40+AVV2træ!R34*J$12/$D$40+AVV2halm!R34*J$13/$D$40+AVV2gasGT!R34*J$14/$D$40+KKV!R34*J$15/$D$40+HCVgas!R34*J$16/$D$40+SPolie!R34*J$17/SPolie!R$30+SPgas!R34*J$18/SPgas!R$30","v":3.1914488322406602},{"$f":"AMV1træ!S34*K$5/$D$40+AMV1træBP!S34*K$6/AMV1træBP!S$30+AMV3kul!S34*K$7/$D$40+AMV4træ!S34*K$8/$D$40+AMV4træBP!S34*K$9/AMV4træBP!S$30+AVV1træ!S34*K$10/$D$40+AVV1kul!S34*K$11/$D$40+AVV2træ!S34*K$12/$D$40+AVV2halm!S34*K$13/$D$40+AVV2gasGT!S34*K$14/$D$40+KKV!S34*K$15/$D$40+HCVgas!S34*K$16/$D$40+SPolie!S34*K$17/SPolie!S$30+SPgas!S34*K$18/SPgas!S$30","v":3.1888669819701918},{"$f":"AMV1træ!T34*L$5/$D$40+AMV1træBP!T34*L$6/AMV1træBP!T$30+AMV3kul!T34*L$7/$D$40+AMV4træ!T34*L$8/$D$40+AMV4træBP!T34*L$9/AMV4træBP!T$30+AVV1træ!T34*L$10/$D$40+AVV1kul!T34*L$11/$D$40+AVV2træ!T34*L$12/$D$40+AVV2halm!T34*L$13/$D$40+AVV2gasGT!T34*L$14/$D$40+KKV!T34*L$15/$D$40+HCVgas!T34*L$16/$D$40+SPolie!T34*L$17/SPolie!T$30+SPgas!T34*L$18/SPgas!T$30","v":3.1862767164094801},{"$f":"AMV1træ!U34*M$5/$D$40+AMV1træBP!U34*M$6/AMV1træBP!U$30+AMV3kul!U34*M$7/$D$40+AMV4træ!U34*M$8/$D$40+AMV4træBP!U34*M$9/AMV4træBP!U$30+AVV1træ!U34*M$10/$D$40+AVV1kul!U34*M$11/$D$40+AVV2træ!U34*M$12/$D$40+AVV2halm!U34*M$13/$D$40+AVV2gasGT!U34*M$14/$D$40+KKV!U34*M$15/$D$40+HCVgas!U34*M$16/$D$40+SPolie!U34*M$17/SPolie!U$30+SPgas!U34*M$18/SPgas!U$30","v":3.1836779943480638},{"$f":"AMV1træ!V34*N$5/$D$40+AMV1træBP!V34*N$6/AMV1træBP!V$30+AMV3kul!V34*N$7/$D$40+AMV4træ!V34*N$8/$D$40+AMV4træBP!V34*N$9/AMV4træBP!V$30+AVV1træ!V34*N$10/$D$40+AVV1kul!V34*N$11/$D$40+AVV2træ!V34*N$12/$D$40+AVV2halm!V34*N$13/$D$40+AVV2gasGT!V34*N$14/$D$40+KKV!V34*N$15/$D$40+HCVgas!V34*N$16/$D$40+SPolie!V34*N$17/SPolie!V$30+SPgas!V34*N$18/SPgas!V$30","v":3.181070774306054},{"$f":"AMV1træ!W34*O$5/$D$40+AMV1træBP!W34*O$6/AMV1træBP!W$30+AMV3kul!W34*O$7/$D$40+AMV4træ!W34*O$8/$D$40+AMV4træBP!W34*O$9/AMV4træBP!W$30+AVV1træ!W34*O$10/$D$40+AVV1kul!W34*O$11/$D$40+AVV2træ!W34*O$12/$D$40+AVV2halm!W34*O$13/$D$40+AVV2gasGT!W34*O$14/$D$40+KKV!W34*O$15/$D$40+HCVgas!W34*O$16/$D$40+SPolie!W34*O$17/SPolie!W$30+SPgas!W34*O$18/SPgas!W$30","v":3.0489763244874002},{"$f":"AMV1træ!X34*P$5/$D$40+AMV1træBP!X34*P$6/AMV1træBP!X$30+AMV3kul!X34*P$7/$D$40+AMV4træ!X34*P$8/$D$40+AMV4træBP!X34*P$9/AMV4træBP!X$30+AVV1træ!X34*P$10/$D$40+AVV1kul!X34*P$11/$D$40+AVV2træ!X34*P$12/$D$40+AVV2halm!X34*P$13/$D$40+AVV2gasGT!X34*P$14/$D$40+KKV!X34*P$15/$D$40+HCVgas!X34*P$16/$D$40+SPolie!X34*P$17/SPolie!X$30+SPgas!X34*P$18/SPgas!X$30","v":2.8528801623653774},{"$f":"AMV1træ!Y34*Q$5/$D$40+AMV1træBP!Y34*Q$6/AMV1træBP!Y$30+AMV3kul!Y34*Q$7/$D$40+AMV4træ!Y34*Q$8/$D$40+AMV4træBP!Y34*Q$9/AMV4træBP!Y$30+AVV1træ!Y34*Q$10/$D$40+AVV1kul!Y34*Q$11/$D$40+AVV2træ!Y34*Q$12/$D$40+AVV2halm!Y34*Q$13/$D$40+AVV2gasGT!Y34*Q$14/$D$40+KKV!Y34*Q$15/$D$40+HCVgas!Y34*Q$16/$D$40+SPolie!Y34*Q$17/SPolie!Y$30+SPgas!Y34*Q$18/SPgas!Y$30","v":2.5769445065462584},{"$f":"AMV1træ!Z34*R$5/$D$40+AMV1træBP!Z34*R$6/AMV1træBP!Z$30+AMV3kul!Z34*R$7/$D$40+AMV4træ!Z34*R$8/$D$40+AMV4træBP!Z34*R$9/AMV4træBP!Z$30+AVV1træ!Z34*R$10/$D$40+AVV1kul!Z34*R$11/$D$40+AVV2træ!Z34*R$12/$D$40+AVV2halm!Z34*R$13/$D$40+AVV2gasGT!Z34*R$14/$D$40+KKV!Z34*R$15/$D$40+HCVgas!Z34*R$16/$D$40+SPolie!Z34*R$17/SPolie!Z$30+SPgas!Z34*R$18/SPgas!Z$30","v":1.1172050546395076},{"$f":"AMV1træ!AA34*S$5/$D$40+AMV1træBP!AA34*S$6/AMV1træBP!AA$30+AMV3kul!AA34*S$7/$D$40+AMV4træ!AA34*S$8/$D$40+AMV4træBP!AA34*S$9/AMV4træBP!AA$30+AVV1træ!AA34*S$10/$D$40+AVV1kul!AA34*S$11/$D$40+AVV2træ!AA34*S$12/$D$40+AVV2halm!AA34*S$13/$D$40+AVV2gasGT!AA34*S$14/$D$40+KKV!AA34*S$15/$D$40+HCVgas!AA34*S$16/$D$40+SPolie!AA34*S$17/SPolie!AA$30+SPgas!AA34*S$18/SPgas!AA$30","v":1.1703129052996164},{"$f":"AMV1træ!AB34*T$5/$D$40+AMV1træBP!AB34*T$6/AMV1træBP!AB$30+AMV3kul!AB34*T$7/$D$40+AMV4træ!AB34*T$8/$D$40+AMV4træBP!AB34*T$9/AMV4træBP!AB$30+AVV1træ!AB34*T$10/$D$40+AVV1kul!AB34*T$11/$D$40+AVV2træ!AB34*T$12/$D$40+AVV2halm!AB34*T$13/$D$40+AVV2gasGT!AB34*T$14/$D$40+KKV!AB34*T$15/$D$40+HCVgas!AB34*T$16/$D$40+SPolie!AB34*T$17/SPolie!AB$30+SPgas!AB34*T$18/SPgas!AB$30","v":1.1697674223760641},{"$f":"AMV1træ!AC34*U$5/$D$40+AMV1træBP!AC34*U$6/AMV1træBP!AC$30+AMV3kul!AC34*U$7/$D$40+AMV4træ!AC34*U$8/$D$40+AMV4træBP!AC34*U$9/AMV4træBP!AC$30+AVV1træ!AC34*U$10/$D$40+AVV1kul!AC34*U$11/$D$40+AVV2træ!AC34*U$12/$D$40+AVV2halm!AC34*U$13/$D$40+AVV2gasGT!AC34*U$14/$D$40+KKV!AC34*U$15/$D$40+HCVgas!AC34*U$16/$D$40+SPolie!AC34*U$17/SPolie!AC$30+SPgas!AC34*U$18/SPgas!AC$30","v":1.1692250658605681},{"$f":"AMV1træ!AD34*V$5/$D$40+AMV1træBP!AD34*V$6/AMV1træBP!AD$30+AMV3kul!AD34*V$7/$D$40+AMV4træ!AD34*V$8/$D$40+AMV4træBP!AD34*V$9/AMV4træBP!AD$30+AVV1træ!AD34*V$10/$D$40+AVV1kul!AD34*V$11/$D$40+AVV2træ!AD34*V$12/$D$40+AVV2halm!AD34*V$13/$D$40+AVV2gasGT!AD34*V$14/$D$40+KKV!AD34*V$15/$D$40+HCVgas!AD34*V$16/$D$40+SPolie!AD34*V$17/SPolie!AD$30+SPgas!AD34*V$18/SPgas!AD$30","v":1.1686858089516423},{"$f":"AMV1træ!AE34*W$5/$D$40+AMV1træBP!AE34*W$6/AMV1træBP!AE$30+AMV3kul!AE34*W$7/$D$40+AMV4træ!AE34*W$8/$D$40+AMV4træBP!AE34*W$9/AMV4træBP!AE$30+AVV1træ!AE34*W$10/$D$40+AVV1kul!AE34*W$11/$D$40+AVV2træ!AE34*W$12/$D$40+AVV2halm!AE34*W$13/$D$40+AVV2gasGT!AE34*W$14/$D$40+KKV!AE34*W$15/$D$40+HCVgas!AE34*W$16/$D$40+SPolie!AE34*W$17/SPolie!AE$30+SPgas!AE34*W$18/SPgas!AE$30","v":1.1681496251532981},{"$f":"AMV1træ!AF34*X$5/$D$40+AMV1træBP!AF34*X$6/AMV1træBP!AF$30+AMV3kul!AF34*X$7/$D$40+AMV4træ!AF34*X$8/$D$40+AMV4træBP!AF34*X$9/AMV4træBP!AF$30+AVV1træ!AF34*X$10/$D$40+AVV1kul!AF34*X$11/$D$40+AVV2træ!AF34*X$12/$D$40+AVV2halm!AF34*X$13/$D$40+AVV2gasGT!AF34*X$14/$D$40+KKV!AF34*X$15/$D$40+HCVgas!AF34*X$16/$D$40+SPolie!AF34*X$17/SPolie!AF$30+SPgas!AF34*X$18/SPgas!AF$30","v":1.167616488270685},{"$f":"AMV1træ!AG34*Y$5/$D$40+AMV1træBP!AG34*Y$6/AMV1træBP!AG$30+AMV3kul!AG34*Y$7/$D$40+AMV4træ!AG34*Y$8/$D$40+AMV4træBP!AG34*Y$9/AMV4træBP!AG$30+AVV1træ!AG34*Y$10/$D$40+AVV1kul!AG34*Y$11/$D$40+AVV2træ!AG34*Y$12/$D$40+AVV2halm!AG34*Y$13/$D$40+AVV2gasGT!AG34*Y$14/$D$40+KKV!AG34*Y$15/$D$40+HCVgas!AG34*Y$16/$D$40+SPolie!AG34*Y$17/SPolie!AG$30+SPgas!AG34*Y$18/SPgas!AG$30","v":1.167616488270685},{"$f":"AMV1træ!AH34*Z$5/$D$40+AMV1træBP!AH34*Z$6/AMV1træBP!AH$30+AMV3kul!AH34*Z$7/$D$40+AMV4træ!AH34*Z$8/$D$40+AMV4træBP!AH34*Z$9/AMV4træBP!AH$30+AVV1træ!AH34*Z$10/$D$40+AVV1kul!AH34*Z$11/$D$40+AVV2træ!AH34*Z$12/$D$40+AVV2halm!AH34*Z$13/$D$40+AVV2gasGT!AH34*Z$14/$D$40+KKV!AH34*Z$15/$D$40+HCVgas!AH34*Z$16/$D$40+SPolie!AH34*Z$17/SPolie!AH$30+SPgas!AH34*Z$18/SPgas!AH$30","v":1.167616488270685},{"$f":"AMV1træ!AI34*AA$5/$D$40+AMV1træBP!AI34*AA$6/AMV1træBP!AI$30+AMV3kul!AI34*AA$7/$D$40+AMV4træ!AI34*AA$8/$D$40+AMV4træBP!AI34*AA$9/AMV4træBP!AI$30+AVV1træ!AI34*AA$10/$D$40+AVV1kul!AI34*AA$11/$D$40+AVV2træ!AI34*AA$12/$D$40+AVV2halm!AI34*AA$13/$D$40+AVV2gasGT!AI34*AA$14/$D$40+KKV!AI34*AA$15/$D$40+HCVgas!AI34*AA$16/$D$40+SPolie!AI34*AA$17/SPolie!AI$30+SPgas!AI34*AA$18/SPgas!AI$30","v":1.167616488270685},{"$f":"AMV1træ!AJ34*AB$5/$D$40+AMV1træBP!AJ34*AB$6/AMV1træBP!AJ$30+AMV3kul!AJ34*AB$7/$D$40+AMV4træ!AJ34*AB$8/$D$40+AMV4træBP!AJ34*AB$9/AMV4træBP!AJ$30+AVV1træ!AJ34*AB$10/$D$40+AVV1kul!AJ34*AB$11/$D$40+AVV2træ!AJ34*AB$12/$D$40+AVV2halm!AJ34*AB$13/$D$40+AVV2gasGT!AJ34*AB$14/$D$40+KKV!AJ34*AB$15/$D$40+HCVgas!AJ34*AB$16/$D$40+SPolie!AJ34*AB$17/SPolie!AJ$30+SPgas!AJ34*AB$18/SPgas!AJ$30","v":1.167616488270685},{"$f":"AMV1træ!AK34*AC$5/$D$40+AMV1træBP!AK34*AC$6/AMV1træBP!AK$30+AMV3kul!AK34*AC$7/$D$40+AMV4træ!AK34*AC$8/$D$40+AMV4træBP!AK34*AC$9/AMV4træBP!AK$30+AVV1træ!AK34*AC$10/$D$40+AVV1kul!AK34*AC$11/$D$40+AVV2træ!AK34*AC$12/$D$40+AVV2halm!AK34*AC$13/$D$40+AVV2gasGT!AK34*AC$14/$D$40+KKV!AK34*AC$15/$D$40+HCVgas!AK34*AC$16/$D$40+SPolie!AK34*AC$17/SPolie!AK$30+SPgas!AK34*AC$18/SPgas!AK$30","v":1.167616488270685},{"$f":"AMV1træ!AL34*AD$5/$D$40+AMV1træBP!AL34*AD$6/AMV1træBP!AL$30+AMV3kul!AL34*AD$7/$D$40+AMV4træ!AL34*AD$8/$D$40+AMV4træBP!AL34*AD$9/AMV4træBP!AL$30+AVV1træ!AL34*AD$10/$D$40+AVV1kul!AL34*AD$11/$D$40+AVV2træ!AL34*AD$12/$D$40+AVV2halm!AL34*AD$13/$D$40+AVV2gasGT!AL34*AD$14/$D$40+KKV!AL34*AD$15/$D$40+HCVgas!AL34*AD$16/$D$40+SPolie!AL34*AD$17/SPolie!AL$30+SPgas!AL34*AD$18/SPgas!AL$30","v":1.167616488270685},{"$f":"AMV1træ!AM34*AE$5/$D$40+AMV1træBP!AM34*AE$6/AMV1træBP!AM$30+AMV3kul!AM34*AE$7/$D$40+AMV4træ!AM34*AE$8/$D$40+AMV4træBP!AM34*AE$9/AMV4træBP!AM$30+AVV1træ!AM34*AE$10/$D$40+AVV1kul!AM34*AE$11/$D$40+AVV2træ!AM34*AE$12/$D$40+AVV2halm!AM34*AE$13/$D$40+AVV2gasGT!AM34*AE$14/$D$40+KKV!AM34*AE$15/$D$40+HCVgas!AM34*AE$16/$D$40+SPolie!AM34*AE$17/SPolie!AM$30+SPgas!AM34*AE$18/SPgas!AM$30","v":1.167616488270685},{"$f":"AMV1træ!AN34*AF$5/$D$40+AMV1træBP!AN34*AF$6/AMV1træBP!AN$30+AMV3kul!AN34*AF$7/$D$40+AMV4træ!AN34*AF$8/$D$40+AMV4træBP!AN34*AF$9/AMV4træBP!AN$30+AVV1træ!AN34*AF$10/$D$40+AVV1kul!AN34*AF$11/$D$40+AVV2træ!AN34*AF$12/$D$40+AVV2halm!AN34*AF$13/$D$40+AVV2gasGT!AN34*AF$14/$D$40+KKV!AN34*AF$15/$D$40+HCVgas!AN34*AF$16/$D$40+SPolie!AN34*AF$17/SPolie!AN$30+SPgas!AN34*AF$18/SPgas!AN$30","v":1.167616488270685},{"$f":"AMV1træ!AO34*AG$5/$D$40+AMV1træBP!AO34*AG$6/AMV1træBP!AO$30+AMV3kul!AO34*AG$7/$D$40+AMV4træ!AO34*AG$8/$D$40+AMV4træBP!AO34*AG$9/AMV4træBP!AO$30+AVV1træ!AO34*AG$10/$D$40+AVV1kul!AO34*AG$11/$D$40+AVV2træ!AO34*AG$12/$D$40+AVV2halm!AO34*AG$13/$D$40+AVV2gasGT!AO34*AG$14/$D$40+KKV!AO34*AG$15/$D$40+HCVgas!AO34*AG$16/$D$40+SPolie!AO34*AG$17/SPolie!AO$30+SPgas!AO34*AG$18/SPgas!AO$30","v":1.167616488270685},{"$f":"AMV1træ!AP34*AH$5/$D$40+AMV1træBP!AP34*AH$6/AMV1træBP!AP$30+AMV3kul!AP34*AH$7/$D$40+AMV4træ!AP34*AH$8/$D$40+AMV4træBP!AP34*AH$9/AMV4træBP!AP$30+AVV1træ!AP34*AH$10/$D$40+AVV1kul!AP34*AH$11/$D$40+AVV2træ!AP34*AH$12/$D$40+AVV2halm!AP34*AH$13/$D$40+AVV2gasGT!AP34*AH$14/$D$40+KKV!AP34*AH$15/$D$40+HCVgas!AP34*AH$16/$D$40+SPolie!AP34*AH$17/SPolie!AP$30+SPgas!AP34*AH$18/SPgas!AP$30","v":1.167616488270685}]
[]
[null,"NB! Der er ikke indregnet emissioner fra anvendelse af el"]

{"sheet":"Netomkostning","index":4,"n_rows":11,"n_cols":35,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Samfundsøkonomiske omkostninger i transmissionsnettet"]
[]
[null,null,"Pumpeforbrug",2.5661531744918453E-3,"MWh/GJ"]
[]
[]
[null,null,null,"Enhed",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Pumpeforbrug","MWh/GJ",{"$f":"$D$5","v":2.5661531744918453E-3},2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,{"$f":"$D$5","v":2.5661531744918453E-3},2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3,2.5661531744918453E-3]
[null,null,"Elkøbspris","kr./MWh",{"$f":"VLOOKUP(E$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":696.49109708188655},{"$f":"VLOOKUP(F$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":685.86739885446525},{"$f":"VLOOKUP(G$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":1616},{"$f":"VLOOKUP(H$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":980},{"$f":"VLOOKUP(I$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":873},{"$f":"VLOOKUP(J$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":852},{"$f":"VLOOKUP(K$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":842},{"$f":"VLOOKUP(L$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":820},{"$f":"VLOOKUP(M$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":799},{"$f":"VLOOKUP(N$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":757},{"$f":"VLOOKUP(O$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(P$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(Q$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(R$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(S$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(T$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(U$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(V$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(W$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(X$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(Y$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(Z$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(AA$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(AB$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(AC$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(AD$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(AE$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(AF$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(AG$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(AH$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693},{"$f":"VLOOKUP(AI$8,'ENS fremskrivningsdata'!$R$11:$AA$47,3,FALSE)","v":693}]
[null,null,"Transmissionsomkostning","kr./GJ",{"$f":"E9*E10","v":1.7873028397819912},{"$f":"F9*F10","v":1.7600408028508505},4.1469035299788217,2.5148301110020084,2.2402517213313811,2.1863625046670521,2.1607009729221338,2.1042456030833132,2.0503563864189842,1.9425779530903269,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,{"$f":"Z9*Z10","v":1.7783441499228487},1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487,1.7783441499228487]

{"sheet":"AMV1træ","index":5,"n_rows":73,"n_cols":42,"rows_kept":73,"cut":false,"hidden":true,"merged":[[68,2,69,3],[71,2,72,3],[31,3,36,3],[38,2,50,2],[40,3,49,3],[52,2,65,2],[52,3,53,3],[54,3,55,3]]}
[]
[]
[null,null,"AMV1træ",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S33,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Amagerværket blok 1"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2010},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,20]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":64}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris",null,{"$f":"Sammenligning!G15","v":"Modeloptimeret"}]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2010},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":37638530.215608865}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":2408865933.7989674},null,null,null,null,null,null,null,null,null,null,null,null,null,"Levetidsforlængelse:",null,0]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Træpiller"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tid, år",15]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Modtryk"}]
[]
[null,null,"Produktion (fra VPH3)",null,"Med konverteringer","GJ/år",null,{"$f":"'Samlet hovedstaden -alle værker'!E173*1000","v":252546.45736867734},{"$f":"'Samlet hovedstaden -alle værker'!F173*1000","v":252546.45736867734},{"$f":"'Samlet hovedstaden -alle værker'!G173*1000","v":252546.45736867734},{"$f":"'Samlet hovedstaden -alle værker'!H173*1000","v":252546.45736867734},{"$f":"'Samlet hovedstaden -alle værker'!I173*1000","v":252546.45736867734},{"$f":"'Samlet hovedstaden -alle værker'!J173*1000","v":402619.52158284903},{"$f":"'Samlet hovedstaden -alle værker'!K173*1000","v":552692.5857970207},{"$f":"'Samlet hovedstaden -alle værker'!L173*1000","v":702765.65001119243},{"$f":"'Samlet hovedstaden -alle værker'!M173*1000","v":852838.71422536415},{"$f":"'Samlet hovedstaden -alle værker'!N173*1000","v":1002911.7784395359},{"$f":"'Samlet hovedstaden -alle værker'!O173*1000","v":1012897.8160144041},{"$f":"'Samlet hovedstaden -alle værker'!P173*1000","v":1022883.8535892722},{"$f":"'Samlet hovedstaden -alle værker'!Q173*1000","v":1032869.8911641404},{"$f":"'Samlet hovedstaden -alle værker'!R173*1000","v":1042855.9287390085},{"$f":"'Samlet hovedstaden -alle værker'!S173*1000","v":1052841.9663138769},{"$f":"'Samlet hovedstaden -alle værker'!T173*1000","v":1093483.4808857045},{"$f":"'Samlet hovedstaden -alle værker'!U173*1000","v":1184563.8538834255},{"$f":"'Samlet hovedstaden -alle værker'!V173*1000","v":1226213.0082044327},{"$f":"'Samlet hovedstaden -alle værker'!W173*1000","v":1732990.0224036975},{"$f":"'Samlet hovedstaden -alle værker'!X173*1000","v":1702751.621369384},{"$f":"'Samlet hovedstaden -alle værker'!Y173*1000","v":1730673.6885862842},{"$f":"'Samlet hovedstaden -alle værker'!Z173*1000","v":1758595.7558031846},{"$f":"'Samlet hovedstaden -alle værker'!AA173*1000","v":1786517.823020085},{"$f":"'Samlet hovedstaden -alle værker'!AB173*1000","v":1814439.8902369854},{"$f":"'Samlet hovedstaden -alle værker'!AC173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AD173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AE173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AF173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AG173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AH173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AI173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AJ173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AK173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AL173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AM173*1000","v":1842361.9574538856}]
[null,null,null,null,"Uden konverteringer","GJ/år",null,{"$f":"'Samlet hovedstaden -alle værker'!E171*1000","v":248164.48473004895},{"$f":"'Samlet hovedstaden -alle værker'!F171*1000","v":248164.48473004895},{"$f":"'Samlet hovedstaden -alle værker'!G171*1000","v":248164.48473004895},{"$f":"'Samlet hovedstaden -alle værker'!H171*1000","v":248164.48473004895},{"$f":"'Samlet hovedstaden -alle værker'!I171*1000","v":248164.48473004895},{"$f":"'Samlet hovedstaden -alle værker'!J171*1000","v":390506.33947009034},{"$f":"'Samlet hovedstaden -alle værker'!K171*1000","v":532848.19421013165},{"$f":"'Samlet hovedstaden -alle værker'!L171*1000","v":675190.04895017296},{"$f":"'Samlet hovedstaden -alle værker'!M171*1000","v":817531.90369021427},{"$f":"'Samlet hovedstaden -alle værker'!N171*1000","v":959873.75843025569},{"$f":"'Samlet hovedstaden -alle værker'!O171*1000","v":961879.56081232068},{"$f":"'Samlet hovedstaden -alle værker'!P171*1000","v":963885.36319438578},{"$f":"'Samlet hovedstaden -alle værker'!Q171*1000","v":965891.16557645076},{"$f":"'Samlet hovedstaden -alle værker'!R171*1000","v":967896.96795851574},{"$f":"'Samlet hovedstaden -alle værker'!S171*1000","v":969902.77034058073},{"$f":"'Samlet hovedstaden -alle værker'!T171*1000","v":968168.22530878463},{"$f":"'Samlet hovedstaden -alle værker'!U171*1000","v":1004197.7015823096},{"$f":"'Samlet hovedstaden -alle værker'!V171*1000","v":983298.32513942721},{"$f":"'Samlet hovedstaden -alle værker'!W171*1000","v":1176125.2213768982},{"$f":"'Samlet hovedstaden -alle værker'!X171*1000","v":1155838.8711515104},{"$f":"'Samlet hovedstaden -alle værker'!Y171*1000","v":1176512.1069574885},{"$f":"'Samlet hovedstaden -alle værker'!Z171*1000","v":1197185.3427634665},{"$f":"'Samlet hovedstaden -alle værker'!AA171*1000","v":1217858.5785694446},{"$f":"'Samlet hovedstaden -alle værker'!AB171*1000","v":1238531.8143754224},{"$f":"'Samlet hovedstaden -alle værker'!AC171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AD171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AE171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AF171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AG171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AH171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AI171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AJ171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AK171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AL171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AM171*1000","v":1259205.050181401}]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":67306548.150265276},{"$f":"G27","v":67306548.150265276},{"$f":"H27","v":67306548.150265276},67306548.150265276,67306548.150265276,67306548.150265276,67306548.150265276,67306548.150265276,67306548.150265276,67306548.150265276,67306548.150265276,67306548.150265276,67306548.150265276,67306548.150265276,67306548.150265276,67306548.150265276,67306548.150265276,67306548.150265276,{"$f":"X27","v":67306548.150265276},67306548.150265276,67306548.150265276,{"$f":"AA27","v":67306548.150265276},{"$f":"AB27","v":67306548.150265276},{"$f":"AC27","v":67306548.150265276},{"$f":"AD27","v":67306548.150265276},{"$f":"AE27","v":67306548.150265276},{"$f":"AF27","v":67306548.150265276},{"$f":"AG27","v":67306548.150265276},{"$f":"AH27","v":67306548.150265276},{"$f":"AI27","v":67306548.150265276},{"$f":"AJ27","v":67306548.150265276},{"$f":"AK27","v":67306548.150265276},{"$f":"AL27","v":67306548.150265276},{"$f":"AM27","v":67306548.150265276},{"$f":"AN27","v":67306548.150265276},{"$f":"AO27","v":67306548.150265276}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":4.4966081619468063},4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,{"$f":"AA28","v":4.4966081619468063},4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.17390804597701148},0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148,0.17390804597701148]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.73126436781609194},0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194,0.73126436781609194]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",null,{"$f":"'Tekniske data'!T$8","v":1.9},1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9]
[null,null,null,null,"NOx","g/GJ",null,{"$f":"'Tekniske data'!U$8","v":81},81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81]
[null,null,null,null,"PM2,5","g/GJ",null,{"$f":"'Tekniske data'!V$8","v":4.82},4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82]
[null,null,null,null,"CO2","kg/GJ",null,{"$f":"'Tekniske data'!W$8","v":0},0,0,{"$f":"J35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/GJ",null,{"$f":"'Tekniske data'!X$8","v":3.1},3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1]
[null,null,null,null,"N2O","g/GJ",null,{"$f":"'Tekniske data'!Y$8","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":65.677497950996042},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":52},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":68.561951137011945},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":68.038851536010483},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":67.268189007444789},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":67.05964719552162},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":85.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":81.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.099999999999994},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.599999999999994},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG41*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":4.2297940828402358E-3},{"$f":"H43","v":4.2297940828402358E-3},{"$f":"I43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"Y43","v":4.2297940828402358E-3},4.2297940828402358E-3,{"$f":"AA43","v":4.2297940828402358E-3},{"$f":"AB43","v":4.2297940828402358E-3},{"$f":"AC43","v":4.2297940828402358E-3},{"$f":"AD43","v":4.2297940828402358E-3},{"$f":"AE43","v":4.2297940828402358E-3},{"$f":"AF43","v":4.2297940828402358E-3},{"$f":"AG43","v":4.2297940828402358E-3},{"$f":"AH43","v":4.2297940828402358E-3},{"$f":"AI43","v":4.2297940828402358E-3},{"$f":"AJ43","v":4.2297940828402358E-3},{"$f":"AK43","v":4.2297940828402358E-3},{"$f":"AL43","v":4.2297940828402358E-3},{"$f":"AM43","v":4.2297940828402358E-3},{"$f":"AN43","v":4.2297940828402358E-3},{"$f":"AO43","v":4.2297940828402358E-3}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.3553533727810652E-2},{"$f":"H44","v":1.3553533727810652E-2},1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":2.47E-2},{"$f":"I45*I32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,{"$f":"AG45*AG32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AA47","v":12},{"$f":"AB47","v":12},{"$f":"AC47","v":12},{"$f":"AD47","v":12},{"$f":"AE47","v":12},{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.97199999999999998},{"$f":"I47*I33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,{"$f":"AG47*AG33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"AA49","v":60},{"$f":"AB49","v":60},{"$f":"AC49","v":60},{"$f":"AD49","v":60},{"$f":"AE49","v":60},{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":0.28920000000000007},{"$f":"H50","v":0.28920000000000007},0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-salgpris, i forhold til normal pris","(%)",null,{"$f":"I52","v":1.1819664817971618},{"$f":"J52","v":1.1819664817971618},{"$f":"K52","v":1.1819664817971618},{"$f":"L52","v":1.1819664817971618},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(L16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.1819664817971618},{"$f":"L52+(Q52-L52)/(5)","v":1.1738511597807071},{"$f":"M52+(Q52-L52)/(5)","v":1.1657358377642524},{"$f":"N52+(Q52-L52)/(5)","v":1.1576205157477977},{"$f":"O52+(Q52-L52)/(5)","v":1.149505193731343},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Q16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.1413898717148878},{"$f":"Q52+(V52-Q52)/(5)","v":1.3000823055836874},{"$f":"R52+(V52-Q52)/(5)","v":1.458774739452487},{"$f":"S52+(V52-Q52)/(5)","v":1.6174671733212866},{"$f":"T52+(V52-Q52)/(5)","v":1.7761596071900863},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(V16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.9348520410588854},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(W16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.6480567535700978},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(X16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.6444145424673702},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Y16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.4117402247891793},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Z16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.3800943208495988},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AA16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.3397037241077501},{"$f":"AA52+(AF52-AA52)/(5)","v":1.3350516601878584},{"$f":"AB52+(AF52-AA52)/(5)","v":1.3303995962679667},{"$f":"AC52+(AF52-AA52)/(5)","v":1.325747532348075},{"$f":"AD52+(AF52-AA52)/(5)","v":1.3210954684281833},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AF16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.3164434045082918},{"$f":"AF52+(AK52-AF52)/(5)","v":1.3164434045082918},{"$f":"AG52+(AK52-AF52)/(5)","v":1.3164434045082918},{"$f":"AH52+(AK52-AF52)/(5)","v":1.3164434045082918},{"$f":"AI52+(AK52-AF52)/(5)","v":1.3164434045082918},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AK16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.3164434045082918},{"$f":"AK52+(AP52-AK52)/(5)","v":1.3164434045082918},{"$f":"AL52+(AP52-AK52)/(5)","v":1.3164434045082918},{"$f":"AM52+(AP52-AK52)/(5)","v":1.3164434045082918},{"$f":"AN52+(AP52-AK52)/(5)","v":1.3164434045082918},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AP16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.3164434045082918}]
[null,null,"Beregning     Varmeproduktionsomkostning ","Grund sce.","Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H25=0,0,-PMT($E$9,$I$9,$G$20)/H25)","v":682.97605562865033},{"$f":"IF(I24=0,0,-PMT($E$9,$I$9,$G$20)/I24)","v":671.1256324637983},671.1256324637983,671.1256324637983,671.1256324637983,420.96915783346674,306.66306240317743,241.1762739475754,198.73675772563146,168.99831527730291,167.33218124110851,165.69857890835596,164.09656470575766,162.5252312013877,160.98370539070646,155.00042194579902,143.08253655756494,138.22264141222357,97.802294725827736,99.5391217374017,97.933193325712921,96.378261103351576,94.871933962306599,93.411967979775824,91.996255264778824,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":91.996255264778824},91.996255264778824,91.996255264778824,91.996255264778824,91.996255264778824,91.996255264778824,91.996255264778824,91.996255264778824,91.996255264778824,91.996255264778824]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H25=0,0,H27/H25)","v":271.21748796360095},{"$f":"IF(I24=0,0,I27/I24)","v":266.51155138560705},266.51155138560705,266.51155138560705,266.51155138560705,167.17159636387694,121.77935778386571,95.773816135141686,78.920606003914827,67.111135393174663,66.449494792185561,65.800772897224249,65.164595004705319,64.54060076318541,63.928443492724163,{"$f":"IF(W25=0,0,W27/W25)","v":69.519476461643563},67.025196377377355,68.449774020230848,57.227365697905036,58.231774194625231,57.208546985821457,56.220658360969715,55.266308695158017,54.343818518870428,53.451618654617931,{"$f":"IF(AG25=0,0,AG27/AG25)","v":53.451618654617931},53.451618654617931,53.451618654617931,53.451618654617931,53.451618654617931,53.451618654617931,53.451618654617931,53.451618654617931,53.451618654617931,53.451618654617931]
[null,null,null,"Konverterede","Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":671.1256324637983},{"$f":"IF(I24=0,0,-PMT($E$9,$I$9,$G$20)/I24)","v":671.1256324637983},671.1256324637983,671.1256324637983,671.1256324637983,420.96915783346674,306.66306240317743,241.1762739475754,198.73675772563146,168.99831527730291,167.33218124110851,165.69857890835596,164.09656470575766,162.5252312013877,160.98370539070646,155.00042194579902,143.08253655756494,138.22264141222357,97.802294725827736,99.5391217374017,97.933193325712921,96.378261103351576,94.871933962306599,93.411967979775824,91.996255264778824,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":91.996255264778824},91.996255264778824,91.996255264778824,91.996255264778824,91.996255264778824,91.996255264778824,91.996255264778824,91.996255264778824,91.996255264778824,91.996255264778824]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":266.51155138560705},{"$f":"IF(I24=0,0,I27/I24)","v":266.51155138560705},266.51155138560705,266.51155138560705,266.51155138560705,167.17159636387694,121.77935778386571,95.773816135141686,78.920606003914827,67.111135393174663,66.449494792185561,65.800772897224249,65.164595004705319,64.54060076318541,63.928443492724163,61.552414212739663,56.819687625627147,54.889768498560905,38.838393343378591,39.528106921511032,38.890374652454106,38.272893544841452,37.67471406273711,37.094945119110179,36.532749646699088,{"$f":"IF(AG24=0,0,AG27/AG24)","v":36.532749646699088},36.532749646699088,36.532749646699088,36.532749646699088,36.532749646699088,36.532749646699088,36.532749646699088,36.532749646699088,36.532749646699088,36.532749646699088]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":4.4966081619468063},4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,{"$f":"AG28","v":4.4966081619468063},4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063,4.4966081619468063]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":89.81361712883772},71.109713926438232,93.758090992141462,{"$f":"1/K30*K39","v":93.042755165559768},91.988878397480306,91.703698616950348,117.057529078906,111.72430053442315,102.42533794404277,101.74159069475009,102.15183904432568,102.42533794404277,102.83558629361836,103.10908519333545,103.51933354291104,103.92958189248664,104.33983024206225,104.61332914177932,105.02357749135491,105.43382584093052,{"$f":"1/AB30*AB39","v":105.84407419050613},106.11757309022319,106.52782143979881,106.93806978937441,107.34831813895002,{"$f":"1/AG30*AG39","v":107.34831813895002},107.34831813895002,107.34831813895002,107.34831813895002,107.34831813895002,107.34831813895002,107.34831813895002,107.34831813895002,107.34831813895002,107.34831813895002]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":0},{"$f":"1/I30*I42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG30*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":5.7842201384328907E-3},5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,{"$f":"1/AG30*AG43","v":5.7842201384328907E-3},5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3,5.7842201384328907E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":1.8534382809172065E-2},{"$f":"H62","v":1.8534382809172065E-2},{"$f":"I62","v":1.8534382809172065E-2},1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,1.8534382809172065E-2,{"$f":"AA62","v":1.8534382809172065E-2},{"$f":"AB62","v":1.8534382809172065E-2},{"$f":"AC62","v":1.8534382809172065E-2},{"$f":"AD62","v":1.8534382809172065E-2},{"$f":"AE62","v":1.8534382809172065E-2},{"$f":"AF62","v":1.8534382809172065E-2},{"$f":"AG62","v":1.8534382809172065E-2},{"$f":"AH62","v":1.8534382809172065E-2},{"$f":"AI62","v":1.8534382809172065E-2},{"$f":"AJ62","v":1.8534382809172065E-2},{"$f":"AK62","v":1.8534382809172065E-2},{"$f":"AL62","v":1.8534382809172065E-2},{"$f":"AM62","v":1.8534382809172065E-2},{"$f":"AN62","v":1.8534382809172065E-2},{"$f":"AO62","v":1.8534382809172065E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*I46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*J46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*K46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*L46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*M46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*N46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*O46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*P46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Q46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*R46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*S46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*T46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*U46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*V46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*W46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*X46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Y46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Z46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AA46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AB46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AC46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AD46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AE46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AF46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AG46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AH46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AI46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AK46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AL46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AM46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AN46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AO46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AP46","v":1.976E-2}]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*I48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*J48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*K48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*L48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*M48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*N48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*O48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*P48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Q48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*R48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*S48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*T48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*U48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*V48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*W48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*X48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Y48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Z48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AA48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AB48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AC48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AD48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AE48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AF48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AG48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AH48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AI48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AK48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AL48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AM48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AN48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AO48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AP48","v":0.77760000000000007}]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*I50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*J50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*K50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*L50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*M50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*N50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*O50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*P50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Q50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*R50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*S50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*T50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*U50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*V50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*W50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*X50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Y50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Z50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AA50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AB50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AC50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AD50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AE50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AF50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AG50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AH50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AI50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AK50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AL50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AM50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AN50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AO50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AP50","v":0.23136000000000007}]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,{"$f":"-1/H30*H29*(H51*H52/3.6)","v":-14.833094059262429},{"$f":"-1/I30*I29*(I51*I52/3.6)","v":-14.535051264565585},-20.785605468274603,-27.328510882133809,-28.890140075398595,-27.916328273313574,-97.031658737513339,-50.472278747748597,-42.524745910819988,-40.716509177254601,-45.518661148857063,-49.147470755340848,-52.356947425914385,-52.80040643034031,-49.848848364753245,-42.459955315375474,-42.36611866785956,-36.371579274570848,-35.556265321165725,-34.515656173995772,-34.395802033211503,-34.275947892427226,-34.156093751642935,-34.036239610858658,-33.916385470074381,{"$f":"-1/AG30*AG29*(AG51*AG52/3.6)","v":-33.916385470074381},-33.916385470074381,-33.916385470074381,-33.916385470074381,-33.916385470074381,-33.916385470074381,-33.916385470074381,-33.916385470074381,-33.916385470074381,-33.916385470074381]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-10.441086407817954},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-10.308641337105675},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-10.232922040820535},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-10.126661168122501},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-9.8504794999009775},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-9.7519747049019685},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-9.6363386412074785},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-9.4863567168307075},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-9.3499278091102287},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-9.165389760246212},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-9.0045934486629449},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-8.8573793868319441},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-8.7149014342287483},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-8.5693978074709758},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-8.4286730379446571},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-8.278416557641739},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-8.1402126084323605},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-7.9934218892639084},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-7.8581585051587179},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-7.7151698614730755},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-7.5655350697455157},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-7.4159503459330569},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-7.2721660737524001},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-7.1286364801914974},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-6.9856552327378001},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-6.8482968433300346},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-6.7162360226597579},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-6.5847229607710789},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-6.458261393974813},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-6.3324511070792004},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-6.2088941142064913},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-6.0877479303916964},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-5.9689655166111342},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-5.8525007516532357},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-5.7383084142104472}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":0},0,0,0,0,0,0,0,{"$f":"P40","v":0},{"$f":"Q40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG40","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Grundscenarie, pris uden konverteringer",null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H53:H66))-SUM(H55:H56)","v":1034.7237134267205},999.76149327617213,1016.1593161381663,1008.9010748977255,1006.285568936381,657.4777713058744,454.01793729333042,403.75175863428615,343.10760252766363,302.68417895286757,295.96450069365721,290.32686575917671,285.28944534306152,282.92415749246277,284.13228082648294,291.53917174944831,277.63109127403948,280.46381206455737,230.04661935881634,234.23871236385608,232.13965923372342,229.99019142701167,228.05961711051495,226.20726344205639,224.42945335316682,{"$f":"IF(AG24=0,0,SUM(AG53:AG66))-SUM(AG55:AG56)","v":224.42945335316682},224.42945335316682,224.42945335316682,224.42945335316682,224.42945335316682,224.42945335316682,224.42945335316682,224.42945335316682,224.42945335316682,224.42945335316682]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H57:H66)","v":80.530169834469717},{"$f":"SUM(I57:I66)","v":62.124309426767084},78.522132288761298,71.263891048320389,68.648385086976148,69.337017108531199,25.575517106287094,66.80166855156898,65.450238798117212,66.574728282389913,62.182824660363053,58.827513953596352,56.028285632598411,55.858325527889569,59.22013194305223,67.01927334200559,67.523358339097115,73.791396632102902,75.016958935083622,76.467816431829192,76.997918922189058,77.391271962690396,77.921374453050305,78.451476943410185,78.981579433770065,{"$f":"SUM(AG57:AG66)","v":78.981579433770065},78.981579433770065,78.981579433770065,78.981579433770065,78.981579433770065,78.981579433770065,78.981579433770065,78.981579433770065,78.981579433770065,78.981579433770065]
[]
[null,null,"Konverteringsscenarie",null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H55:H66))","v":1018.1673536838747},999.76149327617247,1016.1593161381662,1008.9010748977254,1006.2855689363811,657.47777130587497,454.01793729333031,403.75175863428609,343.10760252766352,302.68417895286746,295.9645006936571,290.32686575917648,285.28944534306135,282.9241574924626,284.13228082648283,283.57210950054429,267.42558252228918,266.90380654288731,211.65764700428991,215.53504509074187,213.82148690035604,212.04242661088341,210.46802247809396,208.95839004229612,207.51058434524793,{"$f":"IF(AG24=0,0,SUM(AG55:AG66))","v":207.51058434524793},207.51058434524793,207.51058434524793,207.51058434524793,207.51058434524793,207.51058434524793,207.51058434524793,207.51058434524793,207.51058434524793,207.51058434524793]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H57:H66)","v":80.530169834469717},{"$f":"SUM(I57:I66)","v":62.124309426767084},78.522132288761298,71.263891048320389,68.648385086976148,69.337017108531199,25.575517106287094,66.80166855156898,65.450238798117212,66.574728282389913,62.182824660363053,58.827513953596352,56.028285632598411,55.858325527889569,59.22013194305223,67.01927334200559,67.523358339097115,73.791396632102902,75.016958935083622,76.467816431829192,76.997918922189058,77.391271962690396,77.921374453050305,78.451476943410185,78.981579433770065,{"$f":"SUM(AG57:AG66)","v":78.981579433770065},78.981579433770065,78.981579433770065,78.981579433770065,78.981579433770065,78.981579433770065,78.981579433770065,78.981579433770065,78.981579433770065,78.981579433770065]

{"sheet":"AMV1træBP","index":6,"n_rows":72,"n_cols":42,"rows_kept":72,"cut":false,"hidden":true,"merged":[[67,2,68,3],[70,2,71,3],[31,3,36,3],[38,2,50,2],[40,3,49,3],[51,2,64,2],[51,3,52,3],[53,3,54,3]]}
[]
[]
[null,null,"AMV1træBP",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S33,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Amagerværket blok 1, bypass"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2010},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,20]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris",null,{"$f":"Sammenligning!G15","v":"Modeloptimeret"}]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2010},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":0}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Levetidsforlængelse:",null,0]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Træpiller"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tid, år",15]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Kedel"}]
[]
[null,null,"Produktion (fra VH3)",null,"Nye kunder","GJ/år",null,{"$f":"'Samlet hovedstaden -alle værker'!E173*1000","v":252546.45736867734},{"$f":"'Samlet hovedstaden -alle værker'!F173*1000","v":252546.45736867734},{"$f":"'Samlet hovedstaden -alle værker'!G173*1000","v":252546.45736867734},{"$f":"'Samlet hovedstaden -alle værker'!H173*1000","v":252546.45736867734},{"$f":"'Samlet hovedstaden -alle værker'!I173*1000","v":252546.45736867734},{"$f":"'Samlet hovedstaden -alle værker'!J173*1000","v":402619.52158284903},{"$f":"'Samlet hovedstaden -alle værker'!K173*1000","v":552692.5857970207},{"$f":"'Samlet hovedstaden -alle værker'!L173*1000","v":702765.65001119243},{"$f":"'Samlet hovedstaden -alle værker'!M173*1000","v":852838.71422536415},{"$f":"'Samlet hovedstaden -alle værker'!N173*1000","v":1002911.7784395359},{"$f":"'Samlet hovedstaden -alle værker'!O173*1000","v":1012897.8160144041},{"$f":"'Samlet hovedstaden -alle værker'!P173*1000","v":1022883.8535892722},{"$f":"'Samlet hovedstaden -alle værker'!Q173*1000","v":1032869.8911641404},{"$f":"'Samlet hovedstaden -alle værker'!R173*1000","v":1042855.9287390085},{"$f":"'Samlet hovedstaden -alle værker'!S173*1000","v":1052841.9663138769},{"$f":"'Samlet hovedstaden -alle værker'!T173*1000","v":1093483.4808857045},{"$f":"'Samlet hovedstaden -alle værker'!U173*1000","v":1184563.8538834255},{"$f":"'Samlet hovedstaden -alle værker'!V173*1000","v":1226213.0082044327},{"$f":"'Samlet hovedstaden -alle værker'!W173*1000","v":1732990.0224036975},{"$f":"'Samlet hovedstaden -alle værker'!X173*1000","v":1702751.621369384},{"$f":"'Samlet hovedstaden -alle værker'!Y173*1000","v":1730673.6885862842},{"$f":"'Samlet hovedstaden -alle værker'!Z173*1000","v":1758595.7558031846},{"$f":"'Samlet hovedstaden -alle værker'!AA173*1000","v":1786517.823020085},{"$f":"'Samlet hovedstaden -alle værker'!AB173*1000","v":1814439.8902369854},{"$f":"'Samlet hovedstaden -alle værker'!AC173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AD173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AE173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AF173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AG173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AH173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AI173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AJ173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AK173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AL173*1000","v":1842361.9574538856},{"$f":"'Samlet hovedstaden -alle værker'!AM173*1000","v":1842361.9574538856}]
[null,null,null,null,"Uden konverteringer","GJ/år",null,{"$f":"'Samlet hovedstaden -alle værker'!E171*1000","v":248164.48473004895},{"$f":"'Samlet hovedstaden -alle værker'!F171*1000","v":248164.48473004895},{"$f":"'Samlet hovedstaden -alle værker'!G171*1000","v":248164.48473004895},{"$f":"'Samlet hovedstaden -alle værker'!H171*1000","v":248164.48473004895},{"$f":"'Samlet hovedstaden -alle værker'!I171*1000","v":248164.48473004895},{"$f":"'Samlet hovedstaden -alle værker'!J171*1000","v":390506.33947009034},{"$f":"'Samlet hovedstaden -alle værker'!K171*1000","v":532848.19421013165},{"$f":"'Samlet hovedstaden -alle værker'!L171*1000","v":675190.04895017296},{"$f":"'Samlet hovedstaden -alle værker'!M171*1000","v":817531.90369021427},{"$f":"'Samlet hovedstaden -alle værker'!N171*1000","v":959873.75843025569},{"$f":"'Samlet hovedstaden -alle værker'!O171*1000","v":961879.56081232068},{"$f":"'Samlet hovedstaden -alle værker'!P171*1000","v":963885.36319438578},{"$f":"'Samlet hovedstaden -alle værker'!Q171*1000","v":965891.16557645076},{"$f":"'Samlet hovedstaden -alle værker'!R171*1000","v":967896.96795851574},{"$f":"'Samlet hovedstaden -alle værker'!S171*1000","v":969902.77034058073},{"$f":"'Samlet hovedstaden -alle værker'!T171*1000","v":968168.22530878463},{"$f":"'Samlet hovedstaden -alle værker'!U171*1000","v":1004197.7015823096},{"$f":"'Samlet hovedstaden -alle værker'!V171*1000","v":983298.32513942721},{"$f":"'Samlet hovedstaden -alle værker'!W171*1000","v":1176125.2213768982},{"$f":"'Samlet hovedstaden -alle værker'!X171*1000","v":1155838.8711515104},{"$f":"'Samlet hovedstaden -alle værker'!Y171*1000","v":1176512.1069574885},{"$f":"'Samlet hovedstaden -alle værker'!Z171*1000","v":1197185.3427634665},{"$f":"'Samlet hovedstaden -alle værker'!AA171*1000","v":1217858.5785694446},{"$f":"'Samlet hovedstaden -alle værker'!AB171*1000","v":1238531.8143754224},{"$f":"'Samlet hovedstaden -alle værker'!AC171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AD171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AE171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AF171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AG171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AH171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AI171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AJ171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AK171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AL171*1000","v":1259205.050181401},{"$f":"'Samlet hovedstaden -alle værker'!AM171*1000","v":1259205.050181401}]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":0},{"$f":"G27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W27","v":0},0,0,0,{"$f":"AA27","v":0},{"$f":"AB27","v":0},0,0,0,{"$f":"AF27","v":0},{"$f":"AG27","v":0},{"$f":"AH27","v":0},{"$f":"AI27","v":0},{"$f":"AJ27","v":0},{"$f":"AK27","v":0},{"$f":"AL27","v":0},{"$f":"AM27","v":0},{"$f":"AN27","v":0},{"$f":"AO27","v":0}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":3.5270270270270268},3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.91954022988505746},0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746,0.91954022988505746]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",null,{"$f":"'Tekniske data'!T$9","v":1.9},1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9]
[null,null,null,null,"NOx","g/GJ",null,{"$f":"'Tekniske data'!U$9","v":81},81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81]
[null,null,null,null,"PM2,5","g/GJ",null,{"$f":"'Tekniske data'!V$9","v":4.82},4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82]
[null,null,null,null,"CO2","kg/GJ",null,{"$f":"'Tekniske data'!W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/GJ",null,{"$f":"'Tekniske data'!X$9","v":3.1},3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1]
[null,null,null,null,"N2O","g/GJ",null,{"$f":"'Tekniske data'!Y$9","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":65.677497950996042},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":52},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":68.561951137011945},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":68.038851536010483},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":67.268189007444789},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":67.05964719552162},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":85.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":81.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.099999999999994},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.599999999999994},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG41*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":4.2297940828402358E-3},{"$f":"H43","v":4.2297940828402358E-3},{"$f":"I43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"Y43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"AF43","v":4.2297940828402358E-3},{"$f":"AG43","v":4.2297940828402358E-3},{"$f":"AH43","v":4.2297940828402358E-3},{"$f":"AI43","v":4.2297940828402358E-3},{"$f":"AJ43","v":4.2297940828402358E-3},{"$f":"AK43","v":4.2297940828402358E-3},{"$f":"AL43","v":4.2297940828402358E-3},{"$f":"AM43","v":4.2297940828402358E-3},{"$f":"AN43","v":4.2297940828402358E-3},{"$f":"AO43","v":4.2297940828402358E-3}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.3553533727810652E-2},{"$f":"H44","v":1.3553533727810652E-2},1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":2.47E-2},{"$f":"I45*I32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,{"$f":"AG45*AG32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,{"$f":"AG47*AG33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":0.28920000000000007},{"$f":"H50","v":0.28920000000000007},0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,"Beregning     Varmeproduktionsomkostning ","Grund sce.","Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H25=0,0,-PMT($E$9,$I$9,$G$20)/H25)","v":0},{"$f":"IF(I24=0,0,-PMT($E$9,$I$9,$G$20)/I24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H25=0,0,H27/H25)","v":0},{"$f":"IF(I24=0,0,I27/I24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,AG27/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Konverterede","Kapitalomkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W24=0,0,-PMT($E$9,$W$21,$W$20)/W24)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,-PMT($E$9,$W$21,$W$20)/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Faste D&V","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W24=0,0,W27/W24)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,AG27/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":3.5270270270270268},3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,{"$f":"AG28","v":3.5270270270270268},3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268,3.5270270270270268]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":71.424279021708188},56.55,74.561121861500482,73.992251045411393,73.154155545596197,72.927366325129753,93.089999999999989,88.848749999999995,81.453749999999999,80.91,81.236249999999998,81.453749999999999,81.78,81.997500000000002,82.32374999999999,82.649999999999991,82.976249999999993,83.193749999999994,83.52,83.846249999999984,84.172499999999999,84.389999999999986,84.716250000000002,85.04249999999999,85.368749999999991,{"$f":"1/AG30*AG39","v":85.368749999999991},85.368749999999991,85.368749999999991,85.368749999999991,85.368749999999991,85.368749999999991,85.368749999999991,85.368749999999991,85.368749999999991,85.368749999999991]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG30*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":4.5999010650887564E-3},4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,{"$f":"1/AG30*AG43","v":4.5999010650887564E-3},4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3,4.5999010650887564E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":1.4739467928994082E-2},{"$f":"H61","v":1.4739467928994082E-2},{"$f":"I61","v":1.4739467928994082E-2},1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,1.4739467928994082E-2,{"$f":"AF61","v":1.4739467928994082E-2},{"$f":"AG61","v":1.4739467928994082E-2},{"$f":"AH61","v":1.4739467928994082E-2},{"$f":"AI61","v":1.4739467928994082E-2},{"$f":"AJ61","v":1.4739467928994082E-2},{"$f":"AK61","v":1.4739467928994082E-2},{"$f":"AL61","v":1.4739467928994082E-2},{"$f":"AM61","v":1.4739467928994082E-2},{"$f":"AN61","v":1.4739467928994082E-2},{"$f":"AO61","v":1.4739467928994082E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H46","v":2.6861249999999996E-2},2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,{"$f":"1/AG30*AG46","v":2.6861249999999996E-2},2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2,2.6861249999999996E-2]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/H30*H48","v":1.0570499999999998},1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,{"$f":"1/AG30*AG48","v":1.0570499999999998},1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998,1.0570499999999998]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/H30*H50","v":0.31450500000000003},0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,{"$f":"1/AG30*AG50","v":0.31450500000000003},0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003,0.31450500000000003]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":0},0,0,0,0,0,0,0,{"$f":"P40","v":0},{"$f":"Q40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG40","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Grundscenarie, pris uden konverteringer",null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H52:H65))-SUM(H54:H55)","v":76.369061667729298},61.494782646021108,79.505904507521592,78.937033691432504,78.098938191617307,77.872148971150864,98.0347826460211,93.793532646021106,86.39853264602111,85.854782646021107,86.181032646021109,86.39853264602111,86.724782646021112,86.942282646021113,87.2685326460211,87.594782646021102,87.921032646021104,88.138532646021105,88.464782646021106,88.791032646021094,89.11728264602111,89.334782646021097,89.661032646021113,89.9872826460211,90.313532646021102,{"$f":"IF(AG24=0,0,SUM(AG52:AG65))-SUM(AG54:AG55)","v":91.313532646021102},92.313532646021102,93.313532646021102,94.313532646021102,95.313532646021102,96.313532646021102,97.313532646021102,98.313532646021102,99.313532646021102,100.3135326460211]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H56:H65)","v":76.369061667729298},{"$f":"SUM(I56:I65)","v":61.494782646021108},79.505904507521592,78.937033691432504,78.098938191617307,77.872148971150864,98.0347826460211,93.793532646021106,86.39853264602111,85.854782646021107,86.181032646021109,86.39853264602111,86.724782646021112,86.942282646021113,87.2685326460211,87.594782646021102,87.921032646021104,88.138532646021105,88.464782646021106,88.791032646021094,89.11728264602111,89.334782646021097,89.661032646021113,89.9872826460211,90.313532646021102,{"$f":"SUM(AG56:AG65)","v":90.313532646021102},90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102]
[]
[null,null,"Konverteringsscenarie",null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H54:H65))","v":76.369061667729298},61.494782646021108,79.505904507521592,78.937033691432504,78.098938191617307,77.872148971150864,98.0347826460211,93.793532646021106,86.39853264602111,85.854782646021107,86.181032646021109,86.39853264602111,86.724782646021112,86.942282646021113,87.2685326460211,87.594782646021102,87.921032646021104,88.138532646021105,88.464782646021106,88.791032646021094,89.11728264602111,89.334782646021097,89.661032646021113,89.9872826460211,90.313532646021102,{"$f":"IF(AG24=0,0,SUM(AG54:AG65))","v":90.313532646021102},90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H56:H65)","v":76.369061667729298},{"$f":"SUM(I56:I65)","v":61.494782646021108},79.505904507521592,78.937033691432504,78.098938191617307,77.872148971150864,98.0347826460211,93.793532646021106,86.39853264602111,85.854782646021107,86.181032646021109,86.39853264602111,86.724782646021112,86.942282646021113,87.2685326460211,87.594782646021102,87.921032646021104,88.138532646021105,88.464782646021106,88.791032646021094,89.11728264602111,89.334782646021097,89.661032646021113,89.9872826460211,90.313532646021102,{"$f":"SUM(AG56:AG65)","v":90.313532646021102},90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102,90.313532646021102]

{"sheet":"AMV3kul","index":7,"n_rows":80,"n_cols":42,"rows_kept":80,"cut":false,"hidden":true,"merged":[[70,2,79,2],[31,3,36,3],[38,2,50,2],[40,3,49,3],[52,2,63,2],[52,3,63,3]]}
[]
[]
[null,null,"AMV3kul",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Amagerværket blok 3"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":1989},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":250}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris",null,1.05]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":1989},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":18791320.31553084}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":4697830078.8827105}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Kul"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Udtag"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":131262899.26289925},{"$f":"G27","v":131262899.26289925},{"$f":"H27","v":131262899.26289925},131262899.26289925,131262899.26289925,131262899.26289925,131262899.26289925,131262899.26289925,131262899.26289925,131262899.26289925,131262899.26289925,131262899.26289925,131262899.26289925,131262899.26289925,131262899.26289925,131262899.26289925,131262899.26289925,131262899.26289925,{"$f":"X27","v":131262899.26289925},131262899.26289925,131262899.26289925,{"$f":"AA27","v":131262899.26289925},{"$f":"AB27","v":131262899.26289925},131262899.26289925,131262899.26289925,131262899.26289925,{"$f":"AF27","v":131262899.26289925},{"$f":"AG27","v":131262899.26289925},{"$f":"AH27","v":131262899.26289925},{"$f":"AI27","v":131262899.26289925},{"$f":"AJ27","v":131262899.26289925},{"$f":"AK27","v":131262899.26289925},{"$f":"AL27","v":131262899.26289925},{"$f":"AM27","v":131262899.26289925},{"$f":"AN27","v":131262899.26289925},{"$f":"AO27","v":131262899.26289925}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":3.8725292456635736},3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.34833333333333333},0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333,0.34833333333333333]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.56833333333333336},0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336,0.56833333333333336]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",null,{"$f":"'Tekniske data'!T$10","v":14},14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14]
[null,null,null,null,"NOx","g/GJ",null,{"$f":"'Tekniske data'!U$10","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,null,null,"PM2,5","g/GJ",null,{"$f":"'Tekniske data'!V$10","v":2.1},2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1]
[null,null,null,null,"CO2","kg/GJ",null,{"$f":"'Tekniske data'!W$10","v":94.1},94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1,94.1]
[null,null,null,null,"CH4","g/GJ",null,{"$f":"'Tekniske data'!X$10","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,"N2O","g/GJ",null,{"$f":"'Tekniske data'!Y$10","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":12.9},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":19},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":25.563002358369534},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":24.739921640196069},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":23.653742261001035},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":23.748225539455163},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":28.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":26},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":21.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":21.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":21.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":21.9},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":22.4}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":63.028541226215644}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":5.3497798816568034},{"$f":"I41*I35/1000","v":3.9521999999999999},10.88894508193958,18.419735143734997,20.177463169100001,20.777284281549999,58.059699999999999,58.624299999999998,59.565299999999993,60.412199999999999,61.917799999999993,63.611599999999996,65.399499999999989,67.375599999999991,69.445800000000006,71.516000000000005,73.868499999999997,76.315099999999987,78.855799999999988,81.678799999999995,84.69,87.795299999999983,91.182899999999989,94.852799999999988,98.710899999999995,{"$f":"AG41*AG35/1000","v":98.710899999999995},98.710899999999995,98.710899999999995,98.710899999999995,98.710899999999995,98.710899999999995,98.710899999999995,98.710899999999995,98.710899999999995,98.710899999999995]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":1.2280047337278107E-3},{"$f":"H43","v":1.2280047337278107E-3},{"$f":"I43","v":1.2280047337278107E-3},1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,{"$f":"Y43","v":1.2280047337278107E-3},1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,1.2280047337278107E-3,{"$f":"AF43","v":1.2280047337278107E-3},{"$f":"AG43","v":1.2280047337278107E-3},{"$f":"AH43","v":1.2280047337278107E-3},{"$f":"AI43","v":1.2280047337278107E-3},{"$f":"AJ43","v":1.2280047337278107E-3},{"$f":"AK43","v":1.2280047337278107E-3},{"$f":"AL43","v":1.2280047337278107E-3},{"$f":"AM43","v":1.2280047337278107E-3},{"$f":"AN43","v":1.2280047337278107E-3},{"$f":"AO43","v":1.2280047337278107E-3}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.3553533727810652E-2},{"$f":"H44","v":1.3553533727810652E-2},1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":0.182},{"$f":"I45*I32/1000","v":0.182},0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,{"$f":"AG45*AG32/1000","v":0.182},0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182,0.182]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.3},{"$f":"I47*I33/1000","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"AG47*AG33/1000","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":0.126},{"$f":"H50","v":0.126},0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126,0.126]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-salgpris, i forhold til normal pris","(%)",null,{"$f":"I52","v":{"$error":"#N/A"}},{"$f":"J52","v":{"$error":"#N/A"}},{"$f":"K52","v":{"$error":"#N/A"}},{"$f":"L52","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!L16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"L52+(Q52-L52)/(5)","v":{"$error":"#N/A"}},{"$f":"M52+(Q52-L52)/(5)","v":{"$error":"#N/A"}},{"$f":"N52+(Q52-L52)/(5)","v":{"$error":"#N/A"}},{"$f":"O52+(Q52-L52)/(5)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!Q16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"Q52+(V52-Q52)/(5)","v":{"$error":"#N/A"}},{"$f":"R52+(V52-Q52)/(5)","v":{"$error":"#N/A"}},{"$f":"S52+(V52-Q52)/(5)","v":{"$error":"#N/A"}},{"$f":"T52+(V52-Q52)/(5)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(V16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(W16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(X16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Y16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Z16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!AA16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"AA52+(AF52-AA52)/(5)","v":{"$error":"#N/A"}},{"$f":"AB52+(AF52-AA52)/(5)","v":{"$error":"#N/A"}},{"$f":"AC52+(AF52-AA52)/(5)","v":{"$error":"#N/A"}},{"$f":"AD52+(AF52-AA52)/(5)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!AF16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!AG16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!AH16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!AI16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!AJ16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!AK16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!AL16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!AM16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!AN16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!AO16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AMV1træ!AP16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":{"$error":"#N/A"}}]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,AG27/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":3.8725292456635736},3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,{"$f":"AG28","v":3.8725292456635736},3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736,3.8725292456635736]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":22.697947214076247},33.431085043988269,44.978889780122344,43.53065391236845,41.619487849268687,41.785734087017879,50.674486803519059,45.747800586510266,37.65395894428152,37.65395894428152,38.005865102639298,38.533724340175951,38.885630498533729,39.413489736070382,39.765395894428153,39.765395894428153,39.941348973607035,39.941348973607035,39.941348973607035,39.941348973607035,39.941348973607035,39.765395894428153,39.765395894428153,39.589442815249264,39.413489736070382,{"$f":"1/AG30*AG39","v":39.413489736070382},39.413489736070382,39.413489736070382,39.413489736070382,39.413489736070382,39.413489736070382,39.413489736070382,39.413489736070382,39.413489736070382,39.413489736070382]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":9.4131024310676885},6.954017595307918,19.159434161770523,32.410091161997059,35.502867746217014,36.558271463137828,102.15782991202346,103.15126099706744,104.80697947214075,106.29712609970674,108.94627565982404,111.92656891495601,115.07243401759528,118.54944281524925,122.19202346041057,125.83460410557186,129.97390029325513,134.27876832844572,138.74920821114367,143.71636363636364,149.01466275659823,154.47853372434014,160.43912023460408,166.89642228739001,173.68486803519062,{"$f":"1/AG30*AG42","v":173.68486803519062},173.68486803519062,173.68486803519062,173.68486803519062,173.68486803519062,173.68486803519062,173.68486803519062,173.68486803519062,173.68486803519062,173.68486803519062]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":2.1607121414565582E-3},2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,{"$f":"1/AG30*AG43","v":2.1607121414565582E-3},2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3,2.1607121414565582E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":2.3847859931631646E-2},{"$f":"H60","v":2.3847859931631646E-2},{"$f":"I60","v":2.3847859931631646E-2},2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,2.3847859931631646E-2,{"$f":"AF60","v":2.3847859931631646E-2},{"$f":"AG60","v":2.3847859931631646E-2},{"$f":"AH60","v":2.3847859931631646E-2},{"$f":"AI60","v":2.3847859931631646E-2},{"$f":"AJ60","v":2.3847859931631646E-2},{"$f":"AK60","v":2.3847859931631646E-2},{"$f":"AL60","v":2.3847859931631646E-2},{"$f":"AM60","v":2.3847859931631646E-2},{"$f":"AN60","v":2.3847859931631646E-2},{"$f":"AO60","v":2.3847859931631646E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*I46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*J46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*K46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*L46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*M46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*N46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*O46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*P46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*Q46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*R46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*S46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*T46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*U46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*V46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*W46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*X46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*Y46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*Z46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AA46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AB46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AC46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AD46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AE46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AF46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AG46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AH46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AI46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AK46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AL46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AM46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AN46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AO46","v":0.14560000000000001},{"$f":"1/'Brændsler og emissioner'!$D$40*AP46","v":0.14560000000000001}]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*I48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*J48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*K48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*L48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*M48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*N48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*O48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*P48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*Q48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*R48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*S48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*T48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*U48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*V48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*W48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*X48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*Y48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*Z48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AA48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AB48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AC48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AD48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AE48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AF48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AG48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AH48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AI48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AK48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AL48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AM48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AN48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AO48","v":0.24},{"$f":"1/'Brændsler og emissioner'!$D$40*AP48","v":0.24}]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*I50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*J50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*K50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*L50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*M50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*N50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*O50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*P50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*Q50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*R50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*S50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*T50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*U50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*V50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*W50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*X50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*Y50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*Z50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AA50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AB50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AC50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AD50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AE50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AF50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AG50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AH50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AI50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AK50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AL50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AM50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AN50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AO50","v":0.1008},{"$f":"1/'Brændsler og emissioner'!$D$40*AP50","v":0.1008}]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,{"$f":"-1/H30*H29*(H51*$E$12/3.6)","v":-33.95959737526961},-33.277243898101119,-47.587562654403278,-62.567204301075265,-66.142473118279568,-64.354838709677423,-225.24193548387098,-117.98387096774194,-100.10752688172043,-96.532258064516128,-94.744623655913983,-91.16935483870968,-87.594086021505376,-80.443548387096769,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,{"$f":"-1/AG30*AG29*(AG51*$E$12/3.6)","v":-69.717741935483872},-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872,-69.717741935483872]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":63.028541226215644},{"$f":"I40","v":63.028541226215644},63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,{"$f":"AG40","v":63.028541226215644},63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644,63.028541226215644]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H53:H64))","v":0},{"$f":"IF(I24=0,0,SUM(I53:I64))","v":0},0,{"$f":"IF(K24=0,0,SUM(K53:K64))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,SUM(AG53:AG64))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"H79*SUM(H55:H64)+H78*H77","v":5.2155283346056773},6.0114692592292354,9.0466623329256173,10.91763890387881,11.200661133971892,11.240395540448361,26.107979666134852,20.768818813506499,19.300700606885641,19.284854091661177,21.150970223396726,23.598473642546626,26.656801389714296,30.959302819787098,36.910270143266764,38.003044336815144,39.297619116873797,40.589079527430968,41.930211492240353,43.420358119806345,45.009847855876721,46.596223222445637,48.384399175524813,50.268803867606927,52.252551668193448,{"$f":"AG79*SUM(AG55:AG64)+AG78*AG77","v":52.252551668193448},52.252551668193448,52.252551668193448,52.252551668193448,52.252551668193448,52.252551668193448,52.252551668193448,52.252551668193448,52.252551668193448,52.252551668193448]
[]
[]
[null,null,"Beregning opportunity cost",null,"Kondenselvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E71,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.41666666666666669}]
[null,null,null,null,"Variable D&V","kr./MWh",{"$f":"G28*G30*3.6/G71","v":19.015667607906412}]
[null,null,null,null,"Eltilskud","kr./MWh",null,{"$f":"'Tilskud og afgifter'!F44*3.6","v":0},{"$f":"'Tilskud og afgifter'!G44*3.6","v":0},{"$f":"'Tilskud og afgifter'!H44*3.6","v":0},{"$f":"'Tilskud og afgifter'!I44*3.6","v":0},{"$f":"'Tilskud og afgifter'!J44*3.6","v":0},{"$f":"'Tilskud og afgifter'!K44*3.6","v":0},{"$f":"'Tilskud og afgifter'!L44*3.6","v":0},{"$f":"'Tilskud og afgifter'!M44*3.6","v":0},{"$f":"'Tilskud og afgifter'!N44*3.6","v":0},{"$f":"'Tilskud og afgifter'!O44*3.6","v":0},{"$f":"'Tilskud og afgifter'!P44*3.6","v":0},{"$f":"'Tilskud og afgifter'!Q44*3.6","v":0},{"$f":"'Tilskud og afgifter'!R44*3.6","v":0},{"$f":"'Tilskud og afgifter'!S44*3.6","v":0},{"$f":"'Tilskud og afgifter'!T44*3.6","v":0},{"$f":"'Tilskud og afgifter'!U44*3.6","v":0},{"$f":"'Tilskud og afgifter'!V44*3.6","v":0},{"$f":"'Tilskud og afgifter'!W44*3.6","v":0},{"$f":"'Tilskud og afgifter'!X44*3.6","v":0},{"$f":"'Tilskud og afgifter'!Y44*3.6","v":0},{"$f":"'Tilskud og afgifter'!Z44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AA44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AB44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AC44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AN44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AO44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AP44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AQ44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AR44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AS44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AT44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AU44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AV44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AW44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AX44*3.6","v":0}]
[null,null,null,null,"Kippris","kr./MWh",null,{"$f":"(H39+H42)*3.6/$G$71+$G$72-H73","v":176.69376578542116},217.3226756079064,333.96049349217719,391.91510222107087,397.71728252397941,403.71607246139104,769.48347560790637,750.16961960790638,718.5558596079062,725.87307560790634,740.60945960790639,757.83589160790632,775.01134760790626,794.67685160790631,814.29137960790649,832.17790760790649,853.36750760790642,874.50613160790624,896.45777960790622,920.84849960790643,946.86526760790628,972.83105960790624,1002.0999236079062,1032.9438596079062,1065.4138436079063,{"$f":"(AG39+AG42)*3.6/$G$71+$G$72-AG73","v":1065.4138436079063},1065.4138436079063,1065.4138436079063,1065.4138436079063,1065.4138436079063,1065.4138436079063,1065.4138436079063,1065.4138436079063,1065.4138436079063,1065.4138436079063]
[null,null,null,null,"Kippris under gns. elpris?",null,null,{"$f":"IF(H74<H51,\"JA\",\"NEJ\")","v":"JA"},"NEJ","NEJ","NEJ","NEJ","NEJ","JA","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ",{"$f":"IF(AG74<AG51,\"JA\",\"NEJ\")","v":"NEJ"},"NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ"]
[null,null,null,null,"cv-værdi",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E76,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.1044776119402985}]
[null,null,null,null,"Opportunity cost","kr./GJ",null,{"$f":"$G$76*H51/3.6","v":5.5132103620495316},5.4024328925956251,7.7256582471144357,10.157545605306797,10.7379767827529,10.44776119402985,36.567164179104473,19.154228855721392,16.252072968490879,15.671641791044776,15.381426202321723,14.800995024875622,14.220563847429519,13.059701492537313,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,{"$f":"$G$76*AG51/3.6","v":11.318407960199005},11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005,11.318407960199005]
[null,null,null,null,"Andel produktionstimer over kippris (cv-linie)",null,null,{"$f":"J78","v":0.9},{"$f":"J78","v":0.9},0.9,{"$f":"J78","v":0.9},0.9,{"$f":"L78+($Q$78-$L$78)/5","v":0.9},{"$f":"M78+($Q$78-$L$78)/5","v":0.9},0.9,0.9,0.9,{"$f":"Q78+($V$78-$Q$78)/5","v":0.86},{"$f":"R78+($V$78-$Q$78)/5","v":0.82},0.77999999999999992,0.73999999999999988,0.7,{"$f":"V78+($AA$78-$V$78)/5","v":0.7},{"$f":"W78+($AA$78-$V$78)/5","v":0.7},0.7,0.7,0.7,{"$f":"AA78+($AF$78-$AA$78)/5","v":0.7},{"$f":"AB78+($AF$78-$AA$78)/5","v":0.7},0.7,0.7,0.7,{"$f":"AF78+($AF$78-$AA$78)/5","v":0.7},{"$f":"AG78+($AF$78-$AA$78)/5","v":0.7},{"$f":"AH78+($AF$78-$AA$78)/5","v":0.7},{"$f":"AI78+($AF$78-$AA$78)/5","v":0.7},0.7,{"$f":"AK78+($AF$78-$AA$78)/5","v":0.7},{"$f":"AL78+($AF$78-$AA$78)/5","v":0.7},{"$f":"AM78+($AF$78-$AA$78)/5","v":0.7},{"$f":"AN78+($AF$78-$AA$78)/5","v":0.7},0.7]
[null,null,null,null,"Andel produktionstimer under kippris (modtrykslinie)",null,null,{"$f":"1-H78","v":9.9999999999999978E-2},9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,0.14000000000000001,0.18000000000000005,0.22000000000000008,0.26000000000000012,{"$f":"1-V78","v":0.30000000000000004},{"$f":"1-W78","v":0.30000000000000004},0.30000000000000004,0.30000000000000004,0.30000000000000004,{"$f":"1-AA78","v":0.30000000000000004},{"$f":"1-AB78","v":0.30000000000000004},0.30000000000000004,0.30000000000000004,0.30000000000000004,{"$f":"1-AF78","v":0.30000000000000004},{"$f":"1-AG78","v":0.30000000000000004},0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
[null,null,null,null,"Justeret energiomkostning","kr./GJ",null,{"$f":"H56+(H68-SUM(H55:H64))","v":25.377085461070934},{"$f":"I56+(I68-SUM(I55:I64))","v":27.949757744285776},33.089853007821702,36.689814225220346,37.455328688297776,34.652024969251279,144.80714742024568,31.216490966444312,10.216310198728657,5.1350482387338943,2.5643804017500074,-1.5436782514363898,-5.2064844241122827,-11.531529426102047,-19.948949199396601,-22.498755651009496,-25.343477058634136,-28.356884683267552,-31.48619260115612,-34.963201398810099,-38.672010782974297,-42.549506384147307,-46.721916941332054,-51.294814302035896,-56.099512249249962,{"$f":"AG56+(AG68-SUM(AG55:AG64))","v":-56.099512249249962},-56.099512249249962,-56.099512249249962,-56.099512249249962,-56.099512249249962,-56.099512249249962,-56.099512249249962,-56.099512249249962,-56.099512249249962,-56.099512249249962]

{"sheet":"AVV1træ","index":8,"n_rows":68,"n_cols":42,"rows_kept":68,"cut":false,"hidden":true,"merged":[[31,3,36,3],[38,2,50,2],[40,3,49,3],[52,2,63,2],[52,3,63,3]]}
[]
[]
[null,null,"AVV1træ",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Avedøreværket blok 1"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2017},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":254}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris",null,{"$f":"Sammenligning!G15","v":"Modeloptimeret"}]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2017},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",0,"Investering og D&V sat til nul, da de bliver inkluderet i AVV1kul"]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":0}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Træpiller"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Udtag"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2603066.3615722703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2603066.3615722703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2603066.3615722703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2603066.3615722703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2603066.3615722703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3006268.4718107437},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3409470.5820492175},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3812672.6922876914},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4215874.8025261657},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4619076.9127646396},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4645103.0527138356},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4671129.1926630307},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4697155.3326122267},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4723181.4725614218},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4749207.6125106197},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4678231.8503380101},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3109506.5565095502},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3120949.9864800801},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",0,{"$f":"G27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W27","v":0},0,0,0,{"$f":"AA27","v":0},{"$f":"AB27","v":0},0,0,0,{"$f":"AF27","v":0},{"$f":"AG27","v":0},{"$f":"AH27","v":0},{"$f":"AI27","v":0},{"$f":"AJ27","v":0},{"$f":"AK27","v":0},{"$f":"AL27","v":0},{"$f":"AM27","v":0},{"$f":"AN27","v":0},{"$f":"AO27","v":0}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":5.7456899796732657},5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.31547169811320752},0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752,0.31547169811320752]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.5744654088050315},0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315,0.5744654088050315]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",null,{"$f":"'Tekniske data'!T$13","v":1.9},1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9]
[null,null,null,null,"NOx","g/GJ",null,{"$f":"'Tekniske data'!U$13","v":81},81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81]
[null,null,null,null,"PM2,5","g/GJ",null,{"$f":"'Tekniske data'!V$13","v":4.82},4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82]
[null,null,null,null,"CO2","kg/GJ",null,{"$f":"'Tekniske data'!W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/GJ",null,{"$f":"'Tekniske data'!X$13","v":3.1},3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1]
[null,null,null,null,"N2O","g/GJ",null,{"$f":"'Tekniske data'!Y$13","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":65.677497950996042},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":52},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":68.561951137011945},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":68.038851536010483},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":67.268189007444789},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":67.05964719552162},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":85.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":81.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.099999999999994},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.599999999999994},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":0},{"$f":"I41*I35/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG41*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":4.2297940828402358E-3},{"$f":"H43","v":4.2297940828402358E-3},{"$f":"I43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"Y43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"AF43","v":4.2297940828402358E-3},{"$f":"AG43","v":4.2297940828402358E-3},{"$f":"AH43","v":4.2297940828402358E-3},{"$f":"AI43","v":4.2297940828402358E-3},{"$f":"AJ43","v":4.2297940828402358E-3},{"$f":"AK43","v":4.2297940828402358E-3},{"$f":"AL43","v":4.2297940828402358E-3},{"$f":"AM43","v":4.2297940828402358E-3},{"$f":"AN43","v":4.2297940828402358E-3},{"$f":"AO43","v":4.2297940828402358E-3}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.3553533727810652E-2},{"$f":"H44","v":1.3553533727810652E-2},1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":2.47E-2},{"$f":"I45*I32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,{"$f":"AG45*AG32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.97199999999999998},{"$f":"I47*I33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,{"$f":"AG47*AG33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":0.28920000000000007},{"$f":"H50","v":0.28920000000000007},0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-salgpris, i forhold til normal pris","(%)",null,{"$f":"I52","v":0.5430130655869041},{"$f":"J52","v":0.5430130655869041},{"$f":"K52","v":0.5430130655869041},{"$f":"L52","v":0.5430130655869041},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(L16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.5430130655869041},{"$f":"L52+(Q52-L52)/(5)","v":0.58034983077507696},{"$f":"M52+(Q52-L52)/(5)","v":0.61768659596324982},{"$f":"N52+(Q52-L52)/(5)","v":0.65502336115142268},{"$f":"O52+(Q52-L52)/(5)","v":0.69236012633959554},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Q16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.72969689152776851},{"$f":"Q52+(V52-Q52)/(5)","v":0.73124346947933994},{"$f":"R52+(V52-Q52)/(5)","v":0.73279004743091136},{"$f":"S52+(V52-Q52)/(5)","v":0.73433662538248279},{"$f":"T52+(V52-Q52)/(5)","v":0.73588320333405421},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(V16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.73742978128562564},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(W16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.73481174660624271},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(X16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.94321603500155682},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Y16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.96189589001260511},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Z16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AA16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0},{"$f":"AA52+(AF52-AA52)/(5)","v":0},{"$f":"AB52+(AF52-AA52)/(5)","v":0},{"$f":"AC52+(AF52-AA52)/(5)","v":0},{"$f":"AD52+(AF52-AA52)/(5)","v":0},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AF16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0},{"$f":"AF52+(AK52-AF52)/(5)","v":0},{"$f":"AG52+(AK52-AF52)/(5)","v":0},{"$f":"AH52+(AK52-AF52)/(5)","v":0},{"$f":"AI52+(AK52-AF52)/(5)","v":0},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AK16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0},{"$f":"AK52+(AP52-AK52)/(5)","v":0},{"$f":"AL52+(AP52-AK52)/(5)","v":0},{"$f":"AM52+(AP52-AK52)/(5)","v":0},{"$f":"AN52+(AP52-AK52)/(5)","v":0},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AP16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0}]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,AG27/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":5.7456899796732657},5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,{"$f":"AG28","v":5.7456899796732657},5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657,5.7456899796732657]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":114.32802905855452},90.51894022334136,119.34913762628528,118.43855259717174,117.09702268648698,116.73400376711119,149.00810159842345,142.21918108167287,130.38208889862054,129.5117144733961,130.03393912853076,130.38208889862054,130.9043135537552,131.25246332384498,131.77468797897964,132.29691263411428,132.81913728924894,133.16728705933872,133.68951171447338,134.21173636960805,134.73396102474271,135.08211079483246,135.60433544996715,136.12656010510182,136.64878476023645,{"$f":"1/AG30*AG39","v":136.64878476023645},136.64878476023645,136.64878476023645,136.64878476023645,136.64878476023645,136.64878476023645,136.64878476023645,136.64878476023645,136.64878476023645,136.64878476023645]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG30*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":7.3630091873395824E-3},7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,{"$f":"1/AG30*AG43","v":7.3630091873395824E-3},7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3,7.3630091873395824E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":2.3593298256206409E-2},{"$f":"H60","v":2.3593298256206409E-2},{"$f":"I60","v":2.3593298256206409E-2},2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,2.3593298256206409E-2,{"$f":"AF60","v":2.3593298256206409E-2},{"$f":"AG60","v":2.3593298256206409E-2},{"$f":"AH60","v":2.3593298256206409E-2},{"$f":"AI60","v":2.3593298256206409E-2},{"$f":"AJ60","v":2.3593298256206409E-2},{"$f":"AK60","v":2.3593298256206409E-2},{"$f":"AL60","v":2.3593298256206409E-2},{"$f":"AM60","v":2.3593298256206409E-2},{"$f":"AN60","v":2.3593298256206409E-2},{"$f":"AO60","v":2.3593298256206409E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*I46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*J46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*K46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*L46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*M46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*N46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*O46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*P46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Q46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*R46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*S46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*T46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*U46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*V46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*W46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*X46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Y46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Z46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AA46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AB46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AC46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AD46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AE46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AF46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AG46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AH46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AI46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AK46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AL46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AM46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AN46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AO46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AP46","v":1.976E-2}]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*I48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*J48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*K48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*L48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*M48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*N48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*O48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*P48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Q48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*R48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*S48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*T48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*U48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*V48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*W48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*X48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Y48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Z48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AA48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AB48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AC48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AD48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AE48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AF48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AG48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AH48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AI48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AK48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AL48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AM48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AN48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AO48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AP48","v":0.77760000000000007}]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*I50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*J50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*K50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*L50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*M50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*N50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*O50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*P50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Q50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*R50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*S50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*T50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*U50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*V50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*W50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*X50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Y50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Z50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AA50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AB50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AC50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AD50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AE50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AF50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AG50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AH50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AI50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AK50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AL50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AM50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AN50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AO50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AP50","v":0.23136000000000007}]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,{"$f":"-1/H30*H29*(H51*H52/3.6)","v":-15.735774609661027},{"$f":"-1/I30*I29*(I51*I52/3.6)","v":-15.419594167290377},-22.050531161424502,-28.991610647165921,-30.648274112718259,-31.870316960453092,-118.72242039337434,-65.946954556037682,-59.144463314200614,-60.107722923745662,-59.119654853095739,-57.009043979024035,-54.888996281599916,-50.514426153979848,-43.871178361135193,-43.715426221352338,-56.113815789341572,-57.225117870905358,0,0,0,0,0,0,0,{"$f":"-1/AG30*AG29*(AG51*AG52/3.6)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-24.109985389040816},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-23.804150479243255},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-23.629303623676936},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-23.383931831115387},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-22.746188235721331},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-22.518726353364119},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-22.251705882770871},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-21.90537583012074},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-21.590341661902322},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-21.16421649752267},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.792914453706484},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.452975797787577},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.123973506134156},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.787984493290089},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.463030556062332},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.116066513891443},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.796933516998429},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.457972420790263},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.145629615925962},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.815448064370347},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.469919591438419},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.124506732596291},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.792487959257361},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.461057275850962},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.130892803269429},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.813712326800646},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.508764706173636},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.205081940151327},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.913063810174911},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.622549580106572},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.33723853329402},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.05749439483677},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-13.78320854479534},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-13.514274482591764},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-13.250587785657185}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":0},{"$f":"I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG40","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H53:H64))","v":105.39762073601031},81.904712343167802,104.10397275197761,96.252308237122634,93.254114860885551,91.669053093774906,37.091047492165927,83.077592812752002,78.042991871536742,76.209357836767254,77.719650562551834,80.178411206713321,82.820683559272098,87.543403456981935,94.708875904961261,95.386852699878744,83.510687787024182,82.747535475550166,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,SUM(AG53:AG64))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H55:H64)","v":105.39762073601031},{"$f":"SUM(I55:I64)","v":81.904712343167802},104.10397275197761,96.252308237122634,93.254114860885551,91.669053093774906,37.091047492165927,83.077592812752002,78.042991871536742,76.209357836767254,77.719650562551834,80.178411206713321,82.820683559272098,87.543403456981935,94.708875904961261,95.386852699878744,83.510687787024182,82.747535475550166,140.49487800159019,141.01710265672486,141.53932731185952,141.88747708194927,142.40970173708396,142.93192639221863,143.45415104735326,{"$f":"SUM(AG55:AG64)","v":143.45415104735326},143.45415104735326,143.45415104735326,143.45415104735326,143.45415104735326,143.45415104735326,143.45415104735326,143.45415104735326,143.45415104735326,143.45415104735326]

{"sheet":"AVV1kul","index":9,"n_rows":79,"n_cols":42,"rows_kept":79,"cut":false,"hidden":true,"merged":[[69,2,78,2],[31,3,36,3],[38,2,50,2],[40,3,49,3],[51,2,62,2],[51,3,62,3]]}
[]
[]
[null,null,"AVV1kul",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Avedøreværket blok 1"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":1990},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":249}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris",null,1.05]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":1990},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":19438636.105139606}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":4840220390.1797619}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Træpiller"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Udtag"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2603066.3615722703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2603066.3615722703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2603066.3615722703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2603066.3615722703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2603066.3615722703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3006268.4718107437},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3409470.5820492175},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3812672.6922876914},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4215874.8025261657},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4619076.9127646396},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4645103.0527138356},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4671129.1926630307},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4697155.3326122267},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4723181.4725614218},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4749207.6125106197},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4678231.8503380101},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3109506.5565095502},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3120949.9864800801},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000+VLOOKUP(\"AVV1træ\",'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":135241452.07855219},{"$f":"G27","v":135241452.07855219},135241452.07855219,135241452.07855219,135241452.07855219,135241452.07855219,135241452.07855219,135241452.07855219,135241452.07855219,135241452.07855219,135241452.07855219,135241452.07855219,135241452.07855219,135241452.07855219,135241452.07855219,135241452.07855219,135241452.07855219,{"$f":"W27","v":135241452.07855219},135241452.07855219,135241452.07855219,135241452.07855219,{"$f":"AA27","v":135241452.07855219},{"$f":"AB27","v":135241452.07855219},135241452.07855219,135241452.07855219,135241452.07855219,{"$f":"AF27","v":135241452.07855219},{"$f":"AG27","v":135241452.07855219},{"$f":"AH27","v":135241452.07855219},{"$f":"AI27","v":135241452.07855219},{"$f":"AJ27","v":135241452.07855219},{"$f":"AK27","v":135241452.07855219},{"$f":"AL27","v":135241452.07855219},{"$f":"AM27","v":135241452.07855219},{"$f":"AN27","v":135241452.07855219},{"$f":"AO27","v":135241452.07855219}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":3.8647030263796727},3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.33673366834170854},0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854,0.33673366834170854]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.56946398659966502},0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502,0.56946398659966502]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",null,{"$f":"'Tekniske data'!T$14","v":1.9},1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9]
[null,null,null,null,"NOx","g/GJ",null,{"$f":"'Tekniske data'!U$14","v":81},81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81]
[null,null,null,null,"PM2,5","g/GJ",null,{"$f":"'Tekniske data'!V$14","v":4.82},4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82]
[null,null,null,null,"CO2","kg/GJ",null,{"$f":"'Tekniske data'!W$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/GJ",null,{"$f":"'Tekniske data'!X$14","v":3.1},3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1]
[null,null,null,null,"N2O","g/GJ",null,{"$f":"'Tekniske data'!Y$14","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":65.677497950996042},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":52},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":68.561951137011945},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":68.038851536010483},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":67.268189007444789},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":67.05964719552162},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":85.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":81.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.099999999999994},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.599999999999994},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":0},{"$f":"I41*I35/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG41*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":4.2297940828402358E-3},{"$f":"H43","v":4.2297940828402358E-3},{"$f":"I43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"Y43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"AF43","v":4.2297940828402358E-3},{"$f":"AG43","v":4.2297940828402358E-3},{"$f":"AH43","v":4.2297940828402358E-3},{"$f":"AI43","v":4.2297940828402358E-3},{"$f":"AJ43","v":4.2297940828402358E-3},{"$f":"AK43","v":4.2297940828402358E-3},{"$f":"AL43","v":4.2297940828402358E-3},{"$f":"AM43","v":4.2297940828402358E-3},{"$f":"AN43","v":4.2297940828402358E-3},{"$f":"AO43","v":4.2297940828402358E-3}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.3553533727810652E-2},{"$f":"H44","v":1.3553533727810652E-2},1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":2.47E-2},{"$f":"I45*I32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,{"$f":"AG45*AG32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.97199999999999998},{"$f":"I47*I33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,{"$f":"AG47*AG33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":0.28920000000000007},{"$f":"H50","v":0.28920000000000007},0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":101.09969986647623},101.09969986647623,101.09969986647623,101.09969986647623,101.09969986647623,87.54016161735683,77.187710394996998,69.024867626276418,62.423397329015792,56.974419966945973,56.655196860212591,56.339530985535198,56.027363212857743,55.718635715421264,55.413291934052793,56.253994309508712,84.633758798980224,84.323436462462695,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":51.954669337306257},51.954669337306257,51.954669337306257,51.954669337306257,51.954669337306257,44.986485188095394,39.666408266020902,35.471561026499813,32.079095896660661,29.278891569182942,29.114844287370392,28.9526250507001,28.792203472509055,28.633549835892627,28.476635075352746,28.908668147514057,43.492898188438609,43.333424971376225,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,AG27/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":3.8647030263796727},3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,{"$f":"AG28","v":3.8647030263796727},3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727,3.8647030263796727]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":115.3321360024256},91.313939465246932,120.39734337969858,119.47876097008046,118.12544882620389,117.75924162639764,150.3167926581757,143.4682471982822,131.52719357590377,130.64917492719945,131.17598611642202,131.52719357590377,132.05400476512634,132.40521222460805,132.93202341383062,133.45883460305319,133.98564579227576,134.3368532517575,134.86366444098007,135.39047563020264,135.91728681942524,136.26849427890693,136.79530546812953,137.3221166573521,137.8489278465747,{"$f":"1/AG30*AG39","v":137.8489278465747},137.8489278465747,137.8489278465747,137.8489278465747,137.8489278465747,137.8489278465747,137.8489278465747,137.8489278465747,137.8489278465747,137.8489278465747]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG30*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":7.427676169825633E-3},7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,{"$f":"1/AG30*AG43","v":7.427676169825633E-3},7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3,7.427676169825633E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":2.3800510737720854E-2},{"$f":"H59","v":2.3800510737720854E-2},{"$f":"I59","v":2.3800510737720854E-2},2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,2.3800510737720854E-2,{"$f":"AF59","v":2.3800510737720854E-2},{"$f":"AG59","v":2.3800510737720854E-2},{"$f":"AH59","v":2.3800510737720854E-2},{"$f":"AI59","v":2.3800510737720854E-2},{"$f":"AJ59","v":2.3800510737720854E-2},{"$f":"AK59","v":2.3800510737720854E-2},{"$f":"AL59","v":2.3800510737720854E-2},{"$f":"AM59","v":2.3800510737720854E-2},{"$f":"AN59","v":2.3800510737720854E-2},{"$f":"AO59","v":2.3800510737720854E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*I46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*J46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*K46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*L46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*M46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*N46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*O46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*P46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Q46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*R46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*S46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*T46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*U46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*V46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*W46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*X46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Y46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Z46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AA46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AB46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AC46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AD46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AE46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AF46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AG46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AH46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AI46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AK46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AL46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AM46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AN46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AO46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AP46","v":1.976E-2}]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*I48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*J48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*K48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*L48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*M48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*N48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*O48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*P48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Q48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*R48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*S48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*T48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*U48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*V48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*W48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*X48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Y48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Z48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AA48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AB48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AC48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AD48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AE48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AF48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AG48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AH48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AI48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AK48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AL48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AM48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AN48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AO48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AP48","v":0.77760000000000007}]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*I50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*J50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*K50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*L50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*M50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*N50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*O50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*P50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Q50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*R50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*S50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*T50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*U50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*V50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*W50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*X50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Y50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Z50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AA50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AB50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AC50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AD50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AE50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AF50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AG50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AH50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AI50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AK50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AL50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AM50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AN50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AO50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AP50","v":0.23136000000000007}]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,{"$f":"-1/H30*H29*(H51*$E$12/3.6)","v":-32.763546268148104},-32.105225161646345,-45.911536982807363,-60.363598258669867,-63.812946730593858,-62.088272494631866,-217.30895373121155,-113.82849957349175,-96.581757213871796,-93.132408741947799,-91.407734505985815,-87.958386034061817,-84.50903756213782,-77.61034061828984,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,{"$f":"-1/AG30*AG29*(AG51*$E$12/3.6)","v":-67.262295202517862},-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862,-67.262295202517862]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-25.960957370710613},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-25.631642900891869},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-25.443372701200119},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-25.179163223513719},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-24.492458771963342},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-24.247534184243712},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-23.960014016051097},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-23.587095509964698},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-23.247875536187642},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-22.789035887447096},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-22.389228240298905},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-22.023191811302191},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-21.668931353211537},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-21.307147789317852},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.957246485949618},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.583645317694153},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.240011839936319},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.875028019871895},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.538706030816851},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.183175778673821},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.811120391189846},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.439189493721454},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.081680972590387},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.724805690236629},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.369293828254808},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.027762769834066},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.699403708156826},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.372406606511618},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.057969658439543},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.745152067690722},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.43793711902218},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.136716461439534},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.841373136032486},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.551792465959885},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.267862011922622}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG40","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H52:H63))","v":240.54761015134721},217.18773472067028,232.46482681396094,217.09418312848032,212.29152251267976,193.12226715050519,54.786608801269267,139.06082749085385,134.37258080099565,128.69472893466775,130.4629439713064,133.78561479136442,137.28918510164249,144.07170837091928,154.4843064340055,156.28385307084531,199.774658790464,199.65607069636582,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,SUM(AG52:AG63))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"IF($G$21=\"Træpiller\",SUM(H54:H63),H78*SUM(H54:H63)+H77*H76)","v":87.493240947564715},64.133365516887807,79.41045761017844,64.03981392469781,59.237153308897255,60.595620345052993,-62.06750985974864,34.564398838077651,39.870087575319175,42.44141739853886,44.692902823723415,48.493458755129154,52.469618416275722,59.719522819605416,70.594379424599964,71.121190613822534,71.648001803045105,71.999209262526847,72.526020451749417,73.052831640971988,73.579642830194587,73.930850289676272,74.457661478898871,74.984472668121441,75.51128385734404,{"$f":"IF($G$21=\"Træpiller\",SUM(AG54:AG63),AG78*SUM(AG54:AG63)+AG77*AG76)","v":75.51128385734404},75.51128385734404,75.51128385734404,75.51128385734404,75.51128385734404,75.51128385734404,75.51128385734404,75.51128385734404,75.51128385734404,75.51128385734404]
[]
[]
[null,null,"Beregning opportunity cost",null,"Kondenselvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E70,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.41708542713567837}]
[null,null,null,null,"Variable D&V","kr./MWh",{"$f":"G28*G30*3.6/G70","v":18.995900065710323}]
[null,null,null,null,"Eltilskud","kr./MWh",null,{"$f":"'Tilskud og afgifter'!F44*3.6","v":0},{"$f":"'Tilskud og afgifter'!G44*3.6","v":0},{"$f":"'Tilskud og afgifter'!H44*3.6","v":0},{"$f":"'Tilskud og afgifter'!I44*3.6","v":0},{"$f":"'Tilskud og afgifter'!J44*3.6","v":0},{"$f":"'Tilskud og afgifter'!K44*3.6","v":0},{"$f":"'Tilskud og afgifter'!L44*3.6","v":0},{"$f":"'Tilskud og afgifter'!M44*3.6","v":0},{"$f":"'Tilskud og afgifter'!N44*3.6","v":0},{"$f":"'Tilskud og afgifter'!O44*3.6","v":0},{"$f":"'Tilskud og afgifter'!P44*3.6","v":0},{"$f":"'Tilskud og afgifter'!Q44*3.6","v":0},{"$f":"'Tilskud og afgifter'!R44*3.6","v":0},{"$f":"'Tilskud og afgifter'!S44*3.6","v":0},{"$f":"'Tilskud og afgifter'!T44*3.6","v":0},{"$f":"'Tilskud og afgifter'!U44*3.6","v":0},{"$f":"'Tilskud og afgifter'!V44*3.6","v":0},{"$f":"'Tilskud og afgifter'!W44*3.6","v":0},{"$f":"'Tilskud og afgifter'!X44*3.6","v":0},{"$f":"'Tilskud og afgifter'!Y44*3.6","v":0},{"$f":"'Tilskud og afgifter'!Z44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AA44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AB44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AC44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AN44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AO44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AP44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AQ44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AR44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AS44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AT44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AU44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AV44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AW44*3.6","v":0},{"$f":"'Tilskud og afgifter'!AX44*3.6","v":0}]
[null,null,null,null,"Kippris","kr./MWh",null,{"$f":"(H39+H42)*3.6/$G$70+$G$71-H72","v":585.87974984997015},467.82481572836099,610.77640361457009,606.26136079339608,599.60952181189646,597.80952959428487,757.8373458488428,724.1751771741441,665.48216512595138,661.16650247534903,663.75590006571042,665.48216512595138,668.07156271631288,669.79782777655385,672.38722536691523,674.97662295727673,677.56602054763812,679.29228560787908,681.88168319824047,684.47108078860197,687.06047837896347,688.78674343920432,691.37614102956593,693.96553861992732,696.5549362102887,{"$f":"(AG39+AG42)*3.6/$G$70+$G$71-AG72","v":696.5549362102887},696.5549362102887,696.5549362102887,696.5549362102887,696.5549362102887,696.5549362102887,696.5549362102887,696.5549362102887,696.5549362102887,696.5549362102887]
[null,null,null,null,"Kippris under gns. elpris?",null,null,{"$f":"IF(H73<H51,\"JA\",\"NEJ\")","v":"NEJ"},"NEJ","NEJ","NEJ","NEJ","NEJ","JA","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ",{"$f":"IF(AG73<AG51,\"JA\",\"NEJ\")","v":"NEJ"},"NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ"]
[null,null,null,null,"cv-værdi",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E75,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.12574850299401197}]
[null,null,null,null,"Opportunity cost","kr./GJ",null,{"$f":"$G$75*H51/3.6","v":6.6356603758799739},6.502329409651022,9.2985467525149801,12.225548902195609,12.924151696606785,12.574850299401197,44.011976047904191,23.053892215568862,19.56087824351297,18.862275449101798,18.512974051896204,17.814371257485028,17.115768463073852,15.718562874251495,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,{"$f":"$G$75*AG51/3.6","v":13.622754491017963},13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963,13.622754491017963]
[null,null,null,null,"Andel produktionstimer over kippris (cv-linie)",null,null,{"$f":"J77","v":0.9},{"$f":"J77","v":0.9},0.9,{"$f":"J77","v":0.9},0.9,{"$f":"L77+($Q$77-$L$77)/5","v":0.9},{"$f":"M77+($Q$77-$L$77)/5","v":0.9},0.9,0.9,0.9,{"$f":"Q77+($V$77-$Q$77)/5","v":0.86},{"$f":"R77+($V$77-$Q$77)/5","v":0.82},0.77999999999999992,0.73999999999999988,0.7,{"$f":"V77+($AA$77-$V$77)/5","v":0.7},{"$f":"W77+($AA$77-$V$77)/5","v":0.7},0.7,0.7,0.7,{"$f":"AA77+($AF$77-$AA$77)/5","v":0.7},{"$f":"AB77+($AF$77-$AA$77)/5","v":0.7},0.7,0.7,0.7,{"$f":"AF77+($AF$77-$AA$77)/5","v":0.7},{"$f":"AG77+($AF$77-$AA$77)/5","v":0.7},{"$f":"AH77+($AF$77-$AA$77)/5","v":0.7},{"$f":"AI77+($AF$77-$AA$77)/5","v":0.7},0.7,{"$f":"AK77+($AF$77-$AA$77)/5","v":0.7},{"$f":"AL77+($AF$77-$AA$77)/5","v":0.7},{"$f":"AM77+($AF$77-$AA$77)/5","v":0.7},{"$f":"AN77+($AF$77-$AA$77)/5","v":0.7},0.7]
[null,null,null,null,"Andel produktionstimer under kippris (modtrykslinie)",null,null,{"$f":"1-H77","v":9.9999999999999978E-2},9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,{"$f":"1-R77","v":0.14000000000000001},0.18000000000000005,0.22000000000000008,0.26000000000000012,{"$f":"1-V77","v":0.30000000000000004},{"$f":"1-W77","v":0.30000000000000004},0.30000000000000004,0.30000000000000004,0.30000000000000004,{"$f":"1-AA77","v":0.30000000000000004},{"$f":"1-AB77","v":0.30000000000000004},0.30000000000000004,0.30000000000000004,0.30000000000000004,{"$f":"1-AF77","v":0.30000000000000004},{"$f":"1-AG77","v":0.30000000000000004},0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
[null,null,null,null,"Justeret energiomkostning","kr./GJ",null,{"$f":"H55+(H67-SUM(H54:H63))","v":115.3321360024256},{"$f":"I55+(I67-SUM(I54:I63))","v":91.313939465246932},120.39734337969858,119.47876097008046,118.12544882620389,117.75924162639764,150.3167926581757,143.4682471982822,131.52719357590377,130.64917492719945,131.17598611642202,131.52719357590377,132.05400476512634,132.40521222460805,132.93202341383062,133.45883460305319,133.98564579227576,134.3368532517575,134.86366444098007,135.39047563020264,135.91728681942524,136.26849427890693,136.79530546812953,137.3221166573521,137.8489278465747,{"$f":"AG55+(AG67-SUM(AG54:AG63))","v":137.8489278465747},137.8489278465747,137.8489278465747,137.8489278465747,137.8489278465747,137.8489278465747,137.8489278465747,137.8489278465747,137.8489278465747,137.8489278465747]

{"sheet":"AMV4træ","index":10,"n_rows":68,"n_cols":42,"rows_kept":68,"cut":false,"hidden":true,"merged":[[31,3,36,3],[38,2,50,2],[40,3,49,3],[52,2,63,2],[52,3,63,3]]}
[]
[]
[null,null,"AMV4træ",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Amagerværket blok 4"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2020},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":240}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris"]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2020},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":19606315.217595942}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":4705515652.2230263}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Træflis"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Udtag"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":7332623.6200957503},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":7332623.6200957503},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":7332623.6200957503},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":7332623.6200957503},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":7332623.6200957503},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":7320465.8318336224},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":7308308.0435714945},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":7296150.2553093666},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":7283992.4670472387},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":7271834.6787851099},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":7165330.2896798495},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":7058825.9005745891},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":6952321.5114693297},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":6845817.1223640693},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":6739312.7332588099},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":6680074.47248857},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":6691823.7559584007},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":6298665.3383537792},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":6105549.9749608301},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5974690.6724171303},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5630121.7517768648},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5285552.8311365992},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4940983.9104963327},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4596414.9898560671},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4251846.0692157997},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4251846.0692157997},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4251846.0692157997},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4251846.0692157997},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4251846.0692157997},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4251846.0692157997},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4251846.0692157997},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4251846.0692157997},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4251846.0692157997},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4251846.0692157997},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4251846.0692157997}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":131477643.22387867},{"$f":"G27","v":131477643.22387867},131477643.22387867,131477643.22387867,131477643.22387867,131477643.22387867,131477643.22387867,131477643.22387867,131477643.22387867,131477643.22387867,131477643.22387867,131477643.22387867,131477643.22387867,131477643.22387867,131477643.22387867,131477643.22387867,131477643.22387867,{"$f":"W27","v":131477643.22387867},131477643.22387867,131477643.22387867,131477643.22387867,{"$f":"AA27","v":131477643.22387867},{"$f":"AB27","v":131477643.22387867},131477643.22387867,131477643.22387867,131477643.22387867,{"$f":"AF27","v":131477643.22387867},{"$f":"AG27","v":131477643.22387867},{"$f":"AH27","v":131477643.22387867},{"$f":"AI27","v":131477643.22387867},{"$f":"AJ27","v":131477643.22387867},{"$f":"AK27","v":131477643.22387867},{"$f":"AL27","v":131477643.22387867},{"$f":"AM27","v":131477643.22387867},{"$f":"AN27","v":131477643.22387867},{"$f":"AO27","v":131477643.22387867}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":4.6376067278680093},4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.33385382059800661},0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661,0.33385382059800661]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.70933554817275746},0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746,0.70933554817275746]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",null,{"$f":"'Tekniske data'!T$11","v":1.9},1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9]
[null,null,null,null,"NOx","g/GJ",null,{"$f":"'Tekniske data'!U$11","v":81},81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81]
[null,null,null,null,"PM2,5","g/GJ",null,{"$f":"'Tekniske data'!V$11","v":4.82},4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82]
[null,null,null,null,"CO2","kg/GJ",null,{"$f":"'Tekniske data'!W$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/GJ",null,{"$f":"'Tekniske data'!X$11","v":3.1},3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1]
[null,null,null,null,"N2O","g/GJ",null,{"$f":"'Tekniske data'!Y$11","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":49.027244921450368},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.65381628002973},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.665520413916397},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":51.064117390840089},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":51.567263111499493},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":53.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":54.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":54.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":54.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":54.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":55.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":55.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":55.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":56},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":56.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":56.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":57},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":57.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":57.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":57.9},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":58.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":58.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":58.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":0},{"$f":"I41*I35/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG41*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":4.2297940828402358E-3},{"$f":"H43","v":4.2297940828402358E-3},{"$f":"I43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"Y43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"AF43","v":4.2297940828402358E-3},{"$f":"AG43","v":4.2297940828402358E-3},{"$f":"AH43","v":4.2297940828402358E-3},{"$f":"AI43","v":4.2297940828402358E-3},{"$f":"AJ43","v":4.2297940828402358E-3},{"$f":"AK43","v":4.2297940828402358E-3},{"$f":"AL43","v":4.2297940828402358E-3},{"$f":"AM43","v":4.2297940828402358E-3},{"$f":"AN43","v":4.2297940828402358E-3},{"$f":"AO43","v":4.2297940828402358E-3}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.3553533727810652E-2},{"$f":"H44","v":1.3553533727810652E-2},1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":2.47E-2},{"$f":"I45*I32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,{"$f":"AG45*AG32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.97199999999999998},{"$f":"I47*I33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,{"$f":"AG47*AG33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":0.28920000000000007},{"$f":"H50","v":0.28920000000000007},0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-salgpris, i forhold til normal pris","(%)",null,{"$f":"I52","v":1.1450710296888786},{"$f":"J52","v":1.1450710296888786},{"$f":"K52","v":1.1450710296888786},{"$f":"L52","v":1.1450710296888786},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(L16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.1450710296888786},{"$f":"L52+(Q52-L52)/(5)","v":1.2191440055442067},{"$f":"M52+(Q52-L52)/(5)","v":1.2932169813995347},{"$f":"N52+(Q52-L52)/(5)","v":1.3672899572548627},{"$f":"O52+(Q52-L52)/(5)","v":1.4413629331101907},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Q16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.5154359089655189},{"$f":"Q52+(V52-Q52)/(5)","v":1.457043875514219},{"$f":"R52+(V52-Q52)/(5)","v":1.398651842062919},{"$f":"S52+(V52-Q52)/(5)","v":1.3402598086116191},{"$f":"T52+(V52-Q52)/(5)","v":1.2818677751603191},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(V16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.223475741709019},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(W16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.1167910769454965},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(X16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.1837347720415463},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Y16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.2102747295625127},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Z16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.1636253971099948},{"$f":"V52","v":1.223475741709019},{"$f":"AA52+(AF52-AA52)/(5)","v":1.223475741709019},{"$f":"AB52+(AF52-AA52)/(5)","v":1.223475741709019},{"$f":"AC52+(AF52-AA52)/(5)","v":1.223475741709019},{"$f":"AD52+(AF52-AA52)/(5)","v":1.223475741709019},{"$f":"AA52","v":1.223475741709019},{"$f":"AB52","v":1.223475741709019},1.223475741709019,1.223475741709019,1.223475741709019,1.223475741709019,1.223475741709019,1.223475741709019,1.223475741709019,1.223475741709019,1.223475741709019]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":34.891352013455617},34.891352013455617,34.891352013455617,34.891352013455617,34.891352013455617,34.949299373596865,35.007439531231256,35.065773450151063,35.124302100583279,35.183026459243379,35.70598165997054,36.244717678915165,36.799959767233034,37.372478308709034,37.963092386013308,38.299745454129415,38.232500024098144,40.618946739883128,41.903702853989245,42.821489167979799,45.44220590437417,48.404615389290022,51.780203405932539,55.661891381777011,60.172722094364893,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":60.172722094364893},60.172722094364893,60.172722094364893,60.172722094364893,60.172722094364893,60.172722094364893,60.172722094364893,60.172722094364893,60.172722094364893,60.172722094364893]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":17.930504828251614},17.930504828251614,17.930504828251614,17.930504828251614,17.930504828251614,17.960283709287705,17.990161668066047,18.02013919987505,18.05021680330988,18.080394980300124,18.349139245296836,18.625993199970605,18.911329547544426,19.205544184691195,19.509058034216253,19.682062492770157,19.647505376514282,20.873889333869847,21.53411957367889,22.005765726225935,23.352539966366511,24.874908533570718,26.609607642027608,28.604389184623162,30.922484277077341,{"$f":"IF(AG24=0,0,AG27/AG24)","v":30.922484277077341},30.922484277077341,30.922484277077341,30.922484277077341,30.922484277077341,30.922484277077341,30.922484277077341,30.922484277077341,30.922484277077341,30.922484277077341]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":4.6376067278680093},4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,{"$f":"AG28","v":4.6376067278680093},4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093,4.6376067278680093]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":69.11714074917596},70.488501709521799,71.410232308973576,71.426732446203147,71.988662519989063,72.697982279805856,{"$f":"1/N30*N39","v":75.845627839445456},76.268558849702586,76.550512856540678,76.832466863378755,77.255397873635886,77.67832888389303,78.101259894150147,78.524190904407291,78.947121914664422,79.370052924921538,79.933960938597721,80.356891948854852,80.779822959111982,81.202753969369112,81.625684979626243,82.048615989883373,82.471547000140504,82.894478010397634,83.458386024073818,{"$f":"1/AG30*AG39","v":83.458386024073818},83.458386024073818,83.458386024073818,83.458386024073818,83.458386024073818,83.458386024073818,83.458386024073818,83.458386024073818,83.458386024073818,83.458386024073818]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG30*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":5.9630369487841828E-3},5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,{"$f":"1/AG30*AG43","v":5.9630369487841828E-3},5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3,5.9630369487841828E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":1.9107365706856849E-2},{"$f":"H60","v":1.9107365706856849E-2},{"$f":"I60","v":1.9107365706856849E-2},1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,1.9107365706856849E-2,{"$f":"AF60","v":1.9107365706856849E-2},{"$f":"AG60","v":1.9107365706856849E-2},{"$f":"AH60","v":1.9107365706856849E-2},{"$f":"AI60","v":1.9107365706856849E-2},{"$f":"AJ60","v":1.9107365706856849E-2},{"$f":"AK60","v":1.9107365706856849E-2},{"$f":"AL60","v":1.9107365706856849E-2},{"$f":"AM60","v":1.9107365706856849E-2},{"$f":"AN60","v":1.9107365706856849E-2},{"$f":"AO60","v":1.9107365706856849E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*I46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*J46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*K46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*L46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*M46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*N46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*O46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*P46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Q46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*R46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*S46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*T46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*U46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*V46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*W46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*X46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Y46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Z46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AA46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AB46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AC46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AD46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AE46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AF46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AG46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AH46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AI46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AK46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AL46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AM46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AN46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AO46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AP46","v":1.976E-2}]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*I48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*J48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*K48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*L48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*M48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*N48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*O48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*P48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Q48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*R48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*S48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*T48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*U48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*V48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*W48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*X48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Y48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Z48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AA48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AB48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AC48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AD48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AE48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AF48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AG48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AH48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AI48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AK48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AL48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AM48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AN48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AO48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AP48","v":0.77760000000000007}]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*I50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*J50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*K50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*L50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*M50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*N50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*O50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*P50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Q50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*R50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*S50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*T50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*U50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*V50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*W50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*X50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Y50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Z50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AA50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AB50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AC50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AD50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AE50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AF50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AG50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AH50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AI50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AK50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AL50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AM50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AN50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AO50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AP50","v":0.23136000000000007}]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,{"$f":"-1/H30*H29*(H51*H52/3.6)","v":-28.439265733093311},{"$f":"-1/I30*I29*(I51*I52/3.6)","v":-27.867832813949615},-39.851925361881811,-52.396538440435243,-55.390626351317266,-57.379879685793313,{"$f":"-1/N30*N29*(N51*N52/3.6)","v":-213.03161941498632},-117.9795361536503,-105.52697797529144,-106.98760326819233,-100.96029810823931,-93.257103545163616,-85.859271491339172,-75.415023140520617,-62.382402256584811,-56.942780166006592,-60.356095504969112,{"$f":"-1/Y30*Y29*(Y51*Y52/3.6)","v":-61.709310979133662},-59.330761635777549,-62.382402256584811,-62.382402256584811,-62.382402256584811,-62.382402256584811,-62.382402256584811,-62.382402256584811,{"$f":"-1/AG30*AG29*(AG51*AG52/3.6)","v":-62.382402256584811},-62.382402256584811,-62.382402256584811,-62.382402256584811,-62.382402256584811,-62.382402256584811,-62.382402256584811,-62.382402256584811,-62.382402256584811,-62.382402256584811]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.663555561415865},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.401438577550124},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.251585408564974},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.041288571508222},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.494707974103452},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.299760894362418},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.070909974666421},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.77408647311519},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.504085229494169},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.138873021017311},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.820647178543325},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.529301448103922},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.24732877065453},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.959368096979279},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.680865077236316},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.383498212531766},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.109984052055438},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.819476142920015},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.551781542596631},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.268798175919633},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.972661671344003},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.676624254268001},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.392066289606577},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.108012349680129},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-13.825043620603452},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-13.553202875254508},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-13.291846345979627},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-13.031573865200821},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-12.781298605538023},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-12.532312269066505},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-12.287785340784886},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-12.048029552686426},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-11.812951811634891},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-11.582460840900962},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-11.356467144721012}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H38","v":0},0,0,0,0,0,0,0,{"$f":"P38","v":0},{"$f":"Q38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG38","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H53:H64))","v":99.191128988313551},101.13392286780307,90.071560919322607,77.543447977998738,75.111290140902653,73.919082807420736,{"$f":"IF(N24=0,0,SUM(N53:N64))","v":-78.496993245719949},17.066332476602028,29.889450915666018,28.799682165253543,36.04161780118757,44.9833333481388,53.644674848112061,65.378587387810512,79.72826720883279,86.100477836338143,83.149267964764647,85.831814173997785,90.578280881526183,89.33900373751365,93.729425724305713,98.637134786682907,104.17035292203946,110.46975345073662,117.86258726945485,{"$f":"IF(AG24=0,0,SUM(AG53:AG64))","v":117.86258726945485},117.86258726945485,117.86258726945485,117.86258726945485,117.86258726945485,117.86258726945485,117.86258726945485,117.86258726945485,117.86258726945485,117.86258726945485]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H55:H64)","v":46.369272146606306},{"$f":"SUM(I55:I64)","v":48.312066026095835},37.249704077615419,24.721591136291558,22.289433299195451,21.009499724536198,-131.49459444501721,-36.01958017342406,-23.285067988227112,-24.463739274289921,-18.013503104079774,-9.8873775307469316,-2.0666144666653707,8.8005648944103285,22.256116788603265,28.1186698894386,25.269262564152264,24.338978100244844,27.140458453858088,24.511748843307956,24.934679853565086,25.357610863822217,25.780541874079347,26.203472884336477,26.767380898012661,{"$f":"SUM(AG55:AG64)","v":26.767380898012661},26.767380898012661,26.767380898012661,26.767380898012661,26.767380898012661,26.767380898012661,26.767380898012661,26.767380898012661,26.767380898012661,26.767380898012661]

{"sheet":"AMV4træBP","index":11,"n_rows":67,"n_cols":42,"rows_kept":67,"cut":false,"hidden":true,"merged":[[31,3,36,3],[38,2,50,2],[40,3,49,3],[51,2,62,2],[51,3,62,3]]}
[]
[]
[null,null,"AMV4træBP",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Amagerværket blok 4, bypass"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2020},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris",null,{"$f":"Sammenligning!G15","v":"Modeloptimeret"}]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2020},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":0}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":0}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Træflis"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Kedel"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1515714.0537371798},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1515714.0537371798},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1515714.0537371798},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1515714.0537371798},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1515714.0537371798},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1558060.1835155319},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1600406.3132938838},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1642752.4430722357},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1685098.5728505878},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1727444.7026289399},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1807712.3293955699},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1887979.9561621998},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1968247.5829288298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2048515.2096954598},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2128782.8364620898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2181822.57908573},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2251967.90493043},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2689060.3589098998},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2967105.5461260797},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":2965280.0478642196},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3225105.6387031619},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3484931.2295421036},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3744756.8203810458},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4004582.4112199876},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4264408.0020589298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4264408.0020589298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4264408.0020589298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4264408.0020589298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4264408.0020589298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4264408.0020589298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4264408.0020589298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4264408.0020589298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4264408.0020589298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4264408.0020589298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4264408.0020589298}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":0},{"$f":"G27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W27","v":0},0,0,0,{"$f":"AA27","v":0},{"$f":"AB27","v":0},0,0,0,{"$f":"AF27","v":0},{"$f":"AG27","v":0},{"$f":"AH27","v":0},{"$f":"AI27","v":0},{"$f":"AJ27","v":0},{"$f":"AK27","v":0},{"$f":"AL27","v":0},{"$f":"AM27","v":0},{"$f":"AN27","v":0},{"$f":"AO27","v":0}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":3.1089688414529175},3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":1.0431893687707641},1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641,1.0431893687707641]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",null,{"$f":"'Tekniske data'!T$12","v":1.9},1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9]
[null,null,null,null,"NOx","g/GJ",null,{"$f":"'Tekniske data'!U$12","v":81},81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81]
[null,null,null,null,"PM2,5","g/GJ",null,{"$f":"'Tekniske data'!V$12","v":4.82},4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82]
[null,null,null,null,"CO2","kg/GJ",null,{"$f":"'Tekniske data'!W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/GJ",null,{"$f":"'Tekniske data'!X$12","v":3.1},3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1]
[null,null,null,null,"N2O","g/GJ",null,{"$f":"'Tekniske data'!Y$12","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":49.027244921450368},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.65381628002973},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.665520413916397},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":51.064117390840089},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":51.567263111499493},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":53.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":54.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":54.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":54.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":54.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":55.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":55.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":55.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":56},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":56.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":56.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":57},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":57.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":57.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":57.9},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":58.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":58.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":58.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":0},{"$f":"I41*I35/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG41*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":4.2297940828402358E-3},{"$f":"H43","v":4.2297940828402358E-3},{"$f":"I43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"Y43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"AF43","v":4.2297940828402358E-3},{"$f":"AG43","v":4.2297940828402358E-3},{"$f":"AH43","v":4.2297940828402358E-3},{"$f":"AI43","v":4.2297940828402358E-3},{"$f":"AJ43","v":4.2297940828402358E-3},{"$f":"AK43","v":4.2297940828402358E-3},{"$f":"AL43","v":4.2297940828402358E-3},{"$f":"AM43","v":4.2297940828402358E-3},{"$f":"AN43","v":4.2297940828402358E-3},{"$f":"AO43","v":4.2297940828402358E-3}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.3553533727810652E-2},{"$f":"H44","v":1.3553533727810652E-2},1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":2.47E-2},{"$f":"I45*I32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,{"$f":"AG45*AG32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.97199999999999998},{"$f":"I47*I33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,{"$f":"AG47*AG33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":0.28920000000000007},{"$f":"H50","v":0.28920000000000007},0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,AG27/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":3.1089688414529175},3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,{"$f":"AG28","v":3.1089688414529175},3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175,3.1089688414529175]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":46.997454526613254},47.929936305732483,48.556683758882002,48.567903326716035,48.949997881028239,49.432312727902378,51.572611464968148,51.860191082802551,52.051910828025477,52.24363057324841,52.531210191082799,52.818789808917202,53.106369426751591,53.393949044585987,53.681528662420384,53.969108280254773,54.352547770700639,54.640127388535035,54.927707006369424,55.21528662420382,55.502866242038216,55.790445859872612,56.078025477707008,56.365605095541397,56.749044585987264,{"$f":"1/AG30*AG39","v":56.749044585987264},56.749044585987264,56.749044585987264,56.749044585987264,56.749044585987264,56.749044585987264,56.749044585987264,56.749044585987264,56.749044585987264,56.749044585987264]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG30*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":4.0546752195379327E-3},4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,{"$f":"1/AG30*AG43","v":4.0546752195379327E-3},4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3,4.0546752195379327E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":1.299240016583123E-2},{"$f":"H59","v":1.299240016583123E-2},{"$f":"I59","v":1.299240016583123E-2},1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,1.299240016583123E-2,{"$f":"AF59","v":1.299240016583123E-2},{"$f":"AG59","v":1.299240016583123E-2},{"$f":"AH59","v":1.299240016583123E-2},{"$f":"AI59","v":1.299240016583123E-2},{"$f":"AJ59","v":1.299240016583123E-2},{"$f":"AK59","v":1.299240016583123E-2},{"$f":"AL59","v":1.299240016583123E-2},{"$f":"AM59","v":1.299240016583123E-2},{"$f":"AN59","v":1.299240016583123E-2},{"$f":"AO59","v":1.299240016583123E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H46","v":2.3677388535031846E-2},2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,{"$f":"1/AG30*AG46","v":2.3677388535031846E-2},2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2,2.3677388535031846E-2]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/H30*H48","v":0.9317579617834395},0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,{"$f":"1/AG30*AG48","v":0.9317579617834395},0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395,0.9317579617834395]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/H30*H50","v":0.27722675159235677},0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,{"$f":"1/AG30*AG50","v":0.27722675159235677},0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677,0.27722675159235677]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG40","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H52:H63))","v":51.356132545362371},{"$f":"IF(I24=0,0,SUM(I52:I63))","v":52.2886143244816},52.915361777631119,52.926581345465152,53.308675899777356,53.790990746651495,55.931289483717265,56.218869101551668,56.410588846774594,56.602308591997527,56.889888209831916,57.17746782766632,57.465047445500709,57.752627063335105,58.040206681169501,58.32778629900389,58.711225789449756,58.998805407284152,59.286385025118541,59.573964642952937,59.861544260787333,60.149123878621729,60.436703496456126,60.724283114290515,61.107722604736381,{"$f":"IF(AG24=0,0,SUM(AG52:AG63))","v":61.107722604736381},61.107722604736381,61.107722604736381,61.107722604736381,61.107722604736381,61.107722604736381,61.107722604736381,61.107722604736381,61.107722604736381,61.107722604736381]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H54:H63)","v":51.356132545362371},{"$f":"SUM(I54:I63)","v":52.2886143244816},52.915361777631119,52.926581345465152,53.308675899777356,53.790990746651495,55.931289483717265,56.218869101551668,56.410588846774594,56.602308591997527,56.889888209831916,57.17746782766632,57.465047445500709,57.752627063335105,58.040206681169501,58.32778629900389,58.711225789449756,58.998805407284152,59.286385025118541,59.573964642952937,59.861544260787333,60.149123878621729,60.436703496456126,60.724283114290515,61.107722604736381,{"$f":"SUM(AG54:AG63)","v":61.107722604736381},61.107722604736381,61.107722604736381,61.107722604736381,61.107722604736381,61.107722604736381,61.107722604736381,61.107722604736381,61.107722604736381,61.107722604736381]

{"sheet":"AVV2træ","index":12,"n_rows":68,"n_cols":42,"rows_kept":68,"cut":false,"hidden":true,"merged":[[31,3,36,3],[38,2,50,2],[40,3,49,3],[52,2,63,2],[52,3,63,3]]}
[]
[]
[null,null,"AVV2træ",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Avedøreværket blok 2, hovedkedel"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2001},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":341}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris"]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2001},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":19549294.959222864}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":6666309581.0949965}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Træpiller"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Udtag"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5883747.1938613094},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5883747.1938613094},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5883747.1938613094},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5883747.1938613094},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5883747.1938613094},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5409990.8567135381},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4936234.5195657667},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4462478.1824179944},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3988721.8452702225},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3514965.5081224502},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3531659.2761780899},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3548353.0442337296},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3565046.8122893693},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3581740.5803450095},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3598434.3484006501},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":3563809.5108910501},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4527106.3698296705},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4347894.6212547198},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5249503.1496579107},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5146113.3501045201},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5103174.463879602},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5060235.577654684},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":5017296.6914297659},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4974357.8052048478},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4931418.9189799298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4931418.9189799298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4931418.9189799298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4931418.9189799298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4931418.9189799298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4931418.9189799298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4931418.9189799298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4931418.9189799298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4931418.9189799298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4931418.9189799298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":4931418.9189799298}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":186264532.41294849},{"$f":"G27","v":186264532.41294849},186264532.41294849,186264532.41294849,186264532.41294849,186264532.41294849,186264532.41294849,186264532.41294849,186264532.41294849,186264532.41294849,186264532.41294849,186264532.41294849,186264532.41294849,186264532.41294849,186264532.41294849,186264532.41294849,186264532.41294849,{"$f":"W27","v":186264532.41294849},186264532.41294849,186264532.41294849,186264532.41294849,{"$f":"AA27","v":186264532.41294849},{"$f":"AB27","v":186264532.41294849},186264532.41294849,186264532.41294849,186264532.41294849,{"$f":"AF27","v":186264532.41294849},{"$f":"AG27","v":186264532.41294849},{"$f":"AH27","v":186264532.41294849},{"$f":"AI27","v":186264532.41294849},{"$f":"AJ27","v":186264532.41294849},{"$f":"AK27","v":186264532.41294849},{"$f":"AL27","v":186264532.41294849},{"$f":"AM27","v":186264532.41294849},{"$f":"AN27","v":186264532.41294849},{"$f":"AO27","v":186264532.41294849}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":5.7584114726971869},5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.33482758620689657},0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657,0.33482758620689657]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.57321839080459769},0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769,0.57321839080459769]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",null,{"$f":"'Tekniske data'!T$15","v":1.9},1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9]
[null,null,null,null,"NOx","g/GJ",null,{"$f":"'Tekniske data'!U$15","v":81},81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81]
[null,null,null,null,"PM2,5","g/GJ",null,{"$f":"'Tekniske data'!V$15","v":4.82},4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82]
[null,null,null,null,"CO2","kg/GJ",null,{"$f":"'Tekniske data'!W$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/GJ",null,{"$f":"'Tekniske data'!X$15","v":3.1},3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1]
[null,null,null,null,"N2O","g/GJ",null,{"$f":"'Tekniske data'!Y$15","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":65.677497950996042},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":52},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":68.561951137011945},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":68.038851536010483},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":67.268189007444789},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":67.05964719552162},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":85.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":81.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":74.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":75.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":76.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.099999999999994},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.400000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.599999999999994},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":77.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":78.5}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":0},{"$f":"I41*I35/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG41*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":4.2297940828402358E-3},{"$f":"H43","v":4.2297940828402358E-3},{"$f":"I43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"Y43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"AF43","v":4.2297940828402358E-3},{"$f":"AG43","v":4.2297940828402358E-3},{"$f":"AH43","v":4.2297940828402358E-3},{"$f":"AI43","v":4.2297940828402358E-3},{"$f":"AJ43","v":4.2297940828402358E-3},{"$f":"AK43","v":4.2297940828402358E-3},{"$f":"AL43","v":4.2297940828402358E-3},{"$f":"AM43","v":4.2297940828402358E-3},{"$f":"AN43","v":4.2297940828402358E-3},{"$f":"AO43","v":4.2297940828402358E-3}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.3553533727810652E-2},{"$f":"H44","v":1.3553533727810652E-2},1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":2.47E-2},{"$f":"I45*I32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,{"$f":"AG45*AG32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.97199999999999998},{"$f":"I47*I33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,{"$f":"L47*L33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,{"$f":"AG47*AG33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":0.28920000000000007},{"$f":"H50","v":0.28920000000000007},0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-salgpris, i forhold til normal pris","(%)",null,{"$f":"I52","v":0.90867902269256706},{"$f":"J52","v":0.90867902269256706},{"$f":"K52","v":0.90867902269256706},{"$f":"L52","v":0.90867902269256706},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(L16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.90867902269256706},{"$f":"L52+(Q52-L52)/(5)","v":0.89553096773926344},{"$f":"M52+(Q52-L52)/(5)","v":0.88238291278595982},{"$f":"N52+(Q52-L52)/(5)","v":0.86923485783265619},{"$f":"O52+(Q52-L52)/(5)","v":0.85608680287935257},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Q16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.84293874792604884},{"$f":"Q52+(V52-Q52)/(5)","v":0.82212199903650751},{"$f":"R52+(V52-Q52)/(5)","v":0.80130525014696619},{"$f":"S52+(V52-Q52)/(5)","v":0.78048850125742486},{"$f":"T52+(V52-Q52)/(5)","v":0.75967175236788353},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(V16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.73885500347834243},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(W16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.77462890232379034},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(X16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.7231410154443807},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Y16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.69927701587344171},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Z16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.82303108460039076},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AA16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.85928428062262741},{"$f":"AA52+(AF52-AA52)/(5)","v":0.88659810685371554},{"$f":"AB52+(AF52-AA52)/(5)","v":0.91391193308480367},{"$f":"AC52+(AF52-AA52)/(5)","v":0.94122575931589181},{"$f":"AD52+(AF52-AA52)/(5)","v":0.96853958554697994},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AF16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.99585341177806808},{"$f":"AF52+(AK52-AF52)/(5)","v":0.99585341177806808},{"$f":"AG52+(AK52-AF52)/(5)","v":0.99585341177806808},{"$f":"AH52+(AK52-AF52)/(5)","v":0.99585341177806808},{"$f":"AI52+(AK52-AF52)/(5)","v":0.99585341177806808},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AK16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.99585341177806808},{"$f":"AK52+(AP52-AK52)/(5)","v":0.99585341177806808},{"$f":"AL52+(AP52-AK52)/(5)","v":0.99585341177806808},{"$f":"AM52+(AP52-AK52)/(5)","v":0.99585341177806808},{"$f":"AN52+(AP52-AK52)/(5)","v":0.99585341177806808},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AP16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.99585341177806808}]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":61.602940590245304},61.602940590245304,61.602940590245304,61.602940590245304,61.602940590245304,66.997549243853186,73.427655715058194,81.223059030187542,90.870244376969225,103.11797597839585,102.63054855725083,102.14770748938641,101.66938834632076,101.19552790072456,100.72606409855914,101.70468643842774,80.063532689888603,83.363595580166759,69.045797001775412,70.432985861863912,71.025619719046333,71.6283112256706,72.241318607007187,72.864909004376401,73.499358863317838,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":73.499358863317838},73.499358863317838,73.499358863317838,73.499358863317838,73.499358863317838,73.499358863317838,73.499358863317838,73.499358863317838,73.499358863317838,73.499358863317838]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":31.657466963788636},31.657466963788636,31.657466963788636,31.657466963788636,31.657466963788636,34.429731462818125,37.734133513035339,41.740155312540047,46.697799354903296,52.991852119892727,52.741365416915656,52.493235619730306,52.247429618837131,52.003914922003268,51.762659639944552,52.265569145522946,41.144280075742195,42.840167170196061,35.482316536010956,36.195186491406247,36.499738296492424,36.809458681225728,37.124480346381347,37.444940574651319,37.770981430123065,{"$f":"IF(AG24=0,0,AG27/AG24)","v":37.770981430123065},37.770981430123065,37.770981430123065,37.770981430123065,37.770981430123065,37.770981430123065,37.770981430123065,37.770981430123065,37.770981430123065,37.770981430123065]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":5.7584114726971869},5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,{"$f":"AG28","v":5.7584114726971869},5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869,5.7584114726971869]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":114.5767459742662},90.715861239221979,119.60877780068256,118.69621182339908,117.3517634579446,116.98795480269463,149.33226388610387,142.52857429316222,130.66573090034089,129.79346300380993,130.31682374172851,130.66573090034089,131.1890916382595,131.53799879687188,132.06135953479045,132.58472027270903,133.10808101062764,133.45698816924002,133.9803489071586,134.50370964507721,135.02707038299582,135.37597754160817,135.89933827952677,136.42269901744538,136.94605975536396,{"$f":"1/AG30*AG39","v":136.94605975536396},136.94605975536396,136.94605975536396,136.94605975536396,136.94605975536396,136.94605975536396,136.94605975536396,136.94605975536396,136.94605975536396,136.94605975536396]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG30*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":7.3790271747964818E-3},7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,{"$f":"1/AG30*AG43","v":7.3790271747964818E-3},7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3,7.3790271747964818E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":2.3644624710638194E-2},{"$f":"H60","v":2.3644624710638194E-2},{"$f":"I60","v":2.3644624710638194E-2},2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,2.3644624710638194E-2,{"$f":"AF60","v":2.3644624710638194E-2},{"$f":"AG60","v":2.3644624710638194E-2},{"$f":"AH60","v":2.3644624710638194E-2},{"$f":"AI60","v":2.3644624710638194E-2},{"$f":"AJ60","v":2.3644624710638194E-2},{"$f":"AK60","v":2.3644624710638194E-2},{"$f":"AL60","v":2.3644624710638194E-2},{"$f":"AM60","v":2.3644624710638194E-2},{"$f":"AN60","v":2.3644624710638194E-2},{"$f":"AO60","v":2.3644624710638194E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*I46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*J46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*K46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*L46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*M46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*N46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*O46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*P46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Q46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*R46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*S46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*T46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*U46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*V46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*W46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*X46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Y46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Z46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AA46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AB46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AC46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AD46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AE46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AF46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AG46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AH46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AI46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AK46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AL46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AM46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AN46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AO46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AP46","v":1.976E-2}]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*I48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*J48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*K48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*L48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*M48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*N48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*O48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*P48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Q48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*R48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*S48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*T48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*U48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*V48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*W48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*X48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Y48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Z48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AA48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AB48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AC48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AD48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AE48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AF48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AG48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AH48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AI48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AK48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AL48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AM48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AN48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AO48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AP48","v":0.77760000000000007}]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*I50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*J50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*K50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*L50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*M50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*N50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*O50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*P50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Q50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*R50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*S50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*T50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*U50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*V50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*W50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*X50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Y50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Z50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AA50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AB50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AC50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AD50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AE50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AF50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AG50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AH50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AI50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AK50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AL50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AM50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AN50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AO50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AP50","v":0.23136000000000007}]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,{"$f":"-1/H30*H29*(H51*H52/3.6)","v":-28.008699562288875},{"$f":"-1/I30*I29*(I51*I52/3.6)","v":-27.445918050891649},-39.248573254858776,-51.603262793608209,-54.55202066752868,-52.309639242520049,-180.39572864065076,-93.084996155109295,-77.786538321916439,-73.856443935489693,-70.698590395721865,-66.308129958772682,-62.052774549373403,-55.467310373161347,-46.754394971461387,-49.018150361104908,-45.760021245009113,-44.249918645330141,-52.08101755018415,-54.375102638356864,-56.103508636527231,-57.831914634697604,-59.56032063286797,-61.288726631038344,-63.017132629208717,{"$f":"-1/AG30*AG29*(AG51*AG52/3.6)","v":-63.017132629208717},-63.017132629208717,-63.017132629208717,-63.017132629208717,-63.017132629208717,-63.017132629208717,-63.017132629208717,-63.017132629208717,-63.017132629208717,-63.017132629208717]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-25.644931481389577},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-25.31962579663622},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-25.133647432967333},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-24.872654209364345},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-24.194309094563501},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-23.952366003617865},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-23.668345853377339},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-23.299966929589363},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-22.964876321781272},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-22.511622183851376},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-22.116681443783811},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-21.755100820724675},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-21.405152818246528},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-21.047773289646635},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.702131377370666},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.33307810154318},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.993627715874677},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.633086888211363},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.30085898760505},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.949656648431855},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.582130336398656},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.214726998948947},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.861570472496545},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.509039476328848},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.157855303451193},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.820481744113671},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.496119837202386},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.173103311018139},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.862494042131035},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.55348441793368},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.250009234173623},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.95245537226554},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.660707297054159},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.374651727673459},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.094177593561582}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":0},{"$f":"I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG40","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H53:H64))","v":186.6466090905939},163.34850586694688,180.43876722444037,167.17151170840748,162.87830546903251,172.92375139142854,86.916479598129285,179.22494760536318,197.26539143487963,218.86500229119147,221.80830244475584,225.81669917526762,229.87129017862668,236.08828637102101,244.6138434264154,244.3549806201375,215.37402765583198,222.22898739885534,193.24560001934344,193.57493448457313,193.26707488658997,192.79998793838953,192.52297172462994,192.26197709001738,192.01742254417877,{"$f":"IF(AG24=0,0,SUM(AG53:AG64))","v":192.01742254417877},192.01742254417877,192.01742254417877,192.01742254417877,192.01742254417877,192.01742254417877,192.01742254417877,192.01742254417877,192.01742254417877,192.01742254417877]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H55:H64)","v":93.386201536559952},{"$f":"SUM(I55:I64)","v":70.088098312912962},{"$f":"SUM(J55:J64)","v":87.178359670406422},73.911104154373504,69.617897914998551,71.496470684757213,-24.245309629964254,56.261733262635559,59.697347703007082,62.755174192902871,66.436388470589279,71.175756066150839,75.954472213468733,82.888843548293153,92.125119687911706,90.384725036186751,94.166214890201161,96.025224648492511,88.717486481557074,{"$f":"SUM(AA55:AA64)","v":86.946762131302975},85.74171687105121,84.3622180314932,83.157172771241434,81.952127510989669,80.747082250737876,{"$f":"SUM(AG55:AG64)","v":80.747082250737876},80.747082250737876,80.747082250737876,80.747082250737876,80.747082250737876,80.747082250737876,80.747082250737876,80.747082250737876,80.747082250737876,80.747082250737876]

{"sheet":"AVV2halm","index":13,"n_rows":68,"n_cols":42,"rows_kept":68,"cut":false,"hidden":true,"merged":[[31,3,36,3],[38,2,50,2],[40,3,49,3],[52,2,63,2],[52,3,63,3]]}
[]
[]
[null,null,"AVV2halm",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Avedøreværket blok 2, halmkedel"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2001},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":41}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris"]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2001},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":19008298.155031197}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":779340224.35627902}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Halm"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Udtag"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":879287.66734911804},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":879287.66734911804},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":879287.66734911804},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":879287.66734911804},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":879287.66734911804},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":830978.62778649747},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":782669.5882238769},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":734360.54866125633},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":686051.50909863575},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":637742.46953601507},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":644958.49445616885},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":652174.51937632263},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":659390.54429647652},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":666606.56921663031},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":673822.59413678397},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":663850.43234371196},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":765769.62740520504},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":765605.71287832607},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":816054.81776961009},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":795775.49809660099},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":792708.4329730802},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":789641.36784955941},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":786574.30272603862},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":783507.23760251771},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":780440.17247899703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":780440.17247899703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":780440.17247899703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":780440.17247899703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":780440.17247899703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":780440.17247899703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":780440.17247899703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":780440.17247899703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":780440.17247899703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":780440.17247899703},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":780440.17247899703}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":21775682.739366621},{"$f":"G27","v":21775682.739366621},21775682.739366621,21775682.739366621,21775682.739366621,21775682.739366621,21775682.739366621,21775682.739366621,21775682.739366621,21775682.739366621,21775682.739366621,21775682.739366621,21775682.739366621,21775682.739366621,21775682.739366621,21775682.739366621,21775682.739366621,{"$f":"W27","v":21775682.739366621},21775682.739366621,21775682.739366621,21775682.739366621,{"$f":"AA27","v":21775682.739366621},{"$f":"AB27","v":21775682.739366621},21775682.739366621,21775682.739366621,21775682.739366621,{"$f":"AF27","v":21775682.739366621},{"$f":"AG27","v":21775682.739366621},{"$f":"AH27","v":21775682.739366621},{"$f":"AI27","v":21775682.739366621},{"$f":"AJ27","v":21775682.739366621},{"$f":"AK27","v":21775682.739366621},{"$f":"AL27","v":21775682.739366621},{"$f":"AM27","v":21775682.739366621},{"$f":"AN27","v":21775682.739366621},{"$f":"AO27","v":21775682.739366621}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":6.232114467408584},6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.34435714285714286},0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286,0.34435714285714286]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.53040816326530615},0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615,0.53040816326530615]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",null,{"$f":"'Tekniske data'!T$16","v":49},49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49]
[null,null,null,null,"NOx","g/GJ",null,{"$f":"'Tekniske data'!U$16","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
[null,null,null,null,"PM2,5","g/GJ",null,{"$f":"'Tekniske data'!V$16","v":1.1100000000000001},1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001,1.1100000000000001]
[null,null,null,null,"CO2","kg/GJ",null,{"$f":"'Tekniske data'!W$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/GJ",null,{"$f":"'Tekniske data'!X$16","v":0.47},0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47]
[null,null,null,null,"N2O","g/GJ",null,{"$f":"'Tekniske data'!Y$16","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":41.967321652761512},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":42.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":43.359666735705453},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":43.369685474312433},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":43.710884486559117},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":44.141577223443562},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":46.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":46.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":46.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":46.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":46.9},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":47.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":47.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":47.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":48},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":48.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":48.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":48.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":49},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":49.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":49.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":49.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.6}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":0},{"$f":"I41*I35/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG41*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":6.4129136094674547E-4},{"$f":"H43","v":6.4129136094674547E-4},{"$f":"I43","v":6.4129136094674547E-4},6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,{"$f":"Y43","v":6.4129136094674547E-4},6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,6.4129136094674547E-4,{"$f":"AF43","v":6.4129136094674547E-4},{"$f":"AG43","v":6.4129136094674547E-4},{"$f":"AH43","v":6.4129136094674547E-4},{"$f":"AI43","v":6.4129136094674547E-4},{"$f":"AJ43","v":6.4129136094674547E-4},{"$f":"AK43","v":6.4129136094674547E-4},{"$f":"AL43","v":6.4129136094674547E-4},{"$f":"AM43","v":6.4129136094674547E-4},{"$f":"AN43","v":6.4129136094674547E-4},{"$f":"AO43","v":6.4129136094674547E-4}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.8636108875739642E-2},{"$f":"H44","v":1.8636108875739642E-2},1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2,1.8636108875739642E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":0.63700000000000001},{"$f":"I45*I32/1000","v":0.63700000000000001},0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,{"$f":"AG45*AG32/1000","v":0.63700000000000001},0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001,0.63700000000000001]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":1.5},{"$f":"I47*I33/1000","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,{"$f":"AG47*AG33/1000","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":6.6600000000000006E-2},{"$f":"H50","v":6.6600000000000006E-2},6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-salgpris, i forhold til normal pris","(%)",null,{"$f":"I52","v":0.88528104213230496},{"$f":"J52","v":0.88528104213230496},{"$f":"K52","v":0.88528104213230496},{"$f":"L52","v":0.88528104213230496},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(L16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.88528104213230496},{"$f":"L52+(Q52-L52)/(5)","v":0.85397418557875138},{"$f":"M52+(Q52-L52)/(5)","v":0.82266732902519779},{"$f":"N52+(Q52-L52)/(5)","v":0.79136047247164421},{"$f":"O52+(Q52-L52)/(5)","v":0.76005361591809062},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Q16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.72874675936453714},{"$f":"Q52+(V52-Q52)/(5)","v":0.69076416218138803},{"$f":"R52+(V52-Q52)/(5)","v":0.65278156499823892},{"$f":"S52+(V52-Q52)/(5)","v":0.6147989678150898},{"$f":"T52+(V52-Q52)/(5)","v":0.57681637063194069},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(V16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.53883377344879135},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(W16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.60509825385075811},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(X16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.5405586163897238},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Y16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.62876668939369562},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Z16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.0501370282700906},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AA16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.97232609772897627},{"$f":"AA52+(AF52-AA52)/(5)","v":0.97502475496299545},{"$f":"AB52+(AF52-AA52)/(5)","v":0.97772341219701464},{"$f":"AC52+(AF52-AA52)/(5)","v":0.98042206943103383},{"$f":"AD52+(AF52-AA52)/(5)","v":0.98312072666505301},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AF16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.98581938389907231},{"$f":"AF52+(AK52-AF52)/(5)","v":0.98581938389907231},{"$f":"AG52+(AK52-AF52)/(5)","v":0.98581938389907231},{"$f":"AH52+(AK52-AF52)/(5)","v":0.98581938389907231},{"$f":"AI52+(AK52-AF52)/(5)","v":0.98581938389907231},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AK16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.98581938389907231},{"$f":"AK52+(AP52-AK52)/(5)","v":0.98581938389907231},{"$f":"AL52+(AP52-AK52)/(5)","v":0.98581938389907231},{"$f":"AM52+(AP52-AK52)/(5)","v":0.98581938389907231},{"$f":"AN52+(AP52-AK52)/(5)","v":0.98581938389907231},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AP16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.98581938389907231}]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":48.191015690266426},48.191015690266426,48.191015690266426,48.191015690266426,48.191015690266426,50.99260601485188,54.140043782253628,57.70158248659564,61.764700188695166,66.443380827856487,65.699988662384868,64.973047113219522,64.262016099561976,63.566378926140928,62.885641031023908,63.830290241552298,55.334873905957544,55.346720982753908,51.925146265654597,53.248392134254004,53.454415281738392,53.66203886819676,53.871281615257345,54.082162537694145,54.29470094918706,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":54.29470094918706},54.29470094918706,54.29470094918706,54.29470094918706,54.29470094918706,54.29470094918706,54.29470094918706,54.29470094918706,54.29470094918706,54.29470094918706]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":24.765140633685998},24.765140633685998,24.765140633685998,24.765140633685998,24.765140633685998,26.204864976336584,27.822318724281192,29.652577033262233,31.740594475153124,34.144946870496739,33.762921066305125,33.389349157938284,33.023953600365545,32.666468866270762,32.316640802558517,32.802091673704219,28.436336412496644,28.442424570605734,26.684093108944019,27.36410305601445,27.469977401017641,27.576674204225927,27.684203086597687,27.792573819737548,27.901796328856509,{"$f":"IF(AG24=0,0,AG27/AG24)","v":27.901796328856509},27.901796328856509,27.901796328856509,27.901796328856509,27.901796328856509,27.901796328856509,27.901796328856509,27.901796328856509,27.901796328856509,27.901796328856509]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":6.232114467408584},6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,{"$f":"AG28","v":6.232114467408584},6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584,6.232114467408584]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":79.122691842451474},80.692574066948822,81.747736438998345,81.766625172809128,82.409901494474667,83.221903961090206,86.914197768372446,87.291265871489017,87.668333974605616,88.045402077722201,88.422470180838772,88.988072335513664,89.365140438630235,89.930742593305112,90.49634474797999,90.873412851096575,91.439015005771438,92.004617160446315,92.3816852635629,92.947287418237778,93.512889572912655,93.889957676029226,94.455559830704118,95.021161985378981,95.398230088495566,{"$f":"1/AG30*AG39","v":95.398230088495566},95.398230088495566,95.398230088495566,95.398230088495566,95.398230088495566,95.398230088495566,95.398230088495566,95.398230088495566,95.398230088495566,95.398230088495566]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG30*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":1.2090525850862073E-3},1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,{"$f":"1/AG30*AG43","v":1.2090525850862073E-3},1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3,1.2090525850862073E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":3.5135411116246344E-2},{"$f":"H60","v":3.5135411116246344E-2},{"$f":"I60","v":3.5135411116246344E-2},3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,3.5135411116246344E-2,{"$f":"AF60","v":3.5135411116246344E-2},{"$f":"AG60","v":3.5135411116246344E-2},{"$f":"AH60","v":3.5135411116246344E-2},{"$f":"AI60","v":3.5135411116246344E-2},{"$f":"AJ60","v":3.5135411116246344E-2},{"$f":"AK60","v":3.5135411116246344E-2},{"$f":"AL60","v":3.5135411116246344E-2},{"$f":"AM60","v":3.5135411116246344E-2},{"$f":"AN60","v":3.5135411116246344E-2},{"$f":"AO60","v":3.5135411116246344E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*I46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*J46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*K46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*L46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*M46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*N46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*O46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*P46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*Q46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*R46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*S46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*T46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*U46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*V46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*W46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*X46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*Y46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*Z46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AA46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AB46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AC46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AD46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AE46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AF46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AG46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AH46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AI46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AK46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AL46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AM46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AN46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AO46","v":0.50960000000000005},{"$f":"1/'Brændsler og emissioner'!$D$40*AP46","v":0.50960000000000005}]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*I48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*J48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*K48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*L48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*M48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*N48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*O48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*P48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*Q48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*R48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*S48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*T48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*U48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*V48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*W48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*X48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*Y48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*Z48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AA48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AB48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AC48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AD48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AE48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AF48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AG48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AH48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AI48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AK48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AL48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AM48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AN48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AO48","v":1.2000000000000002},{"$f":"1/'Brændsler og emissioner'!$D$40*AP48","v":1.2000000000000002}]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*I50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*J50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*K50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*L50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*M50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*N50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*O50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*P50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Q50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*R50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*S50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*T50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*U50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*V50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*W50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*X50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Y50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Z50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AA50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AB50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AC50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AD50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AE50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AF50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AG50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AH50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AI50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AK50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AL50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AM50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AN50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AO50","v":5.3280000000000008E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AP50","v":5.3280000000000008E-2}]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,{"$f":"-1/H30*H29*(H51*H52/3.6)","v":-30.329230160982668},{"$f":"-1/I30*I29*(I51*I52/3.6)","v":-29.719822003650954},-42.500331337751078,-55.878611245209761,-59.07167474493604,-55.442606465421548,-186.93524477519566,-94.192144577884548,-76.758884030060543,-70.9686905202242,-66.024035077603074,-60.039138620290601,-54.328236157920557,-46.810845661110285,-37.897958122273423,-42.558557785866341,-38.019272020480969,-44.223236993490694,-73.859603983807816,-68.386904363982438,-68.576709836246408,-68.766515308510392,-68.956320780774377,-69.146126253038346,-69.335931725302331,{"$f":"-1/AG30*AG29*(AG51*AG52/3.6)","v":-69.335931725302331},-69.335931725302331,-69.335931725302331,-69.335931725302331,-69.335931725302331,-69.335931725302331,-69.335931725302331,-69.335931725302331,-69.335931725302331,-69.335931725302331]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-28.503574283813361},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-28.142006745329464},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-27.935297356853809},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-27.645211195308075},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-26.891250889981489},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-26.622338381081676},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-26.30665847932972},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-25.89721632400941},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-25.524773136224045},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-25.020994719061726},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-24.582029899429067},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-24.180143852026955},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-23.791187114460836},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-23.393970457892515},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-23.009799810787964},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-22.599608133346074},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-22.222319182872848},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-21.821588836952195},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-21.452327462596035},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-21.061976567311451},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.653482064454369},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-20.245124244168576},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.852601328174256},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.460773670381339},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-19.070442966390885},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.695462346265224},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-18.334943788623743},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.975920581419089},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.630687669590511},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-17.2872327149881},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.949929125392785},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.619206907925076},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-16.294937648715635},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.976995439470178},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-15.665256828581406}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":0},{"$f":"I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG40","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H53:H64))","v":129.78095693653117},131.96024731836022,120.23490035630959,106.87550918266172,104.32572200460098,113.00810741796705,-10.027345569178493,88.484619744572271,112.44608353950328,125.69637818696113,129.89268376303562,135.34266891749078,140.35421291174714,147.38408365571644,155.8320073903989,152.97857591159669,145.22229223485456,139.60186465142516,105.1626595854636,113.20421717563369,113.89191135053221,114.39349437105143,115.08606268289469,115.78111102088224,116.2901345723467,{"$f":"IF(AG24=0,0,SUM(AG53:AG64))","v":116.2901345723467},116.2901345723467,116.2901345723467,116.2901345723467,116.2901345723467,116.2901345723467,116.2901345723467,116.2901345723467,116.2901345723467,116.2901345723467]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H55:H64)","v":56.82480061257872},{"$f":"SUM(I55:I64)","v":59.004090994407782},47.278744032357181,33.919352858709281,31.369565680648542,35.810636426778572,-91.989708075713295,1.1304602247143833,18.940788875654988,25.108050488607915,30.429774034345613,36.980272646332978,43.068243211819592,51.151235863304741,60.629725556816481,56.346193996340148,61.451081916400383,55.812719098065536,26.553420210864999,32.591721985365254,32.967518667776162,33.154781298628748,33.530577981039656,33.906374663450549,34.09363729430315,{"$f":"SUM(AG55:AG64)","v":34.09363729430315},34.09363729430315,34.09363729430315,34.09363729430315,34.09363729430315,34.09363729430315,34.09363729430315,34.09363729430315,34.09363729430315,34.09363729430315]

{"sheet":"AVV2gasGT","index":14,"n_rows":68,"n_cols":42,"rows_kept":68,"cut":false,"hidden":true,"merged":[[31,3,36,3],[38,2,50,2],[40,3,49,3],[52,2,63,2],[52,3,63,3]]}
[]
[]
[null,null,"AVV2gasGT",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Avedøreværket blok 2, gasturbiner"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2001},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":149}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris"]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2001},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":11230270.270270269}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":1673310270.2702701}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Blandet gas"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Udtag"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":56274.762212527596},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":56274.762212527596},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":56274.762212527596},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":56274.762212527596},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":56274.762212527596},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":56422.644699137134},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":56570.52718574668},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":56718.409672356218},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":56866.292158965756},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":57014.174645575302},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":49828.806486053203},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":42643.438326531104},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":35458.070167009006},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":28272.702007486907},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":21087.333847964801},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":17358.5587524814},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":15951.1933150028},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":15176.1860766596},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":227915.82488666198},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":207560.79885404001},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":185454.43458214548},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":163348.07031025094},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":141241.70603835641},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":119135.34176646186},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":97028.977494567298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":97028.977494567298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":97028.977494567298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":97028.977494567298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":97028.977494567298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":97028.977494567298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":97028.977494567298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":97028.977494567298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":97028.977494567298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":97028.977494567298},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":97028.977494567298}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":45418421.621621616},{"$f":"G27","v":45418421.621621616},45418421.621621616,45418421.621621616,45418421.621621616,45418421.621621616,45418421.621621616,45418421.621621616,45418421.621621616,45418421.621621616,45418421.621621616,45418421.621621616,45418421.621621616,45418421.621621616,45418421.621621616,45418421.621621616,45418421.621621616,{"$f":"W27","v":45418421.621621616},45418421.621621616,45418421.621621616,45418421.621621616,{"$f":"AA27","v":45418421.621621616},{"$f":"AB27","v":45418421.621621616},45418421.621621616,45418421.621621616,45418421.621621616,{"$f":"AF27","v":45418421.621621616},{"$f":"AG27","v":45418421.621621616},{"$f":"AH27","v":45418421.621621616},{"$f":"AI27","v":45418421.621621616},{"$f":"AJ27","v":45418421.621621616},{"$f":"AK27","v":45418421.621621616},{"$f":"AL27","v":45418421.621621616},{"$f":"AM27","v":45418421.621621616},{"$f":"AN27","v":45418421.621621616},{"$f":"AO27","v":45418421.621621616}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":6.3423423423423406},6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.5127272727272727},0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727,0.5127272727272727]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.35090909090909089},0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089,0.35090909090909089]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",{"$f":"'Tekniske data'!$T$17","v":0.43},{"$f":"$G32*(IF($G$21=\"Blandet gas\",1-VLOOKUP(H$16,gasfaktor,2,FALSE),1))","v":0.43},0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,{"$f":"$G32*(IF($G$21=\"Blandet gas\",1-VLOOKUP(R$16,gasfaktor,2,FALSE),1))","v":0.43},0.43,0.43,0.43,0.43,0.43,0.43,0.43,0,0,0,0,0,0,0,0,{"$f":"$G32*(IF($G$21=\"Blandet gas\",1-VLOOKUP(AH$16,gasfaktor,2,FALSE),1))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","g/GJ",{"$f":"'Tekniske data'!$U$17","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","g/GJ",{"$f":"'Tekniske data'!$V$17","v":5.0999999999999997E-2},5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2","kg/GJ",{"$f":"'Tekniske data'!$W$17","v":56.95},56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/GJ",{"$f":"'Tekniske data'!$X$17","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"N2O","g/GJ",{"$f":"'Tekniske data'!$Y$17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":38.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":39.200000000000003},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":51.656241947308949},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":56.097562458897222},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.281924387477865},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":42.9320596384513},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(N$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":132.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(O$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":81.399999999999991},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(P$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":45.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(Q$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":41.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(R$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":43.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(S$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":44.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(T$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":46.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(U$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":47.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(V$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":48.9},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(W$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":50.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(X$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":51.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(Y$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":52.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(Z$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AA$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AB$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AC$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AD$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AE$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AF$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AG$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AH$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AI$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AJ$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AK$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AL$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AM$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AN$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AO$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AP$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":3.237725443786982},{"$f":"I41*I35/1000","v":2.3919000000000001},6.5900682509719362,11.1477568165325,12.211546519450001,12.574562591225002,35.138150000000003,35.479849999999999,36.049349999999997,36.561900000000001,37.473099999999995,38.498200000000004,39.580249999999999,40.776200000000003,42.0291,43.281999999999996,44.705750000000002,46.186450000000008,0,0,0,0,0,0,0,{"$f":"AG41*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":2.3195644970414194E-3},{"$f":"H43","v":2.3195644970414194E-3},{"$f":"I43","v":2.3195644970414194E-3},2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,{"$f":"Y43","v":2.3195644970414194E-3},2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,{"$f":"AF43","v":2.3195644970414194E-3},{"$f":"AG43","v":2.3195644970414194E-3},{"$f":"AH43","v":2.3195644970414194E-3},{"$f":"AI43","v":2.3195644970414194E-3},{"$f":"AJ43","v":2.3195644970414194E-3},{"$f":"AK43","v":2.3195644970414194E-3},{"$f":"AL43","v":2.3195644970414194E-3},{"$f":"AM43","v":2.3195644970414194E-3},{"$f":"AN43","v":2.3195644970414194E-3},{"$f":"AO43","v":2.3195644970414194E-3}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.6941917159763311E-2},{"$f":"H44","v":1.6941917159763311E-2},1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":5.5899999999999995E-3},{"$f":"I45*I32/1000","v":5.5899999999999995E-3},5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,0,0,0,0,0,0,0,{"$f":"AG45*AG32/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.57599999999999996},{"$f":"I47*I33/1000","v":0.57599999999999996},0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0,0,0,0,0,0,0,{"$f":"AG47*AG33/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":3.0599999999999998E-3},{"$f":"H50","v":3.0599999999999998E-3},3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-salgpris, i forhold til normal pris","(%)",null,{"$f":"I52","v":1.2251983592198796},{"$f":"J52","v":1.2251983592198796},{"$f":"K52","v":1.2251983592198796},{"$f":"L52","v":1.2251983592198796},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(L16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.2251983592198796},{"$f":"L52+(Q52-L52)/(5)","v":1.1919170680552693},{"$f":"M52+(Q52-L52)/(5)","v":1.158635776890659},{"$f":"N52+(Q52-L52)/(5)","v":1.1253544857260487},{"$f":"O52+(Q52-L52)/(5)","v":1.0920731945614384},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Q16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.0587919033968276},{"$f":"Q52+(V52-Q52)/(5)","v":1.1465940422716219},{"$f":"R52+(V52-Q52)/(5)","v":1.2343961811464161},{"$f":"S52+(V52-Q52)/(5)","v":1.3221983200212104},{"$f":"T52+(V52-Q52)/(5)","v":1.4100004588960047},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(V16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.4978025977707987},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(W16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.4306947946919011},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(X16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.2302312796820616},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Y16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.9610153907486705},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Z16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.9794102390359537},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AA16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.2722460196489334},{"$f":"AA52+(AF52-AA52)/(5)","v":1.2906491765193748},{"$f":"AB52+(AF52-AA52)/(5)","v":1.3090523333898163},{"$f":"AC52+(AF52-AA52)/(5)","v":1.3274554902602578},{"$f":"AD52+(AF52-AA52)/(5)","v":1.3458586471306992},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AF16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.3642618040011409},{"$f":"AF52+(AK52-AF52)/(5)","v":1.3642618040011409},{"$f":"AG52+(AK52-AF52)/(5)","v":1.3642618040011409},{"$f":"AH52+(AK52-AF52)/(5)","v":1.3642618040011409},{"$f":"AI52+(AK52-AF52)/(5)","v":1.3642618040011409},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AK16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.3642618040011409},{"$f":"AK52+(AP52-AK52)/(5)","v":1.3642618040011409},{"$f":"AL52+(AP52-AK52)/(5)","v":1.3642618040011409},{"$f":"AM52+(AP52-AK52)/(5)","v":1.3642618040011409},{"$f":"AN52+(AP52-AK52)/(5)","v":1.3642618040011409},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AP16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.3642618040011409}]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":1616.7124304031065},1616.7124304031065,1616.7124304031065,1616.7124304031065,1616.7124304031065,1612.4750633740452,1608.259850367727,1604.0666180969254,1599.8951950769681,1595.7454116023598,1825.8536377434043,2133.5077835496222,2565.850514662875,3217.9488031557757,4314.4433641028136,5241.2247401568875,5703.6552557733467,5994.9256768073201,399.18293357740731,438.32991629094187,490.57930478698535,556.97081339358135,644.14477946241539,763.67017744674365,937.65913994163657,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":937.65913994163657},937.65913994163657,937.65913994163657,937.65913994163657,937.65913994163657,937.65913994163657,937.65913994163657,937.65913994163657,937.65913994163657,937.65913994163657]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":807.08331472097814},807.08331472097814,807.08331472097814,807.08331472097814,807.08331472097814,804.9679674500652,802.86367974780137,800.7703651070093,798.68793792036911,796.61631346874901,911.48925339670677,1065.0740982432467,1280.9050635778804,1606.4407855179297,2153.824753241865,2616.4857503005005,2847.3369186055561,2992.7428006087398,199.27717456305325,218.8198439800791,244.90340025546226,278.04688194575738,321.56522953133634,381.23382153596583,468.09131451647647,{"$f":"IF(AG24=0,0,AG27/AG24)","v":468.09131451647647},468.09131451647647,468.09131451647647,468.09131451647647,468.09131451647647,468.09131451647647,468.09131451647647,468.09131451647647,468.09131451647647,468.09131451647647]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":6.3423423423423406},6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,{"$f":"AG28","v":6.3423423423423406},6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406,6.3423423423423406]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":110.00000000000001},111.70984455958552,147.20690710373017,159.86351996058795,143.29045809903019,122.3452476743431,377.59067357512959,231.96891191709844,128.52331606217618,118.54922279792748,122.82383419689121,127.09844559585494,131.37305699481868,135.36269430051814,139.35233160621763,142.77202072538861,145.90673575129537,149.32642487046633,388.70466321243532,388.70466321243532,388.70466321243532,388.70466321243532,388.70466321243532,388.70466321243532,388.70466321243532,{"$f":"1/AG30*AG39","v":388.70466321243532},388.70466321243532,388.70466321243532,388.70466321243532,388.70466321243532,388.70466321243532,388.70466321243532,388.70466321243532,388.70466321243532,388.70466321243532]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":9.2266787258178251},6.8162953367875661,18.779987243702411,31.768218907216973,34.799743967344568,35.83424572628887,100.13462435233163,101.10838082901556,102.73130829015544,104.19194300518136,106.78862694300518,109.70989637305702,112.79345854922281,116.2016062176166,119.77204663212437,123.34248704663213,127.39980569948189,131.61941709844564,0,0,0,0,0,0,0,{"$f":"1/AG30*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":6.6101578931232171E-3},6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,{"$f":"1/AG30*AG43","v":6.6101578931232171E-3},6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3,6.6101578931232171E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":4.8280074807615661E-2},{"$f":"H60","v":4.8280074807615661E-2},{"$f":"I60","v":4.8280074807615661E-2},4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,4.8280074807615661E-2,{"$f":"AF60","v":4.8280074807615661E-2},{"$f":"AG60","v":4.8280074807615661E-2},{"$f":"AH60","v":4.8280074807615661E-2},{"$f":"AI60","v":4.8280074807615661E-2},{"$f":"AJ60","v":4.8280074807615661E-2},{"$f":"AK60","v":4.8280074807615661E-2},{"$f":"AL60","v":4.8280074807615661E-2},{"$f":"AM60","v":4.8280074807615661E-2},{"$f":"AN60","v":4.8280074807615661E-2},{"$f":"AO60","v":4.8280074807615661E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*I46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*J46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*K46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*L46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*M46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*N46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*O46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*P46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*Q46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*R46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*S46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*T46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*U46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*V46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*W46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*X46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*Y46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*Z46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AA46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AB46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AC46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AD46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AE46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AF46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AG46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AH46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AI46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AK46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AL46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AM46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AN46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AO46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AP46","v":0}]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*I48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*J48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*K48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*L48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*M48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*N48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*O48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*P48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*Q48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*R48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*S48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*T48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*U48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*V48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*W48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*X48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*Y48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*Z48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AA48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AB48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AC48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AD48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AE48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AF48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AG48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AH48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AI48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AK48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AL48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AM48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AN48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AO48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AP48","v":0}]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*I50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*J50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*K50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*L50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*M50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*N50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*O50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*P50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*Q50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*R50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*S50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*T50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*U50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*V50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*W50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*X50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*Y50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*Z50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AA50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AB50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AC50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AD50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AE50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AF50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AG50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AH50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AI50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AK50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AL50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AM50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AN50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AO50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AP50","v":2.4480000000000001E-3}]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,{"$f":"-1/H30*H29*(H51*H52/3.6)","v":-94.466871366414466},{"$f":"-1/I30*I29*(I51*I52/3.6)","v":-92.568739376161744},-132.37636801867453,-174.04588090817808,-183.99135981721682,-174.15575813035542,-592.52513564304695,-301.45506172039751,-248.21560000740121,-232.0564638014809,-246.646438626823,-255.51361366217267,-262.9553308297796,-257.5259905496589,-237.0874060201964,-226.46490143957297,-194.73350048853359,-310.40943102265226,-155.03099897693465,-201.38402020867829,-204.29705877029483,-207.21009733191136,-210.12313589352789,-213.03617445514439,-215.94921301676092,{"$f":"-1/AG30*AG29*(AG51*AG52/3.6)","v":-215.94921301676092},-215.94921301676092,-215.94921301676092,-215.94921301676092,-215.94921301676092,-215.94921301676092,-215.94921301676092,-215.94921301676092,-215.94921301676092,-215.94921301676092]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":57.302677942212831},{"$f":"I40","v":57.302677942212831},57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,{"$f":"AG40","v":57.302677942212831},57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H53:H64))","v":2455.420505058531},{"$f":"IF(I24=0,0,SUM(I53:I64))","v":2456.6180982193396},2464.2712240278865,2448.2465556587549,2424.7595399482857,2408.3317186694303,2303.1886449749863,2443.3241668046944,2388.487109917311,2389.91137964778,2727.1738662282278,3186.7415626746515,3834.8317155300606,4825.2928512172239,6497.1700421378655,7904.2250493648789,8636.430167916189,8965.0698409373636,838.53345295100416,850.87008384982096,926.28999005963124,1022.9119417949057,1150.691216887702,1326.9721683150435,1584.9055852288302,{"$f":"IF(AG24=0,0,SUM(AG53:AG64))","v":1584.9055852288302},1584.9055852288302,1584.9055852288302,1584.9055852288302,1584.9055852288302,1584.9055852288302,1584.9055852288302,1584.9055852288302,1584.9055852288302,1584.9055852288302]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H55:H64)","v":31.624759934446459},{"$f":"SUM(I55:I64)","v":32.822353095254428},40.475478903801132,24.450810534669927,0.96379482420101681,-9.1113121546803768,-107.93488514054258,38.487183600759636,-10.096023080026526,-2.4503454233289972,-10.169024911883525,-11.84031911821765,-11.923862710695033,0.90326254351896296,28.901924793188755,46.514558907490908,85.437993537286786,-22.598636478697131,240.0733448105438,193.72032357880016,190.80728501718363,187.8942464555671,184.98120789395057,182.06816933233407,179.15513077071753,{"$f":"SUM(AG55:AG64)","v":179.15513077071753},179.15513077071753,179.15513077071753,179.15513077071753,179.15513077071753,179.15513077071753,179.15513077071753,179.15513077071753,179.15513077071753,179.15513077071753]

{"sheet":"KKV","index":15,"n_rows":68,"n_cols":42,"rows_kept":68,"cut":false,"hidden":true,"merged":[[31,3,36,3],[38,2,50,2],[40,3,49,3],[52,2,63,2],[52,3,63,3]]}
[]
[]
[null,null,"KKV",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Køge Kraftvarme"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":1988},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":19.93}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris"]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":1988},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":32728216.21621621}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":652273349.18918908}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Træflis"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Modtryk"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1028493.7217307542},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1028493.7217307542},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1028493.7217307542},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1028493.7217307542},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1028493.7217307542},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1010472.7755682225},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":992451.82940569066},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":974430.88324315881},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":956409.93708062707},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":938388.99091809511},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":918128.40406284982},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":897867.81720760441},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":877607.23035235901},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":857346.6434971136},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":837086.05664186808},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":834895.18983061006},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":909198.46000369894},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":880478.15534029494},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":936968.09973656503},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":924567.11518556101},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":924986.02614821494},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":925404.93711086886},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":925823.84807352291},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":926242.75903617684},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":926661.66999883088},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":926661.66999883088},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":926661.66999883088},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":926661.66999883088},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":926661.66999883088},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":926661.66999883088},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":926661.66999883088},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":926661.66999883088},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":926661.66999883088},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":926661.66999883088},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":926661.66999883088}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":18225284.756756756},{"$f":"G27","v":18225284.756756756},18225284.756756756,18225284.756756756,18225284.756756756,18225284.756756756,18225284.756756756,18225284.756756756,18225284.756756756,18225284.756756756,18225284.756756756,18225284.756756756,18225284.756756756,18225284.756756756,18225284.756756756,18225284.756756756,18225284.756756756,{"$f":"W27","v":18225284.756756756},18225284.756756756,18225284.756756756,18225284.756756756,{"$f":"AA27","v":18225284.756756756},{"$f":"AB27","v":18225284.756756756},18225284.756756756,18225284.756756756,18225284.756756756,{"$f":"AF27","v":18225284.756756756},{"$f":"AG27","v":18225284.756756756},{"$f":"AH27","v":18225284.756756756},{"$f":"AI27","v":18225284.756756756},{"$f":"AJ27","v":18225284.756756756},{"$f":"AK27","v":18225284.756756756},{"$f":"AL27","v":18225284.756756756},{"$f":"AM27","v":18225284.756756756},{"$f":"AN27","v":18225284.756756756},{"$f":"AO27","v":18225284.756756756}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":4.8364153627311515},4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.22529411764705881},0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881,0.22529411764705881]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.68058823529411761},0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761,0.68058823529411761]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",null,{"$f":"'Tekniske data'!T$18","v":1.9},1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9]
[null,null,null,null,"NOx","g/GJ",null,{"$f":"'Tekniske data'!U$18","v":81},81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81]
[null,null,null,null,"PM2,5","g/GJ",null,{"$f":"'Tekniske data'!V$18","v":4.82},4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82]
[null,null,null,null,"CO2","kg/GJ",null,{"$f":"'Tekniske data'!W$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/GJ",null,{"$f":"'Tekniske data'!X$18","v":3.1},3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.1]
[null,null,null,null,"N2O","g/GJ",null,{"$f":"'Tekniske data'!Y$18","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":49.027244921450368},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.65381628002973},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.665520413916397},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":51.064117390840089},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":51.567263111499493},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":53.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":54.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":54.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":54.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":54.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":55.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":55.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":55.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":56},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":56.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":56.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":57},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":57.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":57.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":57.9},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":58.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":58.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":58.8},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":59.2}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":0}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":0},{"$f":"I41*I35/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG41*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":4.2297940828402358E-3},{"$f":"H43","v":4.2297940828402358E-3},{"$f":"I43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"Y43","v":4.2297940828402358E-3},4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,4.2297940828402358E-3,{"$f":"AF43","v":4.2297940828402358E-3},{"$f":"AG43","v":4.2297940828402358E-3},{"$f":"AH43","v":4.2297940828402358E-3},{"$f":"AI43","v":4.2297940828402358E-3},{"$f":"AJ43","v":4.2297940828402358E-3},{"$f":"AK43","v":4.2297940828402358E-3},{"$f":"AL43","v":4.2297940828402358E-3},{"$f":"AM43","v":4.2297940828402358E-3},{"$f":"AN43","v":4.2297940828402358E-3},{"$f":"AO43","v":4.2297940828402358E-3}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.3553533727810652E-2},{"$f":"H44","v":1.3553533727810652E-2},1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2,1.3553533727810652E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":2.47E-2},{"$f":"I45*I32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,{"$f":"AG45*AG32/1000","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.97199999999999998},{"$f":"I47*I33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,{"$f":"AG47*AG33/1000","v":0.97199999999999998},0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998,0.97199999999999998]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":0.28920000000000007},{"$f":"H50","v":0.28920000000000007},0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007,0.28920000000000007]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-salgpris, i forhold til normal pris","(%)",null,{"$f":"I52","v":1.0466475088292615},{"$f":"J52","v":1.0466475088292615},{"$f":"K52","v":1.0466475088292615},{"$f":"L52","v":1.0466475088292615},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(L16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.0466475088292615},{"$f":"L52+(Q52-L52)/(5)","v":0.97061702028089247},{"$f":"M52+(Q52-L52)/(5)","v":0.89458653173252345},{"$f":"N52+(Q52-L52)/(5)","v":0.81855604318415442},{"$f":"O52+(Q52-L52)/(5)","v":0.7425255546357854},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Q16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.66649506608741615},{"$f":"Q52+(V52-Q52)/(5)","v":0.7378254087152083},{"$f":"R52+(V52-Q52)/(5)","v":0.80915575134300044},{"$f":"S52+(V52-Q52)/(5)","v":0.88048609397079258},{"$f":"T52+(V52-Q52)/(5)","v":0.95181643659858473},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(V16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.0231467792263771},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(W16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.2499112510349488},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(X16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.112395158323684},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Y16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.5034610532235584},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Z16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.79950339599007547},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AA16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.95396096763198646},{"$f":"AA52+(AF52-AA52)/(5)","v":1.096209437089585},{"$f":"AB52+(AF52-AA52)/(5)","v":1.2384579065471835},{"$f":"AC52+(AF52-AA52)/(5)","v":1.380706376004782},{"$f":"AD52+(AF52-AA52)/(5)","v":1.5229548454623805},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AF16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.6652033149199792},{"$f":"AF52+(AK52-AF52)/(5)","v":1.6652033149199792},{"$f":"AG52+(AK52-AF52)/(5)","v":1.6652033149199792},{"$f":"AH52+(AK52-AF52)/(5)","v":1.6652033149199792},{"$f":"AI52+(AK52-AF52)/(5)","v":1.6652033149199792},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AK16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.6652033149199792},{"$f":"AK52+(AP52-AK52)/(5)","v":1.6652033149199792},{"$f":"AL52+(AP52-AK52)/(5)","v":1.6652033149199792},{"$f":"AM52+(AP52-AK52)/(5)","v":1.6652033149199792},{"$f":"AN52+(AP52-AK52)/(5)","v":1.6652033149199792},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AP16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.6652033149199792}]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":34.482437586268922},34.482437586268922,34.482437586268922,34.482437586268922,34.482437586268922,35.097403339250818,35.734702195760612,36.395573228768725,37.08134889909703,37.793464022582128,38.627462575509696,39.499099853859654,40.410982659305347,41.36596420648327,42.367173943530645,42.478350575532218,39.006852879299743,40.279216869092409,37.850776966068956,38.358459851054015,38.341087935275958,38.323731747285095,38.306391265732202,38.289066469306668,38.271757336736414,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":38.271757336736414},38.271757336736414,38.271757336736414,38.271757336736414,38.271757336736414,38.271757336736414,38.271757336736414,38.271757336736414,38.271757336736414,38.271757336736414]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":17.720365590649557},17.720365590649557,17.720365590649557,17.720365590649557,17.720365590649557,18.036393653958733,18.363898596136995,18.703517171067361,19.055934124218883,19.42188680083045,19.850474809522566,20.298405185562764,20.767017552304477,21.257778163586075,21.772295228367554,21.829428386639098,20.045441736320814,20.699303720616314,19.451339658074719,19.712235550470485,19.703308203097581,19.694388938161957,19.685477744692339,19.676574611737312,19.667679528365245,{"$f":"IF(AG24=0,0,AG27/AG24)","v":19.667679528365245},19.667679528365245,19.667679528365245,19.667679528365245,19.667679528365245,19.667679528365245,19.667679528365245,19.667679528365245,19.667679528365245,19.667679528365245]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":4.8364153627311515},4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,{"$f":"AG28","v":4.8364153627311515},4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515,4.8364153627311515]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":72.036574214749905},73.465859982713923,74.42652348837558,74.44372057360232,75.029385967526494,75.768666628823809,79.049265341400172,79.490060501296469,79.783923941227314,80.077787381158174,80.518582541054457,80.959377700950739,81.400172860847022,81.840968020743318,82.281763180639587,82.722558340535869,83.310285220397589,83.751080380293871,84.191875540190154,84.632670700086436,85.073465859982718,85.514261019879015,85.955056179775283,86.395851339671566,86.983578219533285,{"$f":"1/AG30*AG39","v":86.983578219533285},86.983578219533285,86.983578219533285,86.983578219533285,86.983578219533285,86.983578219533285,86.983578219533285,86.983578219533285,86.983578219533285,86.983578219533285]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG30*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":6.2149091969130521E-3},6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,{"$f":"1/AG30*AG43","v":6.2149091969130521E-3},6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3,6.2149091969130521E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":1.9914440222366561E-2},{"$f":"H60","v":1.9914440222366561E-2},{"$f":"I60","v":1.9914440222366561E-2},1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,1.9914440222366561E-2,{"$f":"AF60","v":1.9914440222366561E-2},{"$f":"AG60","v":1.9914440222366561E-2},{"$f":"AH60","v":1.9914440222366561E-2},{"$f":"AI60","v":1.9914440222366561E-2},{"$f":"AJ60","v":1.9914440222366561E-2},{"$f":"AK60","v":1.9914440222366561E-2},{"$f":"AL60","v":1.9914440222366561E-2},{"$f":"AM60","v":1.9914440222366561E-2},{"$f":"AN60","v":1.9914440222366561E-2},{"$f":"AO60","v":1.9914440222366561E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*I46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*J46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*K46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*L46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*M46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*N46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*O46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*P46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Q46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*R46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*S46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*T46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*U46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*V46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*W46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*X46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Y46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*Z46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AA46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AB46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AC46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AD46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AE46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AF46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AG46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AH46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AI46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AK46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AL46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AM46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AN46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AO46","v":1.976E-2},{"$f":"1/'Brændsler og emissioner'!$D$40*AP46","v":1.976E-2}]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*I48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*J48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*K48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*L48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*M48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*N48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*O48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*P48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Q48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*R48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*S48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*T48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*U48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*V48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*W48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*X48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Y48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Z48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AA48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AB48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AC48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AD48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AE48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AF48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AG48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AH48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AI48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AK48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AL48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AM48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AN48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AO48","v":0.77760000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AP48","v":0.77760000000000007}]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*I50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*J50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*K50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*L50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*M50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*N50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*O50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*P50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Q50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*R50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*S50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*T50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*U50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*V50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*W50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*X50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Y50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*Z50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AA50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AB50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AC50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AD50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AE50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AF50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AG50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AH50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AI50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AK50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AL50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AM50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AN50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AO50","v":0.23136000000000007},{"$f":"1/'Brændsler og emissioner'!$D$40*AP50","v":0.23136000000000007}]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,{"$f":"-1/H30*H29*(H51*H52/3.6)","v":-18.282988476760263},{"$f":"-1/I30*I29*(I51*I52/3.6)","v":-17.915626619601323},-25.619940367171527,-33.684600633477984,-35.609434955391016,-32.130191769021764,-103.64678010263161,-49.676989483359876,-38.235110188774435,-33.094331501056239,-35.957740256194214,-37.945931266164479,-39.671762521727324,-39.384798532547315,-36.691499667013339,-44.823596362021107,-39.892073561607774,-53.916253125901029,-28.671329650205895,-34.210397996540337,-39.311630562295043,-44.41286312804975,-49.514095693804457,-54.615328259559156,-59.716560825313863,{"$f":"-1/AG30*AG29*(AG51*AG52/3.6)","v":-59.716560825313863},-59.716560825313863,-59.716560825313863,-59.716560825313863,-59.716560825313863,-59.716560825313863,-59.716560825313863,-59.716560825313863,-59.716560825313863,-59.716560825313863]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.533353649679722},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.348998212263064},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.243601583211815},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-14.095692947872127},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-13.711264958384705},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-13.574152308800858},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-13.413193981028517},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-13.204428315954143},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-13.014527621093825},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-12.757661944361709},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-12.533843313758874},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-12.328930344051644},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-12.130609748704968},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-11.928077600000757},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-11.732197328263489},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-11.523049498133156},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-11.330678054090866},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-11.126354351476113},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-10.93807599419892},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-10.739044548101944},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-10.53076207044287},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-10.322549284259209},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-10.122410371961864},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-9.9226259567257742},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-9.7236048057312754},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-9.5324103292140858},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-9.3485897443532089},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-9.165531606212598},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-8.989504840265468},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-8.8143846161044532},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-8.6424008394003859},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-8.4737727614475791},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-8.3084349068022139},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-8.1463230775587956},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":-7.9873743284231731}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":0},{"$f":"I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG40","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H53:H64))","v":111.84765362705855},113.64430125218151,106.90065101027295,98.853187829193232,97.514018901204395,102.66353656516202,35.392350742816589,90.80342612992311,103.57736148791923,110.09007141566494,108.93004438204294,108.7022161863591,108.79767526287995,110.97117657041579,115.62099739767487,108.09800565283649,108.36177098656078,96.704612556251988,118.71392722627836,114.38423281722103,109.69749614821163,105.01078328942675,100.3240942085458,95.637428873306817,91.097718971471508,{"$f":"IF(AG24=0,0,SUM(AG53:AG64))","v":91.097718971471508},91.097718971471508,91.097718971471508,91.097718971471508,91.097718971471508,91.097718971471508,91.097718971471508,91.097718971471508,91.097718971471508,91.097718971471508]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H55:H64)","v":59.644850450140069},{"$f":"SUM(I55:I64)","v":61.441498075263027},54.697847833354487,46.650384652274766,45.311215724285908,49.529739571952476,-18.706250049081007,35.704335730087024,47.44007846460331,52.874720592252366,50.452106997010674,48.904711146936691,47.619675051270129,48.347434200346434,51.481528225776678,43.790226690665193,49.309476370940246,35.726091966543272,61.411810602134693,56.31353741569653,51.653100009838106,46.992662603979696,42.332225198121257,37.67178779226284,33.158282106369853,{"$f":"SUM(AG55:AG64)","v":33.158282106369853},33.158282106369853,33.158282106369853,33.158282106369853,33.158282106369853,33.158282106369853,33.158282106369853,33.158282106369853,33.158282106369853,33.158282106369853]

{"sheet":"HCVgas","index":16,"n_rows":68,"n_cols":42,"rows_kept":68,"cut":false,"hidden":true,"merged":[[31,3,36,3],[38,2,50,2],[40,3,49,3],[52,2,63,2],[52,3,63,3]]}
[]
[]
[null,null,"HCVgas",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"H.C. Ørsted Værket blok 8"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2004},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":23.2}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris"]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2004},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":11230270.270270269}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":260542270.27027023}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Blandet gas"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Modtryk"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":625986.98618807446},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":625986.98618807446},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":625986.98618807446},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":625986.98618807446},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":625986.98618807446},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":500789.5889504595},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":375592.19171284465},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":250394.79447522972},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":125197.39723761484},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":7071861.6216216199},{"$f":"G27","v":7071861.6216216199},7071861.6216216199,7071861.6216216199,7071861.6216216199,7071861.6216216199,7071861.6216216199,7071861.6216216199,7071861.6216216199,7071861.6216216199,7071861.6216216199,7071861.6216216199,7071861.6216216199,7071861.6216216199,7071861.6216216199,7071861.6216216199,7071861.6216216199,{"$f":"W27","v":7071861.6216216199},7071861.6216216199,7071861.6216216199,7071861.6216216199,{"$f":"AA27","v":7071861.6216216199},{"$f":"AB27","v":7071861.6216216199},7071861.6216216199,7071861.6216216199,7071861.6216216199,{"$f":"AF27","v":7071861.6216216199},{"$f":"AG27","v":7071861.6216216199},{"$f":"AH27","v":7071861.6216216199},{"$f":"AI27","v":7071861.6216216199},{"$f":"AJ27","v":7071861.6216216199},{"$f":"AK27","v":7071861.6216216199},{"$f":"AL27","v":7071861.6216216199},{"$f":"AM27","v":7071861.6216216199},{"$f":"AN27","v":7071861.6216216199},{"$f":"AO27","v":7071861.6216216199}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":1.8721160184574817},1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.31676056338028169},0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169,0.31676056338028169]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.58746478873239438},0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438,0.58746478873239438]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",{"$f":"'Tekniske data'!$T$19","v":0.43},{"$f":"$G32*(IF($G$21=\"Blandet gas\",1-VLOOKUP(H$16,gasfaktor,2,FALSE),1))","v":0.43},0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,{"$f":"$G32*(IF($G$21=\"Blandet gas\",1-VLOOKUP(R$16,gasfaktor,2,FALSE),1))","v":0.43},0.43,0.43,0.43,0.43,0.43,0.43,0.43,0,0,0,0,0,0,0,0,{"$f":"$G32*(IF($G$21=\"Blandet gas\",1-VLOOKUP(AH$16,gasfaktor,2,FALSE),1))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","g/GJ",{"$f":"'Tekniske data'!$U$19","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","g/GJ",{"$f":"'Tekniske data'!$V$19","v":5.0999999999999997E-2},5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2","kg/GJ",{"$f":"'Tekniske data'!$W$19","v":56.95},56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/GJ",{"$f":"'Tekniske data'!$X$19","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"N2O","g/GJ",{"$f":"'Tekniske data'!$Y$19","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":38.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":39.200000000000003},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":51.656241947308949},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":56.097562458897222},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.281924387477865},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":42.9320596384513},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(N$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":132.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(O$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":81.399999999999991},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(P$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":45.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(Q$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":41.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(R$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":43.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(S$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":44.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(T$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":46.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(U$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":47.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(V$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":48.9},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(W$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":50.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(X$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":51.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(Y$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":52.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(Z$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AA$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AB$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AC$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AD$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AE$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AF$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AG$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AH$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AI$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AJ$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AK$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AL$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AM$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AN$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AO$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AP$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,2,FALSE)","v":136.4}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$C$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$C$11:$AN$11,0),FALSE)/1.2","v":57.302677942212831}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":3.237725443786982},{"$f":"I41*I35/1000","v":2.3919000000000001},6.5900682509719362,11.1477568165325,12.211546519450001,12.574562591225002,35.138150000000003,35.479849999999999,36.049349999999997,36.561900000000001,37.473099999999995,38.498200000000004,39.580249999999999,40.776200000000003,42.0291,43.281999999999996,44.705750000000002,46.186450000000008,0,0,0,0,0,0,0,{"$f":"AG41*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":2.3195644970414194E-3},{"$f":"H43","v":2.3195644970414194E-3},{"$f":"I43","v":2.3195644970414194E-3},2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,{"$f":"Y43","v":2.3195644970414194E-3},2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,{"$f":"AF43","v":2.3195644970414194E-3},{"$f":"AG43","v":2.3195644970414194E-3},{"$f":"AH43","v":2.3195644970414194E-3},{"$f":"AI43","v":2.3195644970414194E-3},{"$f":"AJ43","v":2.3195644970414194E-3},{"$f":"AK43","v":2.3195644970414194E-3},{"$f":"AL43","v":2.3195644970414194E-3},{"$f":"AM43","v":2.3195644970414194E-3},{"$f":"AN43","v":2.3195644970414194E-3},{"$f":"AO43","v":2.3195644970414194E-3}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.6941917159763311E-2},{"$f":"H44","v":1.6941917159763311E-2},1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":5.5899999999999995E-3},{"$f":"I45*I32/1000","v":5.5899999999999995E-3},5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,0,0,0,0,0,0,0,{"$f":"AG45*AG32/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.57599999999999996},{"$f":"I47*I33/1000","v":0.57599999999999996},0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0,0,0,0,0,0,0,{"$f":"AG47*AG33/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":3.0599999999999998E-3},{"$f":"H50","v":3.0599999999999998E-3},3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-salgpris, i forhold til normal pris","(%)",null,{"$f":"I52","v":1.1062140084940837},{"$f":"J52","v":1.1062140084940837},{"$f":"K52","v":1.1062140084940837},{"$f":"L52","v":1.1062140084940837},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(L16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.1062140084940837},{"$f":"L52+(Q52-L52)/(5)","v":1.1062140084940837},{"$f":"M52+(Q52-L52)/(5)","v":1.1062140084940837},{"$f":"N52+(Q52-L52)/(5)","v":1.1062140084940837},{"$f":"O52+(Q52-L52)/(5)","v":1.1062140084940837},{"$f":"L52","v":1.1062140084940837},{"$f":"Q52+(V52-Q52)/(5)","v":0.88497120679526697},{"$f":"R52+(V52-Q52)/(5)","v":0.66372840509645026},{"$f":"S52+(V52-Q52)/(5)","v":0.44248560339763354},{"$f":"T52+(V52-Q52)/(5)","v":0.2212428016988168},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(V16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0},{"$f":"V52+(AA52-V52)/(5)","v":0},{"$f":"W52+(AA52-V52)/(5)","v":0},{"$f":"X52+(AA52-V52)/(5)","v":0},{"$f":"Y52+(AA52-V52)/(5)","v":0},{"$f":"V52","v":0},{"$f":"AA52+(AF52-AA52)/(5)","v":0},{"$f":"AB52+(AF52-AA52)/(5)","v":0},{"$f":"AC52+(AF52-AA52)/(5)","v":0},{"$f":"AD52+(AF52-AA52)/(5)","v":0},{"$f":"AA52","v":0},{"$f":"AB52","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":22.629911623050457},22.629911623050457,22.629911623050457,22.629911623050457,22.629911623050457,28.287389528813076,37.716519371750763,56.574779057626159,113.14955811525233,{"$f":"IF(Q24=0,0,-PMT($E$9,$I$9,$G$20)/Q24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":11.297138403284499},11.297138403284499,11.297138403284499,11.297138403284499,11.297138403284499,14.121423004105628,18.828564005474167,28.242846008211256,56.485692016422519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,AG27/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":1.8721160184574817},1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,{"$f":"AG28","v":1.8721160184574817},1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817,1.8721160184574817]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":65.706065691680649},66.727403500359628,87.930788258425679,95.490935856669935,85.59138411678083,73.080226188684776,225.54543274994006,138.56149604411411,76.770558619036208,70.812754735075529,73.366099256772955,75.919443778470395,78.472788300167821,80.855909853752095,83.23903140733637,85.281707024694313,87.154159673939105,89.196835291297049,232.1841285063534,232.1841285063534,232.1841285063534,232.1841285063534,232.1841285063534,232.1841285063534,232.1841285063534,{"$f":"1/AG30*AG39","v":232.1841285063534},232.1841285063534,232.1841285063534,232.1841285063534,232.1841285063534,232.1841285063534,232.1841285063534,232.1841285063534,232.1841285063534,232.1841285063534]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":5.5113523497692576},4.0715631742987295,11.217809777487592,18.976042531138994,20.786856937927357,21.404793670030571,59.813201870055146,60.394853752097816,61.364273555502272,62.236751378566289,63.787823064013416,65.532778710141457,67.374676336609923,69.410457923759296,71.543181491249101,73.675905058738905,76.099454567250064,78.619946056101668,0,0,0,0,0,0,0,{"$f":"1/AG30*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":3.9484315341630494E-3},3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,{"$f":"1/AG30*AG43","v":3.9484315341630494E-3},3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3,3.9484315341630494E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":2.8839034244622273E-2},{"$f":"H60","v":2.8839034244622273E-2},{"$f":"I60","v":2.8839034244622273E-2},2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,2.8839034244622273E-2,{"$f":"AF60","v":2.8839034244622273E-2},{"$f":"AG60","v":2.8839034244622273E-2},{"$f":"AH60","v":2.8839034244622273E-2},{"$f":"AI60","v":2.8839034244622273E-2},{"$f":"AJ60","v":2.8839034244622273E-2},{"$f":"AK60","v":2.8839034244622273E-2},{"$f":"AL60","v":2.8839034244622273E-2},{"$f":"AM60","v":2.8839034244622273E-2},{"$f":"AN60","v":2.8839034244622273E-2},{"$f":"AO60","v":2.8839034244622273E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*I46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*J46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*K46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*L46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*M46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*N46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*O46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*P46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*Q46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*R46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*S46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*T46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*U46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*V46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*W46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*X46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*Y46","v":4.4719999999999994E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*Z46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AA46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AB46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AC46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AD46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AE46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AF46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AG46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AH46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AI46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AK46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AL46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AM46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AN46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AO46","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AP46","v":0}]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*I48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*J48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*K48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*L48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*M48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*N48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*O48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*P48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*Q48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*R48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*S48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*T48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*U48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*V48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*W48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*X48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*Y48","v":0.46079999999999999},{"$f":"1/'Brændsler og emissioner'!$D$40*Z48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AA48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AB48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AC48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AD48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AE48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AF48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AG48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AH48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AI48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AK48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AL48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AM48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AN48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AO48","v":0},{"$f":"1/'Brændsler og emissioner'!$D$40*AP48","v":0}]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/'Brændsler og emissioner'!$D$40*H50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*I50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*J50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*K50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*L50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*M50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*N50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*O50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*P50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*Q50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*R50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*S50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*T50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*U50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*V50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*W50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*X50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*Y50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*Z50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AA50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AB50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AC50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AD50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AE50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AF50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AG50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AH50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AI50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AJ50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AK50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AL50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AM50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AN50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AO50","v":2.4480000000000001E-3},{"$f":"1/'Brændsler og emissioner'!$D$40*AP50","v":2.4480000000000001E-3}]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,{"$f":"-1/H30*H29*(H51*H52/3.6)","v":-31.475290409151576},{"$f":"-1/I30*I29*(I51*I52/3.6)","v":-30.842854352320906},-44.106304849827374,-57.990114067111399,-61.303834870946339,-59.646974469028869,-208.76441064160102,-109.35278652655293,-92.784182507378233,-89.470461703543293,-70.250881041300673,-50.699928298674536,-32.474463877582387,-14.911743617257219,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-1/AG30*AG29*(AG51*AG52/3.6)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":57.302677942212831},{"$f":"I40","v":57.302677942212831},57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,{"$f":"AG40","v":57.302677942212831},57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831,57.302677942212831]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H53:H64))","v":76.041801142869588},76.255785832908686,91.341966696657067,92.77653783126874,81.374079694333034,79.61948140684143,135.51193083985547,176.79381181973272,217.35852328307149,{"$f":"IF(Q24=0,0,SUM(Q53:Q64))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,SUM(AG53:AG64))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H55:H64)","v":42.114751116534613},{"$f":"SUM(I55:I64)","v":42.328735806573739},57.414916670322178,58.849487804933823,47.44702966799813,37.210668873922764,78.966847462630568,91.976186753895234,47.723273151396484,{"$f":"SUM(Q55:Q64)","v":45.951667894334747},69.275664763721934,93.12491767417356,115.74562424343159,137.72724764449038,157.15483638282171,161.33023556766943,165.6262377254254,170.18940483163493,234.09147999058965,234.09147999058965,234.09147999058965,234.09147999058965,234.09147999058965,234.09147999058965,234.09147999058965,{"$f":"SUM(AG55:AG64)","v":234.09147999058965},234.09147999058965,234.09147999058965,234.09147999058965,234.09147999058965,234.09147999058965,234.09147999058965,234.09147999058965,234.09147999058965,234.09147999058965]

{"sheet":"SPolie","index":17,"n_rows":67,"n_cols":42,"rows_kept":67,"cut":false,"hidden":true,"merged":[[31,3,36,3],[38,2,50,2],[40,3,49,3],[51,2,62,2],[51,3,62,3]]}
[]
[]
[null,null,"SPolie",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Spidslast, olie"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Forskellige"},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris",null,{"$f":"Sammenligning!G15","v":"Modeloptimeret"}]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":"Forskellige"},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":2406486.4864864862}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":0}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Gasolie"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Modtryk"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":122562.20758518718},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":122562.20758518718},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":122562.20758518718},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":122562.20758518718},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":122562.20758518718},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":123537.3895057062},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":124512.57142622521},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":125487.75334674424},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":126462.93526726327},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":127438.11718778231},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":105714.92049819091},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":83991.723808599505},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":62268.527119008097},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":40545.330429416696},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.133739825302},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.244958867319},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18825.514360938414},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18840.322986360428},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18887.223245164376},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18979.202752451256},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18947.788949926067},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18916.375147400879},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18884.961344875686},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18853.547542350498},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.133739825302},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.133739825302},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.133739825302},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.133739825302},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.133739825302},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.133739825302},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.133739825302},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.133739825302},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.133739825302},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.133739825302},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":18822.133739825302}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":0},{"$f":"G27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W27","v":0},0,0,0,{"$f":"AA27","v":0},{"$f":"AB27","v":0},0,0,0,{"$f":"AF27","v":0},{"$f":"AG27","v":0},{"$f":"AH27","v":0},{"$f":"AI27","v":0},{"$f":"AJ27","v":0},{"$f":"AK27","v":0},{"$f":"AL27","v":0},{"$f":"AM27","v":0},{"$f":"AN27","v":0},{"$f":"AO27","v":0}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":1.0810810810810809},1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",null,{"$f":"'Tekniske data'!T$20","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7]
[null,null,null,null,"NOx","g/GJ",null,{"$f":"'Tekniske data'!U$20","v":52},52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52,52]
[null,null,null,null,"PM2,5","g/GJ",null,{"$f":"'Tekniske data'!V$20","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,null,"CO2","kg/GJ",null,{"$f":"'Tekniske data'!W$20","v":74.099999999999994},74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994]
[null,null,null,null,"CH4","g/GJ",null,{"$f":"'Tekniske data'!X$20","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,null,null,null,"N2O","g/GJ",null,{"$f":"'Tekniske data'!Y$20","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":79.900000000000006},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":82.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":90.270771423910531},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":95.67219862947141},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":97.723191022327597},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":99.493095603063352},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":107.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":102.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":99.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":99.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":99.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":99.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":99.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":99.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":100.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":101.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":102.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":103},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":103.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":104.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":104.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.4},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.7},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":105.7}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":62.851122621564478}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":4.2127384615384607},{"$f":"I41*I35/1000","v":3.1121999999999996},8.5746103142584804,14.504807376734998,15.888948149100001,16.361283371550002,45.719699999999996,46.164299999999997,46.905299999999997,47.572199999999995,48.757799999999996,50.0916,51.499499999999991,53.055599999999998,54.685799999999993,56.315999999999995,58.168499999999995,60.095099999999995,62.095799999999997,64.318799999999996,66.69,69.135299999999987,71.802899999999994,74.692799999999991,77.730899999999991,{"$f":"AG41*AG35/1000","v":77.730899999999991},77.730899999999991,77.730899999999991,77.730899999999991,77.730899999999991,77.730899999999991,77.730899999999991,77.730899999999991,77.730899999999991,77.730899999999991]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":9.5511479289940809E-4},{"$f":"H43","v":9.5511479289940809E-4},{"$f":"I43","v":9.5511479289940809E-4},9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,{"$f":"Y43","v":9.5511479289940809E-4},9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,9.5511479289940809E-4,{"$f":"AF43","v":9.5511479289940809E-4},{"$f":"AG43","v":9.5511479289940809E-4},{"$f":"AH43","v":9.5511479289940809E-4},{"$f":"AI43","v":9.5511479289940809E-4},{"$f":"AJ43","v":9.5511479289940809E-4},{"$f":"AK43","v":9.5511479289940809E-4},{"$f":"AL43","v":9.5511479289940809E-4},{"$f":"AM43","v":9.5511479289940809E-4},{"$f":"AN43","v":9.5511479289940809E-4},{"$f":"AO43","v":9.5511479289940809E-4}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.0165150295857987E-2},{"$f":"H44","v":1.0165150295857987E-2},1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2,1.0165150295857987E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":8.7100000000000011E-2},{"$f":"I45*I32/1000","v":8.7100000000000011E-2},8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,{"$f":"AG45*AG32/1000","v":8.7100000000000011E-2},8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2,8.7100000000000011E-2]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.624},{"$f":"I47*I33/1000","v":0.624},0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,{"$f":"AG47*AG33/1000","v":0.624},0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624,0.624]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":0.3},{"$f":"H50","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,AG27/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":1.0810810810810809},1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,{"$f":"AG28","v":1.0810810810810809},1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":88.777777777777786},91.8888888888889,100.30085713767838,106.30244292163491,108.58132335814177,110.54788400340372,119.66666666666667,117.33333333333333,113.77777777777779,110.55555555555556,110.22222222222223,110.22222222222223,110.44444444444446,110.55555555555556,110.66666666666667,111.66666666666667,112.66666666666667,113.55555555555556,114.44444444444444,115.22222222222223,115.77777777777779,116.22222222222221,116.66666666666667,117.11111111111113,117.44444444444446,{"$f":"1/AG30*AG39","v":117.44444444444446},117.44444444444446,117.44444444444446,117.44444444444446,117.44444444444446,117.44444444444446,117.44444444444446,117.44444444444446,117.44444444444446,117.44444444444446]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":4.680820512820512},3.4579999999999997,9.527344793620534,16.116452640816664,17.654386832333334,18.179203746166671,50.799666666666667,51.293666666666667,52.116999999999997,52.857999999999997,54.175333333333334,55.657333333333334,57.221666666666657,58.95066666666667,60.761999999999993,62.573333333333331,64.631666666666661,66.772333333333336,68.995333333333335,71.465333333333334,74.099999999999994,76.816999999999993,79.780999999999992,82.99199999999999,86.367666666666665,{"$f":"1/AG30*AG42","v":86.367666666666665},86.367666666666665,86.367666666666665,86.367666666666665,86.367666666666665,86.367666666666665,86.367666666666665,86.367666666666665,86.367666666666665,86.367666666666665]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":1.0612386587771202E-3},1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,{"$f":"1/AG30*AG43","v":1.0612386587771202E-3},1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3,1.0612386587771202E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":1.1294611439842209E-2},{"$f":"H59","v":1.1294611439842209E-2},{"$f":"I59","v":1.1294611439842209E-2},1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,1.1294611439842209E-2,{"$f":"AF59","v":1.1294611439842209E-2},{"$f":"AG59","v":1.1294611439842209E-2},{"$f":"AH59","v":1.1294611439842209E-2},{"$f":"AI59","v":1.1294611439842209E-2},{"$f":"AJ59","v":1.1294611439842209E-2},{"$f":"AK59","v":1.1294611439842209E-2},{"$f":"AL59","v":1.1294611439842209E-2},{"$f":"AM59","v":1.1294611439842209E-2},{"$f":"AN59","v":1.1294611439842209E-2},{"$f":"AO59","v":1.1294611439842209E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H46","v":9.6777777777777796E-2},9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,{"$f":"1/AG30*AG46","v":9.6777777777777796E-2},9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2,9.6777777777777796E-2]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/H30*H48","v":0.69333333333333336},0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,{"$f":"1/AG30*AG48","v":0.69333333333333336},0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336,0.69333333333333336]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/H30*H50","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"1/AG30*AG50","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,{"$f":"-1/H30*H29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/I30*I29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/J30*J29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/K30*K29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/L30*L29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/M30*M29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/N30*N29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/O30*O29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/P30*P29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Q30*Q29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/R30*R29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/S30*S29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/T30*T29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/U30*U29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/V30*V29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/W30*W29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/X30*X29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Y30*Y29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/Z30*Z29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AA30*AA29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AB30*AB29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AC30*AC29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AD30*AD29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AE30*AE29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AF30*AF29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AG30*AG29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AH30*AH29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AI30*AI29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AJ30*AJ29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AK30*AK29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AL30*AL29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AM30*AM29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AN30*AN29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AO30*AO29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0},{"$f":"-1/AP30*AP29*VLOOKUP(\"eltilskud-\"&$G$21,'Tilskud og afgifter'!$D$11:$AN$51,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":0}]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":62.851122621564478},{"$f":"I40","v":62.851122621564478},62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,{"$f":"AG40","v":62.851122621564478},62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H52:H63))","v":95.675479666222429},97.563770264513025,112.04508330692303,124.63577693807569,128.45259156609924,130.94396912519454,172.68321470895748,170.84388137562414,168.11165915340192,165.6304369311797,166.61443693117971,168.09643693117971,169.88299248673525,171.72310359784638,173.64554804229081,176.45688137562414,179.51521470895747,182.54477026451303,185.6566591534019,188.9044369311797,192.09465915340192,195.25610359784633,198.66454804229079,202.31999248673526,206.02899248673526,{"$f":"IF(AG24=0,0,SUM(AG52:AG63))","v":206.02899248673526},206.02899248673526,206.02899248673526,206.02899248673526,206.02899248673526,206.02899248673526,206.02899248673526,206.02899248673526,206.02899248673526,206.02899248673526]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H54:H63)","v":95.675479666222429},{"$f":"SUM(I54:I63)","v":97.563770264513025},112.04508330692303,124.63577693807569,128.45259156609924,130.94396912519454,172.68321470895748,170.84388137562414,168.11165915340192,165.6304369311797,166.61443693117971,168.09643693117971,169.88299248673525,171.72310359784638,173.64554804229081,176.45688137562414,179.51521470895747,182.54477026451303,185.6566591534019,188.9044369311797,192.09465915340192,195.25610359784633,198.66454804229079,202.31999248673526,206.02899248673526,{"$f":"SUM(AG54:AG63)","v":206.02899248673526},206.02899248673526,206.02899248673526,206.02899248673526,206.02899248673526,206.02899248673526,206.02899248673526,206.02899248673526,206.02899248673526,206.02899248673526]

{"sheet":"SPgas","index":18,"n_rows":67,"n_cols":42,"rows_kept":67,"cut":false,"hidden":true,"merged":[[31,3,36,3],[38,2,50,2],[40,3,49,3],[51,2,62,2],[51,3,62,3]]}
[]
[]
[null,null,"SPgas",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Spidslast, gas"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Forskellige"},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"El-salgpris, i forhold til normal pris",null,{"$f":"Sammenligning!G15","v":"Modeloptimeret"}]
[null,null,"EURDKK",null,7.42]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":"Forskellige"},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr MW/el",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E13*E11","v":2406486.4864864862}]
[null,null,null,null,"Investering ","kr.",{"$f":"G19*$I$10","v":0}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Blandet gas"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Modtryk"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":989584.09235756251},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":989584.09235756251},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":989584.09235756251},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":989584.09235756251},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":989584.09235756251},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1048667.1532479257},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1107750.2141382887},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1166833.2750286518},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1225916.3359190146},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1284999.3968093779},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1263750.3822711026},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1242501.3677328273},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1221252.353194552},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1200003.3386562767},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1178754.3241180012},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1152097.6987714819},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1157539.8381696355},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1138370.3498648936},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1706361.0991259995},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1643994.6375541412},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1595678.860226013},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1547363.0828978848},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1499047.3055697565},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1450731.5282416285},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1402415.7509135008},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1402415.7509135008},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1402415.7509135008},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1402415.7509135008},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1402415.7509135008},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1402415.7509135008},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1402415.7509135008},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1402415.7509135008},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1402415.7509135008},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1402415.7509135008},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1402415.7509135008}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11*I10*E13","v":0},{"$f":"G27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W27","v":0},0,0,0,{"$f":"AA27","v":0},{"$f":"AB27","v":0},0,0,0,{"$f":"AF27","v":0},{"$f":"AG27","v":0},{"$f":"AH27","v":0},{"$f":"AI27","v":0},{"$f":"AJ27","v":0},{"$f":"AK27","v":0},{"$f":"AL27","v":0},{"$f":"AM27","v":0},{"$f":"AN27","v":0},{"$f":"AO27","v":0}]
[null,null,null,null,"Variable D&V","kr/GJ",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":1.0810810810810809},1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,"Teknisk data",null,"Elforbrug til pumper","GJ/år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","g/GJ",{"$f":"'Tekniske data'!$T$21","v":0.43},{"$f":"$G32*(IF($G$21=\"Blandet gas\",1-VLOOKUP(H$16,gasfaktor,2,FALSE),1))","v":0.43},{"$f":"$G32*(IF($G$21=\"Blandet gas\",1-VLOOKUP(I$16,gasfaktor,2,FALSE),1))","v":0.43},0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,{"$f":"$G32*(IF($G$21=\"Blandet gas\",1-VLOOKUP(R$16,gasfaktor,2,FALSE),1))","v":0.43},0.43,0.43,0.43,0.43,0.43,0.43,0.43,0,0,0,0,0,0,0,0,{"$f":"$G32*(IF($G$21=\"Blandet gas\",1-VLOOKUP(AH$16,gasfaktor,2,FALSE),1))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","g/GJ",{"$f":"'Tekniske data'!$U$21","v":48},{"$f":"$G33*(IF($G$21=\"Blandet gas\",1-VLOOKUP(H$16,gasfaktor,2,FALSE),1))","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","g/GJ",{"$f":"'Tekniske data'!$V$21","v":5.0999999999999997E-2},5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2","kg/GJ",{"$f":"'Tekniske data'!$W$21","v":56.95},56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,56.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/GJ",{"$f":"'Tekniske data'!$X$21","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"N2O","g/GJ",{"$f":"'Tekniske data'!$Y$21","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Økonomisk data",null,"Brændselspris","DKK/GJ fuel",null,{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":38.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":39.200000000000003},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":51.656241947308949},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":56.097562458897222},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":50.281924387477865},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":42.9320596384513},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(N$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":139.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(O$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":88.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(P$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":52},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(Q$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":48.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(R$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":50.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(S$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":51.6},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(T$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":53.1},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(U$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":54.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(V$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":56},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(W$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":57.2},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(X$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":58.3},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(Y$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":59.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(Z$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AA$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AB$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AC$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AD$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AE$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AF$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AG$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AH$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AI$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AJ$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AK$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AL$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AM$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AN$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AO$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5},{"$f":"HLOOKUP($G$21&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AG$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9+VLOOKUP(AP$16,'ENS fremskrivningsdata'!$AD$13:$AR$41,6,FALSE)","v":143.5}]
[null,null,null,null,"Afgifts-sats","Kr/GJ varme",null,{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769},{"$f":"VLOOKUP($G$21,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":59.742071881606769}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CO2-pris","Kr/GJ fuel",null,{"$f":"H41*H35/1000","v":3.237725443786982},{"$f":"I41*I35/1000","v":2.3919000000000001},6.5900682509719362,11.1477568165325,12.211546519450001,12.574562591225002,35.138150000000003,35.479849999999999,36.049349999999997,36.561900000000001,37.473099999999995,38.498200000000004,39.580249999999999,40.776200000000003,42.0291,43.281999999999996,44.705750000000002,46.186450000000008,0,0,0,0,0,0,0,{"$f":"AG41*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H36*H41*L8/1000000","v":2.3195644970414194E-3},{"$f":"H43","v":2.3195644970414194E-3},{"$f":"I43","v":2.3195644970414194E-3},2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,{"$f":"Y43","v":2.3195644970414194E-3},2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,2.3195644970414194E-3,{"$f":"AF43","v":2.3195644970414194E-3},{"$f":"AG43","v":2.3195644970414194E-3},{"$f":"AH43","v":2.3195644970414194E-3},{"$f":"AI43","v":2.3195644970414194E-3},{"$f":"AJ43","v":2.3195644970414194E-3},{"$f":"AK43","v":2.3195644970414194E-3},{"$f":"AL43","v":2.3195644970414194E-3},{"$f":"AM43","v":2.3195644970414194E-3},{"$f":"AN43","v":2.3195644970414194E-3},{"$f":"AO43","v":2.3195644970414194E-3}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H37/1000000*H41*M8","v":1.6941917159763311E-2},{"$f":"H44","v":1.6941917159763311E-2},1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2,1.6941917159763311E-2]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E45,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H45","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H45*H32/1000","v":5.5899999999999995E-3},{"$f":"I45*I32/1000","v":5.5899999999999995E-3},5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,5.5899999999999995E-3,0,0,0,0,0,0,0,{"$f":"AG45*AG32/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H47","v":12},{"$f":"I47","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF47","v":12},{"$f":"AG47","v":12},{"$f":"AH47","v":12},{"$f":"AI47","v":12},{"$f":"AJ47","v":12},{"$f":"AK47","v":12},{"$f":"AL47","v":12},{"$f":"AM47","v":12},{"$f":"AN47","v":12},{"$f":"AO47","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H47*H33/1000","v":0.57599999999999996},{"$f":"I47*I33/1000","v":0.57599999999999996},0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0,0,0,0,0,0,0,{"$f":"AG47*AG33/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H49","v":60},{"$f":"I49","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y49","v":60},60,60,60,60,60,60,{"$f":"AF49","v":60},{"$f":"AG49","v":60},{"$f":"AH49","v":60},{"$f":"AI49","v":60},{"$f":"AJ49","v":60},{"$f":"AK49","v":60},{"$f":"AL49","v":60},{"$f":"AM49","v":60},{"$f":"AN49","v":60},{"$f":"AO49","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H49/1000","v":3.0599999999999998E-3},{"$f":"H50","v":3.0599999999999998E-3},3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3,3.0599999999999998E-3]
[null,null,null,null,"Elpris","Kr/MWh",null,{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$51&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H24=0,0,-PMT($E$9,$I$9,$G$20)/H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,-PMT($E$9,$I$9,$G$20)/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H24=0,0,H27/H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG24=0,0,AG27/AG24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H28","v":1.0810810810810809},1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,{"$f":"AG28","v":1.0810810810810809},1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809,1.0810810810810809]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H30*H39","v":42.888888888888893},43.555555555555557,57.395824385898834,62.330624954330247,55.86880487497541,47.702288487168111,155.11111111111111,98.111111111111114,57.777777777777779,54.000000000000007,55.666666666666671,57.333333333333336,59.000000000000007,60.555555555555557,62.222222222222229,63.555555555555564,64.777777777777771,66.111111111111114,159.44444444444446,159.44444444444446,159.44444444444446,159.44444444444446,159.44444444444446,159.44444444444446,159.44444444444446,{"$f":"1/AG30*AG39","v":159.44444444444446},159.44444444444446,159.44444444444446,159.44444444444446,159.44444444444446,159.44444444444446,159.44444444444446,159.44444444444446,159.44444444444446,159.44444444444446]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H42","v":3.5974727153188693},2.6576666666666671,7.3222980566354847,12.38639646281389,13.568385021611114,13.971736212472225,39.042388888888894,39.422055555555559,40.054833333333335,40.62433333333334,41.636777777777773,42.775777777777783,43.978055555555557,45.306888888888892,46.699000000000005,48.091111111111111,49.673055555555557,51.318277777777787,0,0,0,0,0,0,0,{"$f":"1/AG30*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H30*H43","v":2.5772938856015773E-3},2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,{"$f":"1/AG30*AG43","v":2.5772938856015773E-3},2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3,2.5772938856015773E-3]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H30*H44","v":1.8824352399737013E-2},{"$f":"H59","v":1.8824352399737013E-2},{"$f":"I59","v":1.8824352399737013E-2},1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,1.8824352399737013E-2,{"$f":"AF59","v":1.8824352399737013E-2},{"$f":"AG59","v":1.8824352399737013E-2},{"$f":"AH59","v":1.8824352399737013E-2},{"$f":"AI59","v":1.8824352399737013E-2},{"$f":"AJ59","v":1.8824352399737013E-2},{"$f":"AK59","v":1.8824352399737013E-2},{"$f":"AL59","v":1.8824352399737013E-2},{"$f":"AM59","v":1.8824352399737013E-2},{"$f":"AN59","v":1.8824352399737013E-2},{"$f":"AO59","v":1.8824352399737013E-2}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/H30*H46","v":6.2111111111111108E-3},6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,6.2111111111111108E-3,0,0,0,0,0,0,0,{"$f":"1/AG30*AG46","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/H30*H48","v":0.64},0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0,0,0,0,0,0,0,{"$f":"1/AG30*AG48","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,{"$f":"1/H30*H50","v":3.3999999999999998E-3},3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,{"$f":"1/AG30*AG50","v":3.3999999999999998E-3},3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3,3.3999999999999998E-3]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H40","v":59.742071881606769},{"$f":"I40","v":59.742071881606769},59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,{"$f":"AG40","v":59.742071881606769},59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H24=0,0,SUM(H52:H63))","v":48.2384554426853},{"$f":"IF(I24=0,0,SUM(I52:I63))","v":47.965316060699756},66.470216281011858,76.469115255621674,71.189283735064066,63.426118538117869,195.90559383847753,139.28526050514418,99.584704949588655,96.376427171810889,99.055538282921987,101.86120494958865,104.73014939403311,107.61453828292198,110.67331606069976,113.39876050514422,116.20292717181087,119.18148272736644,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,{"$f":"IF(AG24=0,0,SUM(AG52:AG63))","v":160.55032717181089},160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H54:H63)","v":48.2384554426853},{"$f":"SUM(I54:I63)","v":47.965316060699756},66.470216281011858,76.469115255621674,71.189283735064066,63.426118538117869,195.90559383847753,139.28526050514418,99.584704949588655,96.376427171810889,99.055538282921987,101.86120494958865,104.73014939403311,107.61453828292198,110.67331606069976,113.39876050514422,116.20292717181087,119.18148272736644,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,{"$f":"SUM(AG54:AG63)","v":160.55032717181089},160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089,160.55032717181089]

{"sheet":"GeoEL","index":19,"n_rows":66,"n_cols":42,"rows_kept":66,"cut":false,"hidden":true,"merged":[[30,3,34,3],[36,2,48,2],[40,3,48,3],[50,2,61,2],[50,3,61,3]]}
[]
[]
[null,null,"GeoEl",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Geotermi, eldreven"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2025},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"-"}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"Prisjustering (fra 2017 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2017,Inflation,2,FALSE)","v":1.0570824524312896}]
[null,null,"El-købspris, i forhold til normal pris"]
[null,null,"EURDKK",null,7.42]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2025},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E11","v":1487999999.9999998},null,null,null,null,null,null,null,null,null,0,{"$f":"Q19+($W$19-$Q$19)/(6)","v":247999999.99999997},{"$f":"R19+($W$19-$Q$19)/(6)","v":495999999.99999994},743999999.99999988,991999999.99999988,1239999999.9999998,{"$f":"G19","v":1487999999.9999998}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E20,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"El"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Eldreven geotermi"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":216018.538285199},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":212765.621673969},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":209512.705062739},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":206259.788451509},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":203006.871840279},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":199753.95522904902},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":199637.59696789601},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":210888.09909598299},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":195871.40642617701},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":233230.559612051},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":229152.963212473},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":235796.6651163192},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":242440.36702016537},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":249084.06892401158},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":255727.77082785778},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":262371.47273170401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":262371.47273170401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":262371.47273170401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":262371.47273170401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":262371.47273170401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":262371.47273170401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":262371.47273170401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":262371.47273170401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":262371.47273170401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":262371.47273170401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":262371.47273170401}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E26,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":16239999.999999998},{"$f":"G26","v":16239999.999999998},{"$f":"H26","v":16239999.999999998},16239999.999999998,16239999.999999998,16239999.999999998,16239999.999999998,16239999.999999998,16239999.999999998,16239999.999999998,0,{"$f":"Q26+($W$26-$Q$26)/(6)","v":2706666.6666666665},{"$f":"R26+($W$26-$Q$26)/(6)","v":5413333.333333333},8120000,10826666.666666666,13533333.333333332,{"$f":"G26","v":16239999.999999998},16239999.999999998,{"$f":"X26","v":16239999.999999998},16239999.999999998,16239999.999999998,{"$f":"AA26","v":16239999.999999998},{"$f":"AB26","v":16239999.999999998},16239999.999999998,16239999.999999998,16239999.999999998,{"$f":"AF26","v":16239999.999999998},{"$f":"AG26","v":16239999.999999998},{"$f":"AH26","v":16239999.999999998},{"$f":"AI26","v":16239999.999999998},{"$f":"AJ26","v":16239999.999999998},{"$f":"AK26","v":16239999.999999998},{"$f":"AL26","v":16239999.999999998},{"$f":"AM26","v":16239999.999999998},{"$f":"AN26","v":16239999.999999998},{"$f":"AO26","v":16239999.999999998}]
[null,null,null,null,"Variable D&V","kr/MWh",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":11.675675675675675},{"$f":"G27","v":11.675675675675675},11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675,11.675675675675675]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0},{"$f":"G28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":6.88},{"$f":"G29","v":6.88},6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88,6.88]
[null,null,"Teknisk data",null,"Elforbrug til pumper","%",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$S$36,MATCH(E30,'Tekniske data'!$C$5:$S$5,0),FALSE)","v":0.08},{"$f":"G30","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,null,"Emissionsfaktorer","SO2","kg/GJ",null,0,{"$f":"H31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","g/MWh",null,0,{"$f":"H32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","g/MWh",null,0,0,{"$f":"I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"N2O","g/MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Økonomisk data",null,"Elpris","DKK/MWh",null,{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-transportomkostninger","DKK/MWh",null,{"$f":"VLOOKUP(H16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":296.94225542659308},{"$f":"VLOOKUP(I16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":207.629498667505},{"$f":"VLOOKUP(J16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":188.6829227667688},{"$f":"VLOOKUP(K16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":141.04027223076099},{"$f":"VLOOKUP(L16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":142.26056969585852},{"$f":"VLOOKUP(M16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":141.63687146843711},{"$f":"VLOOKUP(N16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":201},{"$f":"VLOOKUP(O16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":164},{"$f":"VLOOKUP(P16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":158},{"$f":"VLOOKUP(Q16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":157},{"$f":"VLOOKUP(R16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":156},{"$f":"VLOOKUP(S16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":155},{"$f":"VLOOKUP(T16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":154},{"$f":"VLOOKUP(U16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":152},{"$f":"VLOOKUP(V16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(W16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(X16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(Y16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(Z16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AA16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AB16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AC16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AD16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AE16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AF16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AG16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AH16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AI16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AJ16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AK16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AL16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AM16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AN16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AO16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AP16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148}]
[null,null,null,null,"Elafgift geotermi","Kr/MWh",null,{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585}]
[null,null,null,null,"Elafgift pumper","Kr/MWh",null,{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H34*H41*L8/1000000","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y42","v":0},0,0,0,0,0,0,{"$f":"AF42","v":0},{"$f":"AG42","v":0},{"$f":"AH42","v":0},{"$f":"AI42","v":0},{"$f":"AJ42","v":0},{"$f":"AK42","v":0},{"$f":"AL42","v":0},{"$f":"AM42","v":0},{"$f":"AN42","v":0},{"$f":"AO42","v":0}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H35/1000000*H41*M8","v":0},{"$f":"H43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E44,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H44","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H44*H31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG44*AG31","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E46,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H46","v":12},{"$f":"I46","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF46","v":12},{"$f":"AG46","v":12},{"$f":"AH46","v":12},{"$f":"AI46","v":12},{"$f":"AJ46","v":12},{"$f":"AK46","v":12},{"$f":"AL46","v":12},{"$f":"AM46","v":12},{"$f":"AN46","v":12},{"$f":"AO46","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H46*H32/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG46*AG32/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E48,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H48","v":60},{"$f":"I48","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y48","v":60},60,60,60,60,60,60,{"$f":"AF48","v":60},{"$f":"AG48","v":60},{"$f":"AH48","v":60},{"$f":"AI48","v":60},{"$f":"AJ48","v":60},{"$f":"AK48","v":60},{"$f":"AL48","v":60},{"$f":"AM48","v":60},{"$f":"AN48","v":60},{"$f":"AO48","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H33*H48/1000","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"El-salgpris, i forhold til normal pris","(%)",null,{"$f":"I50","v":1.2936567402714765},{"$f":"J50","v":1.2936567402714765},{"$f":"K50","v":1.2936567402714765},{"$f":"L50","v":1.2936567402714765},{"$f":"Q50","v":1.2936567402714765},{"$f":"L50+(Q50-L50)/(5)","v":1.2936567402714765},{"$f":"M50+(Q50-L50)/(5)","v":1.2936567402714765},{"$f":"N50+(Q50-L50)/(5)","v":1.2936567402714765},{"$f":"O50+(Q50-L50)/(5)","v":1.2936567402714765},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Q16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.2936567402714765},{"$f":"Q50+(V50-Q50)/(5)","v":1.2862523097450922},{"$f":"R50+(V50-Q50)/(5)","v":1.2788478792187079},{"$f":"S50+(V50-Q50)/(5)","v":1.2714434486923236},{"$f":"T50+(V50-Q50)/(5)","v":1.2640390181659393},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(V16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.256634587639555},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(W16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.2521921569134746},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(X16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.3003902655301851},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Y16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.1932116259032768},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Z16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.2673407691813068},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AA16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.2949404874468768},{"$f":"AA50+(AF50-AA50)/(5)","v":1.3254463801129888},{"$f":"AB50+(AF50-AA50)/(5)","v":1.3559522727791007},{"$f":"AC50+(AF50-AA50)/(5)","v":1.3864581654452126},{"$f":"AD50+(AF50-AA50)/(5)","v":1.4169640581113245},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AF16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.4474699507774365},{"$f":"AF50+(AK50-AF50)/(5)","v":1.4474699507774365},{"$f":"AG50+(AK50-AF50)/(5)","v":1.4474699507774365},{"$f":"AH50+(AK50-AF50)/(5)","v":1.4474699507774365},{"$f":"AI50+(AK50-AF50)/(5)","v":1.4474699507774365},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AK16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.4474699507774365},{"$f":"AK50+(AP50-AK50)/(5)","v":1.4474699507774365},{"$f":"AL50+(AP50-AK50)/(5)","v":1.4474699507774365},{"$f":"AM50+(AP50-AK50)/(5)","v":1.4474699507774365},{"$f":"AN50+(AP50-AK50)/(5)","v":1.4474699507774365},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AP16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.4474699507774365}]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H23=0,0,-PMT($E$9,$I$9,$G$19)/H23)","v":0},0,0,0,0,0,0,0,0,374.52591834980296,{"$f":"IF(R23=0,0,-PMT($E$9,$I$9,R19)/R23)","v":63.375324136261817},{"$f":"IF(S23=0,0,-PMT($E$9,$I$9,S19)/S23)","v":128.71859236033634},{"$f":"IF(T23=0,0,-PMT($E$9,$I$9,T19)/T23)","v":196.12291382444286},{"$f":"IF(U23=0,0,-PMT($E$9,$I$9,U19)/U23)","v":265.68736548484924},{"$f":"IF(V23=0,0,-PMT($E$9,$I$9,V19)/V23)","v":337.51747801888149},{"$f":"IF(W23=0,0,-PMT($E$9,$I$9,$W$19)/W23)","v":405.25703905791153},{"$f":"IF(X23=0,0,-PMT($E$9,$I$9,$G$19)/X23)","v":383.63730233550814},413.04926996753233,346.88653822389534,353.05911081250434,343.1114744219804,333.7090370974272,324.80817332612264,316.36979108658022,308.35875786914397,{"$f":"IF(AG23=0,0,-PMT($E$9,$I$9,$G$19)/AG23)","v":308.35875786914397},308.35875786914397,308.35875786914397,308.35875786914397,308.35875786914397,308.35875786914397,308.35875786914397,308.35875786914397,308.35875786914397,308.35875786914397]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H23=0,0,H26/H23)","v":0},0,0,0,0,0,0,0,0,0,12.721353409312629,25.837732999114777,39.367828605666325,53.331527984849849,67.750014350480612,81.347402727010248,77.007664584280647,82.911540261599015,69.630669441488052,70.869692332724071,68.872899419458534,66.985544526292557,65.198870687126757,63.505030945316825,61.89697313856491,{"$f":"IF(AG23=0,0,AG26/AG23)","v":61.89697313856491},61.89697313856491,61.89697313856491,61.89697313856491,61.89697313856491,61.89697313856491,61.89697313856491,61.89697313856491,61.89697313856491,61.89697313856491]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H27/3.6","v":3.243243243243243},3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,{"$f":"AG27/3.6","v":3.243243243243243},3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243,3.243243243243243]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H29*H37*H50/3.6+H30*H37*H50/3.6","v":15.383519399222566},{"$f":"1/I29*I37*I50/3.6+I30*I37*I50/3.6","v":15.074416854891677},21.55691615439596,28.342615210792715,29.962193222838017,29.152404216815366,102.03341475885378,53.44607439749484,45.34818433726835,43.728606325223055,42.67316529171751,40.826475027848403,38.998324539638382,35.606215366360324,{"$f":"1/V29*V37*V50/3.6+V30*V37*V50/3.6","v":30.677957171502857},30.569505039998134,31.746155377681667,29.129625681208481,30.939324940652952,31.613111085985093,32.357845058688604,33.102579031392111,33.847313004095625,34.592046976799139,35.336780949502653,{"$f":"1/AG29*AG37*AG50/3.6+AG30*AG37*AG50/3.6","v":35.336780949502653},35.336780949502653,35.336780949502653,35.336780949502653,35.336780949502653,35.336780949502653,35.336780949502653,35.336780949502653,35.336780949502653,35.336780949502653]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,{"$f":"1/H29*H38/3.6+H30*H38/3.6","v":18.58766443852511},12.996962804186845,11.810965901873319,8.8286837074681799,8.9050705449151746,8.8660289698265871,12.581976744186047,10.265891472868217,9.8903100775193806,9.827713178294573,9.765116279069769,9.7025193798449614,9.6399224806201556,9.5147286821705421,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,{"$f":"1/AG29*AG38/3.6+AG30*AG38/3.6","v":9.2643410852713188},9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188,9.2643410852713188]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H29*H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG29*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H29*H43","v":0},{"$f":"H58","v":0},{"$f":"I58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF58","v":0},{"$f":"AG58","v":0},{"$f":"AH58","v":0},{"$f":"AI58","v":0},{"$f":"AJ58","v":0},{"$f":"AK58","v":0},{"$f":"AL58","v":0},{"$f":"AM58","v":0},{"$f":"AN58","v":0},{"$f":"AO58","v":0}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/H29*H45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG29*AG45","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/H29*H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG29*AG47","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,{"$f":"-1/H29*H28*(H37*$E$13/3.6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-1/AG29*AG28*(AG37*$E$13/3.6)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"IFERROR(1/H29*H40/3.6+H30*H39/3.6,0)","v":6.7092640848725225},6.7092640848725225,6.7092640848725225,6.7092640848725225,6.7092640848725225,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,{"$f":"IFERROR(1/AG29*AG40/3.6+AG30*AG39/3.6,0)","v":0.25546159267089497},0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497,0.25546159267089497]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H23=0,0,SUM(H51:H62))","v":0},0,0,0,0,0,0,0,0,431.32548109656381,131.77820235960496,208.32856301038777,287.37223269361095,367.3830807614732,448.45303386937951,529.68153115343443,504.89870662598497,537.59802023885436,459.96411693455093,468.04949855972808,456.84980322864209,446.30474498362639,436.36194134585958,426.97445333721078,418.10009628572612,{"$f":"IF(AG23=0,0,SUM(AG51:AG62))","v":418.10009628572612},418.10009628572612,418.10009628572612,418.10009628572612,418.10009628572612,418.10009628572612,418.10009628572612,418.10009628572612,418.10009628572612,418.10009628572612]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H53:H62)","v":37.214427080990916},{"$f":"SUM(I53:I62)","v":31.314622902321766},36.611125299512523,40.414542161504137,42.110507010996436,41.261676429885199,117.85863474628307,66.955209113606301,58.481737658030973,56.79956274676087,55.681524814030524,53.772237650936603,51.881490263501782,48.364187291774108,{"$f":"SUM(V53:V62)","v":43.185541500017422},43.077089368512695,44.253739706196228,41.637210009723042,43.446909269167513,44.120695414499657,44.865429387203164,45.610163359906672,46.354897332610186,47.0996313053137,47.844365278017214,{"$f":"SUM(AG53:AG62)","v":47.844365278017214},47.844365278017214,47.844365278017214,47.844365278017214,47.844365278017214,47.844365278017214,47.844365278017214,47.844365278017214,47.844365278017214,47.844365278017214]

{"sheet":"GeoVa","index":20,"n_rows":66,"n_cols":42,"rows_kept":66,"cut":false,"hidden":true,"merged":[[40,3,48,3],[50,2,61,2],[50,3,61,3],[30,3,34,3],[36,2,48,2]]}
[]
[]
[null,null,"GeoVa",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Geotermi, varmedreven"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2015},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"-"}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"Prisjustering (fra 2017 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2017,Inflation,2,FALSE)","v":1.0570824524312896}]
[null,null,"El-købspris, i forhold til normal pris"]
[null,null,"EURDKK",null,7.42]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E11","v":293189189.1891892}]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E20,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"El"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Varmedreven geotermi"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":185121.95960494402},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":185121.95960494402},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":185121.95960494402},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":185121.95960494402},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":185121.95960494402},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":148097.56768395522},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":111073.17576296642},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":74048.783841977609},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":37024.391920988804},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E26,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":3048648.6486486481},{"$f":"G26","v":3048648.6486486481},{"$f":"H26","v":3048648.6486486481},3048648.6486486481,3048648.6486486481,3048648.6486486481,3048648.6486486481,3048648.6486486481,3048648.6486486481,3048648.6486486481,3048648.6486486481,3048648.6486486481,3048648.6486486481,3048648.6486486481,3048648.6486486481,3048648.6486486481,3048648.6486486481,3048648.6486486481,{"$f":"X26","v":3048648.6486486481},3048648.6486486481,3048648.6486486481,{"$f":"AA26","v":3048648.6486486481},{"$f":"AB26","v":3048648.6486486481},3048648.6486486481,3048648.6486486481,3048648.6486486481,{"$f":"AF26","v":3048648.6486486481},{"$f":"AG26","v":3048648.6486486481},{"$f":"AH26","v":3048648.6486486481},{"$f":"AI26","v":3048648.6486486481},{"$f":"AJ26","v":3048648.6486486481},{"$f":"AK26","v":3048648.6486486481},{"$f":"AL26","v":3048648.6486486481},{"$f":"AM26","v":3048648.6486486481},{"$f":"AN26","v":3048648.6486486481},{"$f":"AO26","v":3048648.6486486481}]
[null,null,null,null,"Variable D&V","kr/MWh",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":13.513513513513512},{"$f":"G27","v":13.513513513513512},13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512,13.513513513513512]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0},{"$f":"G28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2.13},{"$f":"G29","v":2.13},2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13,2.13]
[null,null,"Teknisk data",null,"Elforbrug til pumper","%",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$S$36,MATCH(E30,'Tekniske data'!$C$5:$S$5,0),FALSE)","v":0.08},{"$f":"G30","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,null,"Emissionsfaktorer","SO2","kg/GJ",null,0,{"$f":"H31","v":0},{"$f":"I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","g/MWh",null,0,{"$f":"H32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","g/MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"N2O","g/MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Økonomisk data",null,"Elpris","DKK/MWh",null,{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-transportomkostninger","DKK/MWh",null,{"$f":"VLOOKUP(H16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":296.94225542659308},{"$f":"VLOOKUP(I16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":207.629498667505},{"$f":"VLOOKUP(J16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":188.6829227667688},{"$f":"VLOOKUP(K16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":141.04027223076099},{"$f":"VLOOKUP(L16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":142.26056969585852},{"$f":"VLOOKUP(M16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":141.63687146843711},{"$f":"VLOOKUP(N16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":201},{"$f":"VLOOKUP(O16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":164},{"$f":"VLOOKUP(P16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":158},{"$f":"VLOOKUP(Q16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":157},{"$f":"VLOOKUP(R16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":156},{"$f":"VLOOKUP(S16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":155},{"$f":"VLOOKUP(T16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":154},{"$f":"VLOOKUP(U16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":152},{"$f":"VLOOKUP(V16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(W16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(X16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(Y16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(Z16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AA16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AB16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AC16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AD16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AE16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AF16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AG16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AH16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AI16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AJ16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AK16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AL16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AM16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AN16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AO16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AP16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148}]
[null,null,null,null,"Elafgift geotermi","Kr/MWh",null,{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585}]
[null,null,null,null,"Elafgift pumper","Kr/MWh",null,{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H34*H41*L8/1000000","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y42","v":0},0,0,0,0,0,0,{"$f":"AF42","v":0},{"$f":"AG42","v":0},{"$f":"AH42","v":0},{"$f":"AI42","v":0},{"$f":"AJ42","v":0},{"$f":"AK42","v":0},{"$f":"AL42","v":0},{"$f":"AM42","v":0},{"$f":"AN42","v":0},{"$f":"AO42","v":0}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H35/1000000*H41*M8","v":0},{"$f":"H43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E44,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H44","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H44*H31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG44*AG31","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E46,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H46","v":12},{"$f":"I46","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF46","v":12},{"$f":"AG46","v":12},{"$f":"AH46","v":12},{"$f":"AI46","v":12},{"$f":"AJ46","v":12},{"$f":"AK46","v":12},{"$f":"AL46","v":12},{"$f":"AM46","v":12},{"$f":"AN46","v":12},{"$f":"AO46","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H46*H32/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG46*AG32/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E48,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H48","v":60},{"$f":"I48","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y48","v":60},60,60,60,60,60,60,{"$f":"AF48","v":60},{"$f":"AG48","v":60},{"$f":"AH48","v":60},{"$f":"AI48","v":60},{"$f":"AJ48","v":60},{"$f":"AK48","v":60},{"$f":"AL48","v":60},{"$f":"AM48","v":60},{"$f":"AN48","v":60},{"$f":"AO48","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H33*H48/1000","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"El-salgpris, i forhold til normal pris","(%)",null,{"$f":"I50","v":1.0050344911126061},{"$f":"J50","v":1.0050344911126061},{"$f":"K50","v":1.0050344911126061},{"$f":"L50","v":1.0050344911126061},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(L16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.0050344911126061},{"$f":"L50+(Q50-L50)/(5)","v":1.0050344911126061},{"$f":"M50+(Q50-L50)/(5)","v":1.0050344911126061},{"$f":"N50+(Q50-L50)/(5)","v":1.0050344911126061},{"$f":"O50+(Q50-L50)/(5)","v":1.0050344911126061},{"$f":"L50","v":1.0050344911126061},{"$f":"V50","v":0},{"$f":"V50","v":0},{"$f":"V50","v":0},{"$f":"V50","v":0},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(V16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0},{"$f":"V50+(AA50-V50)/(5)","v":0},{"$f":"W50+(AA50-V50)/(5)","v":0},{"$f":"X50+(AA50-V50)/(5)","v":0},{"$f":"Y50+(AA50-V50)/(5)","v":0},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AA16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0},{"$f":"AA50+(AF50-AA50)/(5)","v":0},{"$f":"AB50+(AF50-AA50)/(5)","v":0},{"$f":"AC50+(AF50-AA50)/(5)","v":0},{"$f":"AD50+(AF50-AA50)/(5)","v":0},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AF16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0},{"$f":"AF50+(AK50-AF50)/(5)","v":0},{"$f":"AG50+(AK50-AF50)/(5)","v":0},{"$f":"AH50+(AK50-AF50)/(5)","v":0},{"$f":"AI50+(AK50-AF50)/(5)","v":0},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AK16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0},{"$f":"AK50+(AP50-AK50)/(5)","v":0},{"$f":"AL50+(AP50-AK50)/(5)","v":0},{"$f":"AM50+(AP50-AK50)/(5)","v":0},{"$f":"AN50+(AP50-AK50)/(5)","v":0},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AP16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0}]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H23=0,0,-PMT($E$9,$I$9,$G$19)/H23)","v":86.111267745522014},86.111267745522014,86.111267745522014,86.111267745522014,86.111267745522014,107.63908468190252,143.51877957587001,215.27816936380503,430.55633872761007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG23=0,0,-PMT($E$9,$I$9,$G$19)/AG23)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H23=0,0,H26/H23)","v":16.468325287580999},16.468325287580999,16.468325287580999,16.468325287580999,16.468325287580999,20.585406609476252,27.447208812634997,41.170813218952503,82.341626437905006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG23=0,0,AG26/AG23)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H27/3.6","v":3.7537537537537533},{"$f":"I27/3.6","v":3.7537537537537533},3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,{"$f":"AG27/3.6","v":3.7537537537537533},3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533,3.7537537537537533]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"H30*H37*H50/3.6","v":4.2427972597884143},{"$f":"I30*I37*I50/3.6","v":4.1575463237674271},5.9454291580366165,7.8169349308758251,8.2636169269258719,8.040275928900849,28.140965751152969,14.740505869651557,12.50709588940132,12.060413893351274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG30*AG37*AG50/3.6","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,{"$f":"H30*H38/3.6","v":6.598716787257624},{"$f":"I30*I38/3.6","v":4.6139888592778888},4.1929538392615289,3.1342282717946883,3.1613459932413002,3.1474860326319356,4.4666666666666668,3.6444444444444448,3.5111111111111111,3.4888888888888889,3.4666666666666668,3.4444444444444446,3.4222222222222221,3.3777777777777778,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,{"$f":"AG30*AG38/3.6","v":3.2888888888888888},3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888,3.2888888888888888]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H29*H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG29*AG42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H29*H43","v":0},{"$f":"H58","v":0},{"$f":"I58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF58","v":0},{"$f":"AG58","v":0},{"$f":"AH58","v":0},{"$f":"AI58","v":0},{"$f":"AJ58","v":0},{"$f":"AK58","v":0},{"$f":"AL58","v":0},{"$f":"AM58","v":0},{"$f":"AN58","v":0},{"$f":"AO58","v":0}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/H29*H45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG29*AG45","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/H29*H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG29*AG47","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,{"$f":"-1/H29*H28*(H37*$E$13/3.6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-1/AG29*AG28*(AG37*$E$13/3.6)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"H30*H39/3.6","v":9.3962884660559076E-2},{"$f":"I30*I39/3.6","v":9.3962884660559076E-2},9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,{"$f":"AG30*AG39/3.6","v":9.3962884660559076E-2},9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2,9.3962884660559076E-2]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H23=0,0,SUM(H51:H62))","v":117.17486083390281},115.1048819699021,116.47172978415492,117.28450998952728,117.75830970702394,143.16600700666532,207.32737456007843,278.58768665060728,532.66992591978112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG23=0,0,SUM(AG51:AG62))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H53:H62)","v":14.595267800799792},{"$f":"SUM(I53:I62)","v":12.525288936799068},13.892136751051899,14.704916956424267,15.178716673920926,14.941515715286538,36.361386171573386,22.138704067849755,19.771960754266182,19.303056535993917,7.2204204204204201,7.198198198198198,7.1759759759759749,7.1315315315315306,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,{"$f":"SUM(AG53:AG62)","v":7.0426426426426421},7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421,7.0426426426426421]

{"sheet":"VP","index":21,"n_rows":79,"n_cols":42,"rows_kept":79,"cut":false,"hidden":true,"merged":[[77,2,78,3],[71,2,72,3],[53,3,54,3],[55,3,56,3],[55,2,68,2],[44,3,51,3],[33,3,37,3],[39,2,51,2],[74,2,75,3],[57,3,58,3]]}
[]
[]
[null,null,"VP",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Varmepumper"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter",null,null,null,null,null,"Med konverteringer",null,null,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2015},null,null,24,298,null,null,null,null,"Ekstra MW VPer",null,50,0,{"$f":"25/4","v":6.25},{"$f":"V8+6.25","v":12.5},{"$f":"W8+6.25","v":18.75},{"$f":"X8+6.25","v":25},50,50]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,20,null,null,null,null,null,null,null,null,"Investering kr./MW",null,{"$f":"6.5*1000000","v":6500000},{"$f":"U8*$T$9","v":0},40625000,81250000,121875000,162500000,325000000,325000000]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"-"},null,null,null,null,null,null,null,null,"Fast D&V  kr./MW",null,{"$f":"14.4*1000*E11","v":15567.567567567565},{"$f":"$T$10*U8","v":0},97297.297297297278,194594.59459459456,291891.89189189184,389189.18918918911,778378.37837837823,778378.37837837823]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"Prisjustering (fra 2017 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2017,Inflation,2,FALSE)","v":1.0570824524312896}]
[null,null,"El-købspris, i forhold til normal pris",null,{"$f":"Sammenligning!G16","v":"Modeloptimeret"}]
[null,null,"EURDKK",null,7.42]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr         Grund",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E11","v":30808080.808080804},{"$f":"H20","v":71243686.86868687},{"$f":"I20","v":163176540.4040404},255109393.93939394,347042247.47474748,71243686.86868687,163176540.4040404,255109393.93939394,347042247.47474748,438975101.01010102,530907954.5454545,{"$f":"Q19+(V19-Q19)/(5)","v":515047525.25252521},{"$f":"R19+(V19-Q19)/(5)","v":499187095.95959592},{"$f":"S19+(V19-Q19)/(5)","v":483326666.66666663},{"$f":"T19+(V19-Q19)/(5)","v":467466237.37373734},{"$f":"V20-V9","v":451605808.0808081},{"$f":"W20-W9","v":451605808.0808081},451605808.08080816,451605808.08080816,451605808.08080816,383881691.91919184,{"$f":"AA19","v":383881691.91919184},{"$f":"AB19","v":383881691.91919184},383881691.91919184,383881691.91919184,383881691.91919184,{"$f":"AF19","v":383881691.91919184},{"$f":"AG19","v":383881691.91919184},{"$f":"AH19","v":383881691.91919184},{"$f":"AI19","v":383881691.91919184},{"$f":"AJ19","v":383881691.91919184},{"$f":"AK19","v":383881691.91919184},{"$f":"AL19","v":383881691.91919184},{"$f":"AM19","v":383881691.91919184},{"$f":"AN19","v":383881691.91919184},{"$f":"AO19","v":383881691.91919184}]
[null,null,null,null,"Investering","kr         Konv",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E20,'Tekniske data'!$C$5:$R$5,0),FALSE)*E11","v":30808080.808080804},{"$f":"L20","v":71243686.86868687},{"$f":"M20","v":163176540.4040404},{"$f":"N20","v":255109393.93939394},{"$f":"O20","v":347042247.47474748},{"$f":"VLOOKUP($C$3&L16,'Tekniske data'!$C$6:$R$36,MATCH($E$19,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":71243686.86868687},{"$f":"L20+(Q20-L20)/(5)","v":163176540.4040404},{"$f":"M20+(Q20-L20)/(5)","v":255109393.93939394},{"$f":"N20+(Q20-L20)/(5)","v":347042247.47474748},{"$f":"O20+(Q20-L20)/(5)","v":438975101.01010102},{"$f":"VLOOKUP($C$3&Q16,'Tekniske data'!$C$6:$R$36,MATCH($E$19,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":530907954.5454545},{"$f":"R19","v":515047525.25252521},{"$f":"S19","v":499187095.95959592},{"$f":"T19","v":483326666.66666663},{"$f":"U19","v":467466237.37373734},{"$f":"VLOOKUP($C$3&V16,'Tekniske data'!$C$6:$R$36,MATCH($E$19,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":492230808.0808081},{"$f":"$V$20-$V$9+W9","v":532855808.0808081},{"$f":"$V$20-$V$9+X9","v":573480808.08080816},{"$f":"$V$20-$V$9+Y9","v":614105808.08080816},{"$f":"$V$20-$V$9+Z9","v":776605808.08080816},{"$f":"VLOOKUP($C$3&AA16,'Tekniske data'!$C$6:$R$36,MATCH($E$19,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":708881691.91919184},{"$f":"AA20","v":708881691.91919184},{"$f":"AB20","v":708881691.91919184},{"$f":"AC20","v":708881691.91919184},{"$f":"AD20","v":708881691.91919184},{"$f":"AE20","v":708881691.91919184},708881691.91919184,708881691.91919184,708881691.91919184,708881691.91919184,708881691.91919184,708881691.91919184,708881691.91919184,708881691.91919184,708881691.91919184,708881691.91919184]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"El"},null,null,null,null,{"$f":"VLOOKUP($C$3&L16,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"El"},null,null,null,null,{"$f":"VLOOKUP($C$3&Q16,'Tekniske data'!$C$6:$R$36,MATCH($E$21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"El"},null,null,null,null,{"$f":"VLOOKUP($C$3&V16,'Tekniske data'!$C$6:$R$36,MATCH($E$21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"El"},null,null,null,null,{"$f":"VLOOKUP($C$3&AA16,'Tekniske data'!$C$6:$R$36,MATCH($E$21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"El"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH($E$22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Varmepumpe"},null,null,null,null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH($E$22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Varmepumpe"},null,null,null,null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH($E$22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Varmepumpe"},null,null,null,null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH($E$22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Varmepumpe"},null,null,null,null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH($E$22,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Varmepumpe"}]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AC$266,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":252546.45736867734}]
[]
[null,null,"Produktion (fra VPH3)",null,"Grundscenarie","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":248164.48473004895},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":248164.48473004895},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":248164.48473004895},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":248164.48473004895},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":248164.48473004895},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":390506.33947009034},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":532848.19421013165},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":675190.04895017296},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":817531.90369021427},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":959873.75843025569},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":961879.56081232068},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":963885.36319438578},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":965891.16557645076},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":967896.96795851574},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":969902.77034058073},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":968168.22530878463},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1004197.7015823096},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":983298.32513942721},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1176125.2213768982},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1155838.8711515104},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1176512.1069574885},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1197185.3427634665},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1217858.5785694446},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1238531.8143754224},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1259205.050181401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1259205.050181401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1259205.050181401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1259205.050181401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1259205.050181401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1259205.050181401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1259205.050181401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1259205.050181401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1259205.050181401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1259205.050181401},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1259205.050181401}]
[null,null,null,null,"Konverteringsscen.","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":252546.45736867734},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":252546.45736867734},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":252546.45736867734},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":252546.45736867734},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":252546.45736867734},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":402619.52158284903},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":552692.5857970207},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":702765.65001119243},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":852838.71422536415},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1002911.7784395359},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1012897.8160144041},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1022883.8535892722},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1032869.8911641404},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1042855.9287390085},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1052841.9663138769},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1093483.4808857045},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1184563.8538834255},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1226213.0082044327},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1732990.0224036975},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1702751.621369384},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1730673.6885862842},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1758595.7558031846},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1786517.823020085},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1814439.8902369854},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1842361.9574538856},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1842361.9574538856},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1842361.9574538856},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1842361.9574538856},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1842361.9574538856},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1842361.9574538856},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1842361.9574538856},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1842361.9574538856},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1842361.9574538856},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1842361.9574538856},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$248:$AM$266,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":1842361.9574538856}]
[]
[null,null,null,null,"Faste D&V","kr/år     Grund",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":80808.080808080806},{"$f":"H29","v":105050.50505050505},{"$f":"I29","v":129292.92929292927},153535.3535353535,177777.77777777772,202020.20202020198,462707.07070707064,723393.93939393922,984080.80808080779,1244767.6767676764,1505454.5454545452,{"$f":"Q28+(V28-Q28)/(5)","v":1506197.106197106},{"$f":"R28+(V28-Q28)/(5)","v":1506939.6669396667},{"$f":"S28+(V28-Q28)/(5)","v":1507682.2276822275},{"$f":"T28+(V28-Q28)/(5)","v":1508424.7884247883},{"$f":"V29-V10","v":1509167.349167349},1509167.349167349,1509167.349167349,1509167.349167349,1509167.3491673488,1535156.975156975,{"$f":"AA28","v":1535156.975156975},{"$f":"AB28","v":1535156.975156975},1535156.975156975,1535156.975156975,{"$f":"AE28","v":1535156.975156975},{"$f":"AF28","v":1535156.975156975},1535156.975156975,1535156.975156975,1535156.975156975,1535156.975156975,1535156.975156975,1535156.975156975,1535156.975156975,1535156.975156975,1535156.975156975]
[null,null,null,null,null,"kr/år     Konv",{"$f":"G28","v":80808.080808080806},{"$f":"G29+(L29-G29)/(5)","v":105050.50505050505},{"$f":"H29+(L29-G29)/(5)","v":129292.92929292927},{"$f":"I29+(L29-G29)/(5)","v":153535.3535353535},{"$f":"J29+(L29-G29)/(5)","v":177777.77777777772},{"$f":"VLOOKUP($C$3&L16,'Tekniske data'!$C$6:$R$36,MATCH($E$28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":202020.20202020198},{"$f":"L29+(Q29-L29)/(5)","v":462707.07070707064},{"$f":"M29+(Q29-L29)/(5)","v":723393.93939393922},{"$f":"N29+(Q29-L29)/(5)","v":984080.80808080779},{"$f":"O29+(Q29-L29)/(5)","v":1244767.6767676764},{"$f":"VLOOKUP($C$3&Q16,'Tekniske data'!$C$6:$R$36,MATCH($E$28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":1505454.5454545452},{"$f":"R28","v":1506197.106197106},{"$f":"S28","v":1506939.6669396667},{"$f":"T28","v":1507682.2276822275},{"$f":"U28","v":1508424.7884247883},{"$f":"VLOOKUP($C$3&V16,'Tekniske data'!$C$6:$R$36,MATCH($E$28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":1606464.6464646463},{"$f":"$V$29-$V$10+W10","v":1703761.9437619436},{"$f":"$V$29-$V$10+X10","v":1801059.2410592409},{"$f":"$V$29-$V$10+Y10","v":1898356.5383565382},{"$f":"$V$29-$V$10+Z10","v":2287545.727545727},{"$f":"VLOOKUP($C$3&AA16,'Tekniske data'!$C$6:$R$36,MATCH($E$28,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":2313535.3535353532},{"$f":"AA29","v":2313535.3535353532},{"$f":"AB29","v":2313535.3535353532},{"$f":"AC29","v":2313535.3535353532},{"$f":"AD29","v":2313535.3535353532},{"$f":"AE29","v":2313535.3535353532},{"$f":"AF29","v":2313535.3535353532},2313535.3535353532,2313535.3535353532,2313535.3535353532,2313535.3535353532,2313535.3535353532,2313535.3535353532,2313535.3535353532,2313535.3535353532,2313535.3535353532]
[null,null,null,null,"Variable D&V","kr/MWh",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":13.636363636363637},{"$f":"G30","v":13.636363636363637},{"$f":"H30","v":13.636363636363637},13.636363636363637,13.636363636363637,{"$f":"VLOOKUP($C$3&L16,'Tekniske data'!$C$6:$R$36,MATCH(E30,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":13.636363636363637},13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,{"$f":"X30","v":13.636363636363637},13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E31,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0},{"$f":"G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E32,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":3.5},{"$f":"G32","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,"Teknisk data",null,"Elforbrug til pumper","%",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$S$36,MATCH(E33,'Tekniske data'!$C$5:$S$5,0),FALSE)","v":0},{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","kg/GJ",null,0,{"$f":"H34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","g/MWh",null,0,{"$f":"H35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","g/MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"N2O","g/MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Økonomisk data",null,"Elpris","DKK/MWh",null,{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$40&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-transportomkostninger","DKK/MWh",null,{"$f":"VLOOKUP(H16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":296.94225542659308},{"$f":"VLOOKUP(I16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":207.629498667505},{"$f":"VLOOKUP(J16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":188.6829227667688},{"$f":"VLOOKUP(K16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":141.04027223076099},{"$f":"VLOOKUP(L16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":142.26056969585852},{"$f":"VLOOKUP(M16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":141.63687146843711},{"$f":"VLOOKUP(N16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":201},{"$f":"VLOOKUP(O16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":164},{"$f":"VLOOKUP(P16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":158},{"$f":"VLOOKUP(Q16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":157},{"$f":"VLOOKUP(R16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":156},{"$f":"VLOOKUP(S16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":155},{"$f":"VLOOKUP(T16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":154},{"$f":"VLOOKUP(U16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":152},{"$f":"VLOOKUP(V16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(W16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(X16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(Y16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(Z16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AA16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AB16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AC16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AD16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AE16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AF16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AG16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AH16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AI16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AJ16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AK16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AL16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AM16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AN16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AO16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148},{"$f":"VLOOKUP(AP16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)","v":148}]
[null,null,null,null,"Elafgift geotermi","Kr/MWh",null,{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$42,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585}]
[null,null,null,null,"Elafgift pumper","Kr/MWh",null,{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$43,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4}]
[null,null,null,null,"Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$44&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,"Emissionspriser \n(skadesomkostninger)","CH4-pris","Kr/GJ fuel",null,{"$f":"H37*H44*L8/1000000","v":0},{"$f":"H45","v":0},{"$f":"I45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y45","v":0},0,0,0,0,0,0,{"$f":"AF45","v":0},{"$f":"AG45","v":0},{"$f":"AH45","v":0},{"$f":"AI45","v":0},{"$f":"AJ45","v":0},{"$f":"AK45","v":0},{"$f":"AL45","v":0},{"$f":"AM45","v":0},{"$f":"AN45","v":0},{"$f":"AO45","v":0}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H38/1000000*H44*M8","v":0},{"$f":"H46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E47,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H47","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H47*H34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG47*AG34","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E49,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H49","v":12},{"$f":"I49","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF49","v":12},{"$f":"AG49","v":12},{"$f":"AH49","v":12},{"$f":"AI49","v":12},{"$f":"AJ49","v":12},{"$f":"AK49","v":12},{"$f":"AL49","v":12},{"$f":"AM49","v":12},{"$f":"AN49","v":12},{"$f":"AO49","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H49*H35/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG49*AG35/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E51,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H51","v":60},{"$f":"I51","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y51","v":60},60,60,60,60,60,60,{"$f":"AF51","v":60},{"$f":"AG51","v":60},{"$f":"AH51","v":60},{"$f":"AI51","v":60},{"$f":"AJ51","v":60},{"$f":"AK51","v":60},{"$f":"AL51","v":60},{"$f":"AM51","v":60},{"$f":"AN51","v":60},{"$f":"AO51","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H36*H51/1000","v":0},{"$f":"H52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"El-salgpris, i forhold til normal pris","(%)",null,{"$f":"I53","v":1.2329779904497973},{"$f":"J53","v":1.2329779904497973},{"$f":"K53","v":1.2329779904497973},{"$f":"L53","v":1.2329779904497973},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(L16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.2329779904497973},{"$f":"L53+(Q53-L53)/(5)","v":1.2140675922369322},{"$f":"M53+(Q53-L53)/(5)","v":1.1951571940240671},{"$f":"N53+(Q53-L53)/(5)","v":1.176246795811202},{"$f":"O53+(Q53-L53)/(5)","v":1.1573363975983368},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Q16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":1.1384259993854717},{"$f":"Q53+(V53-Q53)/(5)","v":1.0762365065013122},{"$f":"R53+(V53-Q53)/(5)","v":1.0140470136171527},{"$f":"S53+(V53-Q53)/(5)","v":0.95185752073299312},{"$f":"T53+(V53-Q53)/(5)","v":0.88966802784883359},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(V16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.82747853496467394},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(W16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.70243602220254442},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(X16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.65698206616754484},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Y16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.56379787657002856},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(Z16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.67824184033331447},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AA16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.66969679679520555},{"$f":"AA53+(AF53-AA53)/(5)","v":0.66613148614710382},{"$f":"AB53+(AF53-AA53)/(5)","v":0.6625661754990021},{"$f":"AC53+(AF53-AA53)/(5)","v":0.65900086485090037},{"$f":"AD53+(AF53-AA53)/(5)","v":0.65543555420279864},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AF16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.65187024355469714},{"$f":"AF53+(AK53-AF53)/(5)","v":0.65187024355469714},{"$f":"AG53+(AK53-AF53)/(5)","v":0.65187024355469714},{"$f":"AH53+(AK53-AF53)/(5)","v":0.65187024355469714},{"$f":"AI53+(AK53-AF53)/(5)","v":0.65187024355469714},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AK16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.65187024355469714},{"$f":"AK53+(AP53-AK53)/(5)","v":0.65187024355469714},{"$f":"AL53+(AP53-AK53)/(5)","v":0.65187024355469714},{"$f":"AM53+(AP53-AK53)/(5)","v":0.65187024355469714},{"$f":"AN53+(AP53-AK53)/(5)","v":0.65187024355469714},{"$f":"VLOOKUP($C$3,Elafregningspris!$C$22:$X$53,MATCH(AP16,Elafregningspris!$C$2:$N$2,0),FALSE)","v":0.65187024355469714}]
[null,null,null,"Grund sce.","Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H25=0,0,-PMT($E$9,$I$9,H$19)/H25)","v":20.199435578086085},46.264787248048364,72.330138918010661,98.395490587972958,20.199435578086085,29.401000516757644,33.686464268962844,36.165026809106138,37.780495964243443,38.916841955948037,37.675505279055898,36.439334934506846,35.208298736557538,33.98236476626262,32.761501368715955,32.820196023165252,31.642644558900979,32.315188712976521,27.017081481200247,23.368593906013118,22.957969612887499,22.561526804509853,22.178543285749896,21.808345080215215,21.45030247205025,{"$f":"IF(AG25=0,0,-PMT($E$9,$I$9,AG$19)/AG25)","v":21.45030247205025},21.45030247205025,21.45030247205025,21.45030247205025,21.45030247205025,21.45030247205025,21.45030247205025,21.45030247205025,21.45030247205025,21.45030247205025]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H25=0,0,H28/H25)","v":0.42330998798953051},0.52099690829480672,0.61868382860008286,0.71637074890535912,0.81405766921063549,1.1848900361898229,1.3575985566888584,1.4574871321206779,1.5225921718149287,1.5683880637767549,1.5658895017221299,1.5634013384595444,1.5609235092055449,1.5584559497136885,1.5559985962689908,1.5587862829169175,1.5028587964196305,1.5348010980831845,1.283168936212894,1.3281755904502217,1.3048373799798438,1.2823051872764892,1.2605379657137568,1.2394974092216899,1.2191477273187719,{"$f":"IF(AG25=0,0,AG28/AG25)","v":1.2191477273187719},1.2191477273187719,1.2191477273187719,1.2191477273187719,1.2191477273187719,1.2191477273187719,1.2191477273187719,1.2191477273187719,1.2191477273187719,1.2191477273187719]
[null,null,"Beregning     Varmeproduktionsomkostning","Konverterede","Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H26=0,0,-PMT($E$9,$I$9,H$20)/H26)","v":19.848952047486826},45.462039769563816,71.075127491640828,96.688215213717825,19.848952047486826,28.516444119301607,32.476953945666146,34.745958657962007,36.216414983063864,37.246800922623926,35.77784244199141,34.33756576043519,32.925138970105863,31.539762027432932,32.895620416425913,34.287036870723483,34.063783930837907,35.237879247870708,31.53094950698388,29.292398567851745,28.819805538241468,28.362219680456175,27.918937338610046,27.489298170518737,27.072681865477687,{"$f":"IF(AG26=0,0,-PMT($E$9,$I$9,AG$20)/AG26)","v":27.072681865477687},27.072681865477687,27.072681865477687,27.072681865477687,27.072681865477687,27.072681865477687,27.072681865477687,27.072681865477687,27.072681865477687,27.072681865477687]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H26=0,0,H29/H26)","v":0.41596507092217155},0.51195701036574959,0.60794894980932757,0.70394088925290554,0.79993282869648363,1.1492415193580152,1.3088540682172449,1.4002972513883327,1.4595581274688056,1.5010837222361995,1.4870178238943768,1.4732265659017449,1.4597019823890203,1.4464364126008589,1.5258364482649445,1.5581048763369731,1.5204408231390163,1.5481458161468522,1.3199993640891525,1.3587039498307838,1.336783108677861,1.3155583629159375,1.2949970740422572,1.275068612624682,1.2557442060585216,{"$f":"IF(AG26=0,0,AG29/AG26)","v":1.2557442060585216},1.2557442060585216,1.2557442060585216,1.2557442060585216,1.2557442060585216,1.2557442060585216,1.2557442060585216,1.2557442060585216,1.2557442060585216,1.2557442060585216]
[null,null,null,"Nye kunder","Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H25=0,0,-PMT($E$9,$I$9,(H20-H19))/(H26-H25))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,34.464027662273949,45.619645128615815,47.54360019065652,47.068686145176478,41.064455703284828,41.811696555572809,41.264769541171795,40.731966175457671,40.212746346144037,39.706597134054391,39.213031123025985,{"$f":"IF(AG25=0,0,-PMT($E$9,$I$9,(AG20-AG19))/(AG26-AG25))","v":39.213031123025985},39.213031123025985,39.213031123025985,39.213031123025985,39.213031123025985,39.213031123025985,39.213031123025985,39.213031123025985,39.213031123025985,39.213031123025985]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H25=0,0,(H29-H28)/(H26-H25))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.1731159936566535,1.5528404239270792,1.618329648705856,1.6021641190172093,1.3977869977472657,1.4232222197567996,1.4046054511584201,1.3864694353706446,1.3687957875904038,1.3515670486369167,1.3347666274227543,{"$f":"IF(AG25=0,0,(AG29-AG28)/(AG26-AG25))","v":1.3347666274227543},1.3347666274227543,1.3347666274227543,1.3347666274227543,1.3347666274227543,1.3347666274227543,1.3347666274227543,1.3347666274227543,1.3347666274227543,1.3347666274227543]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H30/3.6","v":3.7878787878787881},3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,{"$f":"AG30/3.6","v":3.7878787878787881},3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881,3.7878787878787881]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,{"$f":"1/H32*H40*H53/3.6+H33*H40*H53/3.6","v":18.589538417122352},{"$f":"1/I32*I40*I53/3.6+I33*I40*I53/3.6","v":18.216017022339322},26.049508607703959,34.249388623605476,36.206496544954362,34.687645492483767,119.5157194024067,61.61292739963438,51.437173226592748,48.789685687948783,45.270265749658371,41.044760074979983,37.016681361838621,31.773858137458337,25.612430844144669,21.742067353888277,20.335159190900193,17.450886655738977,20.993199819840683,20.728710376994457,20.61835552360083,20.508000670207206,20.397645816813579,20.287290963419956,20.17693611002634,{"$f":"1/AG32*AG40*AG53/3.6+AG33*AG40*AG53/3.6","v":20.17693611002634},20.17693611002634,20.17693611002634,20.17693611002634,20.17693611002634,20.17693611002634,20.17693611002634,20.17693611002634,20.17693611002634,20.17693611002634]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,{"$f":"1/H32*H41/3.6+H33*H41/3.6","v":23.566845668777226},16.478531640278174,14.974835140219744,11.193672399266745,11.290521404433214,11.241021545114055,15.952380952380951,13.015873015873014,12.539682539682538,12.460317460317459,12.38095238095238,12.301587301587301,12.222222222222221,12.063492063492061,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,{"$f":"1/AG32*AG41/3.6+AG33*AG41/3.6","v":11.746031746031745},11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745,11.746031746031745]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,{"$f":"1/H32*H45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG32*AG45","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,{"$f":"1/H32*H46","v":0},{"$f":"H65","v":0},{"$f":"I65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF65","v":0},{"$f":"AG65","v":0},{"$f":"AH65","v":0},{"$f":"AI65","v":0},{"$f":"AJ65","v":0},{"$f":"AK65","v":0},{"$f":"AL65","v":0},{"$f":"AM65","v":0},{"$f":"AN65","v":0},{"$f":"AO65","v":0}]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,{"$f":"1/H32*H48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG32*AG48","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,{"$f":"1/H32*H50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/AG32*AG50","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt elsalg","Kr/GJ"]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Afgifter","Kr/GJ",null,{"$f":"1/H32*H43/3.6+H33*H42/3.6","v":13.003792073559515},13.003792073559515,13.003792073559515,13.003792073559515,13.003792073559515,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,{"$f":"1/AG32*AG43/3.6+AG33*AG42/3.6","v":0.31746031746031744},0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744,0.31746031746031744]
[null,null,"Grundscenarie, pris uden konverteringer",null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H25=0,0,SUM(H60:H69)+SUM(H54:H55))","v":66.567008439853993},85.268211606839458,117.76104528241324,148.34280114762933,72.298389984563087,80.30243637842409,174.30004196831814,116.03919314461299,107.06782269021244,105.52311195586981,100.68049169926758,95.136962437412464,89.796004617702721,83.166049704805488,75.463841343040144,71.654960193880981,69.014573080131342,66.834787000709213,64.827360771164365,60.959390407368332,60.415073050378709,59.885743195904084,59.37063760218777,58.869043986767394,58.380296843305899,{"$f":"IF(AG25=0,0,SUM(AG60:AG69)+SUM(AG54:AG55))","v":58.380296843305899},58.380296843305899,58.380296843305899,58.380296843305899,58.380296843305899,58.380296843305899,58.380296843305899,58.380296843305899,58.380296843305899,58.380296843305899]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H60:H69)","v":45.944262873778371},{"$f":"SUM(I60:I69)","v":38.482427450496289},44.812222535802491,49.230939810751011,51.284896737266365,49.716545825476615,139.25597914266643,78.416679203386181,67.764734554154074,65.037881936145027,61.43909691848954,57.134226164446076,53.026782371939632,47.625228988829186,41.146341378055205,37.27597788779881,35.869069724810728,32.984797189649512,36.527110353751219,36.262620910904992,36.152266057511362,36.041911204117739,35.931556350724115,35.821201497330492,35.710846643936875,{"$f":"SUM(AG60:AG69)","v":35.710846643936875},35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875]
[]
[null,null,"Konverteringsscenarie",null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H26=0,0,SUM(H60:H69)+SUM(H56:H57))","v":66.209179992187373},84.456424230425853,116.49529897725265,146.62309591372173,71.933781613449668,79.38223146413624,173.04178715654982,114.56293511273651,105.44070766468674,103.78576658100516,98.703957184375327,92.945018490783013,87.411623324434515,80.611427428862982,75.567798242746065,73.121119634859269,71.453294478787654,69.770822253667063,69.378059224824256,66.913723428587517,66.308854704430686,65.719689247489853,65.145490763376415,64.585568280473908,64.039272715473089,{"$f":"IF(AG26=0,0,SUM(AG60:AG69)+SUM(AG56:AG57))","v":64.039272715473089},64.039272715473089,64.039272715473089,64.039272715473089,64.039272715473089,64.039272715473089,64.039272715473089,64.039272715473089,64.039272715473089,64.039272715473089]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H60:H69)","v":45.944262873778371},{"$f":"SUM(I60:I69)","v":38.482427450496289},44.812222535802491,49.230939810751011,51.284896737266365,49.716545825476615,139.25597914266643,78.416679203386181,67.764734554154074,65.037881936145027,61.43909691848954,57.134226164446076,53.026782371939632,47.625228988829186,41.146341378055205,37.27597788779881,35.869069724810728,32.984797189649512,36.527110353751219,36.262620910904992,36.152266057511362,36.041911204117739,35.931556350724115,35.821201497330492,35.710846643936875,{"$f":"SUM(AG60:AG69)","v":35.710846643936875},35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875]
[]
[null,null,"Nye kunder",null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H28=0,0,SUM(H60:H69)+SUM(H58:H59))","v":45.944262873778371},38.482427450496289,44.812222535802491,49.230939810751011,51.284896737266365,49.716545825476615,139.25597914266643,78.416679203386181,67.764734554154074,65.037881936145027,61.43909691848954,57.134226164446076,53.026782371939632,47.625228988829186,76.783485033985812,{"$f":"IF(W28=0,0,SUM(W60:W69)+SUM(W58:W59))","v":84.448463440341698},85.030999564173101,81.655647453843201,78.989353054783322,79.497539686234603,78.821641049841574,78.160346814946053,77.513098484458553,76.879365680021806,76.258644394385612,{"$f":"IF(AG28=0,0,SUM(AG60:AG69)+SUM(AG58:AG59))","v":76.258644394385612},76.258644394385612,76.258644394385612,76.258644394385612,76.258644394385612,76.258644394385612,76.258644394385612,76.258644394385612,76.258644394385612,76.258644394385612]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H60:H69)","v":45.944262873778371},{"$f":"SUM(I60:I69)","v":38.482427450496289},44.812222535802491,49.230939810751011,51.284896737266365,49.716545825476615,139.25597914266643,78.416679203386181,67.764734554154074,65.037881936145027,61.43909691848954,57.134226164446076,53.026782371939632,47.625228988829186,41.146341378055205,37.27597788779881,35.869069724810728,32.984797189649512,36.527110353751219,36.262620910904992,36.152266057511362,36.041911204117739,35.931556350724115,35.821201497330492,35.710846643936875,{"$f":"SUM(AG60:AG69)","v":35.710846643936875},35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875,35.710846643936875]

{"sheet":"Sol","index":22,"n_rows":65,"n_cols":42,"rows_kept":65,"cut":false,"hidden":true,"merged":[[40,3,48,3],[49,2,60,2],[49,3,60,3],[30,3,34,3],[36,2,48,2]]}
[]
[]
[null,null,"Sol",{"$f":"VLOOKUP(C3,'Tekniske data'!C6:S29,MATCH(\"Titel\",'Tekniske data'!C5:S5,0),FALSE)","v":"Solvarme"}]
[]
[]
[null,null,"Generel input data","Ændres i resultat-fanen",null,null,"Værk data ",null,null,null,null,"CO2-ækvivalenter"]
[null,null,null,null,null,null,null,null,null,null,null,"CH4","N2O"]
[null,null,"Prisår",null,{"$f":"Sammenligning!G10","v":2021},null,"Idriftsættelse",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G8,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":2015},null,null,24,298]
[null,null,"Diskonteringsrente",null,{"$f":"Sammenligning!G11","v":3.5000000000000003E-2},null,"Fastsat levetid ",null,30]
[null,null,"Brændsels- og CO2-scenarie",null,{"$f":"Sammenligning!G13","v":"ENS's priser fra 2022"},null,"Max elkapacitet",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(G10,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"-"}]
[null,null,"Prisjustering (fra 2014 til valgte år)",null,{"$f":"VLOOKUP(E8,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[null,null,"EURDKK",null,7.42]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"I8","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[]
[null,null,"Investeringsdata",null,"Investering","kr",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":0},{"$f":"G19+(L19-G19)/(5)","v":3630659.6756756753},{"$f":"H19+(L19-G19)/(5)","v":7261319.3513513505},{"$f":"I19+(L19-G19)/(5)","v":10891979.027027026},{"$f":"J19+(L19-G19)/(5)","v":14522638.702702701},{"$f":"VLOOKUP($C$3&L16,'Tekniske data'!$C$6:$R$36,MATCH(E19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E11","v":18153298.378378376},{"$f":"L19+(Q19-L19)/(5)","v":29045277.405405402},{"$f":"M19+(Q19-L19)/(5)","v":39937256.432432428},{"$f":"N19+(Q19-L19)/(5)","v":50829235.459459454},{"$f":"O19+(Q19-L19)/(5)","v":61721214.48648648},{"$f":"VLOOKUP($C$3&Q16,'Tekniske data'!$C$6:$R$36,MATCH($E$19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E11","v":72613193.513513505},{"$f":"Q19+(V19-Q19)/(5)","v":94396890.162162155},{"$f":"R19+(V19-Q19)/(5)","v":116180586.8108108},{"$f":"S19+(V19-Q19)/(5)","v":137964283.45945945},{"$f":"T19+(V19-Q19)/(5)","v":159747980.1081081},{"$f":"VLOOKUP($C$3&V16,'Tekniske data'!$C$6:$R$36,MATCH($E$19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E11","v":181531676.75675672},{"$f":"X19","v":363063353.51351345},363063353.51351345,363063353.51351345,{"$f":"AA19","v":363063353.51351345},{"$f":"VLOOKUP($C$3&AA16,'Tekniske data'!$C$6:$R$36,MATCH($E$19,'Tekniske data'!$C$5:$R$5,0),FALSE)*E11","v":363063353.51351345},{"$f":"AA19","v":363063353.51351345},{"$f":"AB19","v":363063353.51351345},363063353.51351345,363063353.51351345,{"$f":"AE19","v":363063353.51351345},{"$f":"AF19","v":363063353.51351345},{"$f":"AG19","v":363063353.51351345},363063353.51351345,363063353.51351345,363063353.51351345,363063353.51351345,363063353.51351345,363063353.51351345,363063353.51351345,363063353.51351345]
[null,null,null,null,"Brændsel",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E20,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Sol"},null,null,null,null,{"$f":"VLOOKUP($C$3&L16,'Tekniske data'!$C$6:$R$36,MATCH(E20,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Sol"},null,null,null,null,{"$f":"VLOOKUP($C$3&Q16,'Tekniske data'!$C$6:$R$36,MATCH($E$20,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Sol"},null,null,null,null,{"$f":"VLOOKUP($C$3&V16,'Tekniske data'!$C$6:$R$36,MATCH($E$20,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Sol"},null,null,null,null,{"$f":"VLOOKUP($C$3&AA16,'Tekniske data'!$C$6:$R$36,MATCH($E$20,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Sol"}]
[null,null,null,null,"Type",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Solvarme"},null,null,null,null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Solvarme"},null,null,null,null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Solvarme"},null,null,null,null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Solvarme"},null,null,null,null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E21,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"Solvarme"}]
[]
[null,null,"Produktion (fra VH3)",null,"Årlig varmeproduktion","GJ/år",null,{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(H$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":30400.199999999892},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(I$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":30400.199999999892},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(J$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":30400.199999999892},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(K$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":0},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(L$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":30400.199999999892},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(M$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":45400.319999999811},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(N$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":60400.439999999726},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(O$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":75400.559999999648},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(P$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":90400.679999999571},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Q$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":105400.79999999949},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(R$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":135400.67999999959},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(S$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":165400.55999999971},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(T$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":195400.4399999998},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(U$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":225400.31999999992},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(V$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":255400.2},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(W$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":255400.2},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(X$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":255400.2},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Y$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":255400.2},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(Z$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":255400.2},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AA$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AB$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AC$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AD$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AE$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AF$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AG$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AH$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AI$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AJ$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AK$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AL$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AM$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AN$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AO$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898},{"$f":"VLOOKUP($C$3,'Samlet hovedstaden -alle værker'!$C$272:$AM$289,MATCH(AP$16,'Samlet hovedstaden -alle værker'!$C$271:$AM$271,0),FALSE)*1000","v":505400.39999999898}]
[null,null,null,null,"Fuldlasttimer"]
[]
[null,null,null,null,"Faste D&V","kr/år",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E26,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":0},{"$f":"G26+(L26-G26)/(5)","v":15015.135135135133},{"$f":"H26+(L26-G26)/(5)","v":30030.270270270266},{"$f":"I26+(L26-G26)/(5)","v":45045.4054054054},{"$f":"J26+(L26-G26)/(5)","v":60060.540540540533},{"$f":"VLOOKUP($C$3&L16,'Tekniske data'!$C$6:$R$36,MATCH($E$26,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":75075.675675675666},{"$f":"L26+(Q26-L26)/(5)","v":120121.08108108107},{"$f":"M26+(Q26-L26)/(5)","v":165166.48648648645},{"$f":"N26+(Q26-L26)/(5)","v":210211.89189189184},{"$f":"O26+(Q26-L26)/(5)","v":255257.29729729722},{"$f":"VLOOKUP($C$3&Q16,'Tekniske data'!$C$6:$R$36,MATCH($E$26,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":300302.70270270266},{"$f":"Q26+(V26-Q26)/(5)","v":390392.43243243237},{"$f":"R26+(V26-Q26)/(5)","v":480482.16216216207},{"$f":"S26+(V26-Q26)/(5)","v":570571.89189189184},{"$f":"T26+(V26-Q26)/(5)","v":660661.62162162154},{"$f":"VLOOKUP($C$3&V16,'Tekniske data'!$C$6:$R$36,MATCH($E$26,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":750751.35135135124},{"$f":"X26","v":1501502.7027027025},1501502.7027027025,1501502.7027027025,{"$f":"AA26","v":1501502.7027027025},{"$f":"VLOOKUP($C$3&AA16,'Tekniske data'!$C$6:$R$36,MATCH($E$26,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":1501502.7027027025},{"$f":"AA26","v":1501502.7027027025},{"$f":"AB26","v":1501502.7027027025},1501502.7027027025,1501502.7027027025,{"$f":"AE26","v":1501502.7027027025},{"$f":"AF26","v":1501502.7027027025},1501502.7027027025,1501502.7027027025,1501502.7027027025,1501502.7027027025,1501502.7027027025,1501502.7027027025,1501502.7027027025,1501502.7027027025,1501502.7027027025]
[null,null,null,null,"Variable D&V","kr/MWh",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":4.864864864864864},{"$f":"G27","v":4.864864864864864},{"$f":"H27","v":4.864864864864864},4.864864864864864,4.864864864864864,{"$f":"VLOOKUP($C$3&L16,'Tekniske data'!$C$6:$R$36,MATCH(E27,'Tekniske data'!$C$5:$R$5,0),FALSE)*$E$11","v":4.864864864864864},4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,{"$f":"X27","v":4.864864864864864},4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,{"$f":"AE27","v":4.864864864864864},{"$f":"AF27","v":4.864864864864864},4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864,4.864864864864864]
[null,null,null,null,"Elvirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E28,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"-"},{"$f":"G28","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Varmevirkningsgrad",null,{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$R$36,MATCH(E29,'Tekniske data'!$C$5:$R$5,0),FALSE)","v":"-"},{"$f":"G29","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"AE29","v":"-"},{"$f":"AF29","v":"-"},"-","-","-","-","-","-","-","-","-"]
[null,null,"Teknisk data",null,"Elforbrug til pumper","%",{"$f":"VLOOKUP($C$3,'Tekniske data'!$C$6:$S$36,MATCH(E30,'Tekniske data'!$C$5:$S$5,0),FALSE)","v":0},{"$f":"G30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE30","v":0},{"$f":"AF30","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Emissionsfaktorer","SO2","kg/GJ",null,0,{"$f":"H31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","g/MWh",null,0,{"$f":"H32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","g/MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4","g/MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"N2O","g/MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Økonomisk data",null,"Elpris","DKK/MWh",null,{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(H16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":189.96947704662099},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(I16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":186.15240195629499},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(J16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":266.20410988628601},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(K16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":350},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(L16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":370},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(M16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":360},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(N16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":1260},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(O16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":660},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(P16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":560},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Q16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":540},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(R16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":530},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(S16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":510},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(T16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":490},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(U16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":450},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(V16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(W16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(X16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Y16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(Z16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AA16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AB16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AC16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AD16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AE16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AF16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AG16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AH16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AI16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AJ16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AK16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AL16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AM16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AN16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AO16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390},{"$f":"HLOOKUP($E$37&\"-\"&$E$10,'Brændsels- og elpriser'!$E$13:$AH$49,MATCH(AP16,'Brændsels- og elpriser'!$D$13:$D$49,0),FALSE)*'Brændsels- og elpriser'!$H$9","v":390}]
[null,null,null,null,"El-transportomkostninger","DKK/MWh",null,{"$f":"VLOOKUP(H16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":321.01865451523571},{"$f":"VLOOKUP(I16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":224.46432288378915},{"$f":"VLOOKUP(J16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":203.9815381262365},{"$f":"VLOOKUP(K16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":152.47596997920104},{"$f":"VLOOKUP(L16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":153.7952104820092},{"$f":"VLOOKUP(M16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":153.1209421280401},{"$f":"VLOOKUP(N16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":217.29729729729726},{"$f":"VLOOKUP(O16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":177.29729729729726},{"$f":"VLOOKUP(P16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":170.81081081081078},{"$f":"VLOOKUP(Q16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":169.72972972972971},{"$f":"VLOOKUP(R16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":168.64864864864862},{"$f":"VLOOKUP(S16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":167.56756756756755},{"$f":"VLOOKUP(T16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":166.48648648648646},{"$f":"VLOOKUP(U16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":164.32432432432429},{"$f":"VLOOKUP(V16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(W16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(X16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(Y16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(Z16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AA16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AB16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AC16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AD16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AE16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AF16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AG16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AH16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AI16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AJ16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AK16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AL16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AM16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AN16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AO16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997},{"$f":"VLOOKUP(AP16,'ENS fremskrivningsdata'!$R$12:$AA$47,10,FALSE)*$E$11","v":159.99999999999997}]
[null,null,null,null,"Elafgift geotermi","Kr/MWh",null,{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585},{"$f":"VLOOKUP($E$39,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4.2283298097251585}]
[null,null,null,null,"Elafgift pumper","Kr/MWh",null,{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(H16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(I16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(J16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(K16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(L16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":163.8477801268499},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(M16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(N16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(O16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(P16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Q16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(R16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(S16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(T16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(U16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(V16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(W16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(X16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Y16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(Z16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AA16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AB16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AC16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AD16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AE16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AF16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AG16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AH16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AI16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AJ16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AK16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AL16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AM16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AN16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AO16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4},{"$f":"VLOOKUP($E$40,'Tilskud og afgifter'!$D$11:$AN$50,MATCH(AP16,'Tilskud og afgifter'!$D$11:$AN$11,0),FALSE)","v":4}]
[null,null,null,"Emissionspriser (skadesomkostninger)","Kvotepris","Kr/ton CO2",null,{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(H16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":56.852071005917153},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(I16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":42},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(J16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":115.71673838405506},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(K16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":195.74638834999999},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(L16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":214.42575100000002},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(M16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":220.80004550000001},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(N16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":617},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(O16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":623},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(P16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":633},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Q16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":642},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(R16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":658},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(S16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":676},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(T16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":695},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(U16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":716},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(V16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":738},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(W16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":760},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(X16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":785},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Y16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":811},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(Z16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":838},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AA16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":868},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AB16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":900},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AC16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":933},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AD16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":969},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AE16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1008},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AF16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AG16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AH16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AI16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AJ16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AK16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AL16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AM16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AN16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AO16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049},{"$f":"HLOOKUP($E$41&\"-\"&$E$10,'CO2-pris'!$D$12:$I$49,MATCH(AP16,'CO2-pris'!$D$12:$D$49,0),FALSE)*'CO2-pris'!$F$9","v":1049}]
[null,null,null,null,"CH4-pris","Kr/GJ fuel",null,{"$f":"H34*H41*L8/1000000","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y42","v":0},0,0,0,0,0,0,{"$f":"AF42","v":0},{"$f":"AG42","v":0},{"$f":"AH42","v":0},{"$f":"AI42","v":0},{"$f":"AJ42","v":0},{"$f":"AK42","v":0},{"$f":"AL42","v":0},{"$f":"AM42","v":0},{"$f":"AN42","v":0},{"$f":"AO42","v":0}]
[null,null,null,null,"N2O-pris","Kr/GJ fuel",null,{"$f":"H35/1000000*H41*M8","v":0},{"$f":"H43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SO2","Kr/kg",null,{"$f":"HLOOKUP(E44,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":13},{"$f":"H44","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,"SO2-pris","Kr/GJ fuel",null,{"$f":"H44*H31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG44*AG31","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx","Kr/kg",null,{"$f":"HLOOKUP(E46,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":12},{"$f":"H46","v":12},{"$f":"I46","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AF46","v":12},{"$f":"AG46","v":12},{"$f":"AH46","v":12},{"$f":"AI46","v":12},{"$f":"AJ46","v":12},{"$f":"AK46","v":12},{"$f":"AL46","v":12},{"$f":"AM46","v":12},{"$f":"AN46","v":12},{"$f":"AO46","v":12}]
[null,null,null,null,"NOx-pris","Kr/GJ fuel",null,{"$f":"H46*H32/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG46*AG32/1000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5","Kr/kg",null,{"$f":"HLOOKUP(E48,'ENS fremskrivningsdata'!$M$11:$O$15,2,FALSE)","v":60},{"$f":"H48","v":60},{"$f":"I48","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"Y48","v":60},60,60,60,60,60,60,{"$f":"AF48","v":60},{"$f":"AG48","v":60},{"$f":"AH48","v":60},{"$f":"AI48","v":60},{"$f":"AJ48","v":60},{"$f":"AK48","v":60},{"$f":"AL48","v":60},{"$f":"AM48","v":60},{"$f":"AN48","v":60},{"$f":"AO48","v":60}]
[null,null,null,null,"PM2,5-pris","Kr/GJ fuel",null,{"$f":"H34*H48/1000","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Beregning     Varmeproduktionsomkostning",null,"Kapitalomkostning","Kr/GJ",null,{"$f":"IF(H23=0,0,-PMT($E$9,$I$9,G19)/H23)","v":0},6.4935033710259704,12.987006742051941,0,25.974013484103882,21.740353501898642,26.146008364159449,28.798749146936078,30.571155178457673,31.839081108091086,29.158465257318291,31.030636279081914,32.327937500220877,33.279907526106669,34.008236485617651,38.645697983765253,77.291395967530505,77.291395967530505,77.291395967530505,39.058611723272328,39.058611723272328,39.058611723272328,39.058611723272328,39.058611723272328,39.058611723272328,{"$f":"IF(AG23=0,0,-PMT($E$9,$I$9,AF19)/AG23)","v":39.058611723272328},{"$f":"IF(AH23=0,0,-PMT($E$9,$I$9,AG19)/AH23)","v":39.058611723272328},{"$f":"IF(AI23=0,0,-PMT($E$9,$I$9,AH19)/AI23)","v":39.058611723272328},{"$f":"IF(AJ23=0,0,-PMT($E$9,$I$9,AI19)/AJ23)","v":39.058611723272328},{"$f":"IF(AK23=0,0,-PMT($E$9,$I$9,AJ19)/AK23)","v":39.058611723272328},{"$f":"IF(AL23=0,0,-PMT($E$9,$I$9,AK19)/AL23)","v":39.058611723272328},{"$f":"IF(AM23=0,0,-PMT($E$9,$I$9,AL19)/AM23)","v":39.058611723272328},{"$f":"IF(AN23=0,0,-PMT($E$9,$I$9,AM19)/AN23)","v":39.058611723272328},{"$f":"IF(AO23=0,0,-PMT($E$9,$I$9,AN19)/AO23)","v":39.058611723272328},{"$f":"IF(AP23=0,0,-PMT($E$9,$I$9,AO19)/AP23)","v":39.058611723272328}]
[null,null,null,null,"Faste D&V","Kr/GJ",null,{"$f":"IF(H23=0,0,H26/H23)","v":0.49391566947372673},0.98783133894745345,1.4817470084211801,0,2.4695783473686337,2.6458201413796547,2.7345245578755253,2.787935419735514,2.8236214295876803,2.8491501269696635,2.8832383443896559,2.9049609152602804,2.9200133423030801,2.9310589338188242,2.9395096454558423,5.8790192909116845,5.8790192909116845,5.8790192909116845,5.8790192909116845,2.97091712373537,2.97091712373537,2.97091712373537,2.97091712373537,2.97091712373537,2.97091712373537,{"$f":"IF(AG23=0,0,AG26/AG23)","v":2.97091712373537},2.97091712373537,2.97091712373537,2.97091712373537,2.97091712373537,2.97091712373537,2.97091712373537,2.97091712373537,2.97091712373537,2.97091712373537]
[null,null,null,null,"Var O&M","Kr/GJ",null,{"$f":"H27/3.6","v":1.3513513513513511},{"$f":"I27/3.6","v":1.3513513513513511},1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,{"$f":"AG27/3.6","v":1.3513513513513511},1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511]
[null,null,null,null,"Energiomkostninger","Kr/GJ",null,0,{"$f":"H53","v":0},{"$f":"I53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF53","v":0},{"$f":"AG53","v":0},{"$f":"AH53","v":0},{"$f":"AI53","v":0},{"$f":"AJ53","v":0},{"$f":"AK53","v":0},{"$f":"AL53","v":0},{"$f":"AM53","v":0},{"$f":"AN53","v":0},{"$f":"AO53","v":0}]
[null,null,null,null,"El-transportomkostninger","Kr/GJ",null,0,{"$f":"H54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CO2-omkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CH4-omkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"N20-omkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SO2-omkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOx-omkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PM2,5-omkostning","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt elsalg","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indtægt eltilskud","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Afgifter","Kr/GJ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total, langsigtede","Kr/GJ",null,{"$f":"IF(H23=0,0,SUM(H50:H61))","v":1.8452670208250779},8.8326860613247753,15.820105101824472,0,29.794943182823868,25.737524994629648,30.231884273386324,32.938035918022948,34.746127959396709,36.039582586412102,33.393054953059298,35.286948545693548,36.59930219387531,37.562317811276849,38.299097482424848,45.876068626028292,84.521766609793545,84.521766609793545,84.521766609793545,43.380880198359051,43.380880198359051,43.380880198359051,43.380880198359051,43.380880198359051,43.380880198359051,{"$f":"IF(AG23=0,0,SUM(AG50:AG61))","v":43.380880198359051},43.380880198359051,43.380880198359051,43.380880198359051,43.380880198359051,43.380880198359051,43.380880198359051,43.380880198359051,43.380880198359051,43.380880198359051]
[null,null,null,null,"Total, kortsigtede","Kr/GJ",null,{"$f":"SUM(H52:H61)","v":1.3513513513513511},{"$f":"SUM(I52:I61)","v":1.3513513513513511},1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,{"$f":"SUM(AG52:AG61)","v":1.3513513513513511},1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511,1.3513513513513511]

{"sheet":"VPHgrunddata","index":23,"n_rows":153,"n_cols":56,"rows_kept":153,"cut":false,"hidden":true,"merged":[[38,16,38,24]]}
[]
[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,"Produktion"]
[]
[]
[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,"Fuel: Dansk","(All)"]
[]
[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,"Heat generation incl loading (PJ) ","Column Labels"]
[null,"Produktion uden konverteringer",null,null,null,null,null,null,null,null,null,null,null,null,"PJ",null,"Produktion med konverteringer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UdenKonv[11]",null,null,null,null,null,null,null,null,"Reference[17]",null,null,null,null,null,null,null,null,"Grand Total"]
[null,"Kaldenavn","Balmorel-navn",2018,2020,2025,2030,2031,2032,2033,2034,2035,2040,2045,2050,null,"Kaldenavn","Balmorel-navn",{"$f":"D9","v":2018},2020,2025,2030,2031,2032,2033,2034,2035,2040,2045,{"$f":"O9","v":2050},null,null,null,null,"Row Labels","2020","2025","2030","2031","2032","2033","2034","2035","2040","2020","2025","2030","2031","2032","2033","2034","2035","2040",null,"2035","2040"]
[null,"AVV1kul","AVV1-ST-E1-CO",{"$f":"E10","v":0},{"$f":"VLOOKUP($C10,$C$41:$AA$236,D$38,FALSE)","v":0},{"$f":"VLOOKUP($C10,$C$41:$AA$236,E$38,FALSE)","v":0},0,0,0,0,0,0,0,0,0,null,"AVV1kul",{"$f":"C10","v":"AVV1-ST-E1-CO"},{"$f":"T10","v":0},{"$f":"VLOOKUP($C10,$C$41:$AA$236,Q$38,FALSE)","v":0},{"$f":"VLOOKUP($C10,$C$41:$AA$236,R$38,FALSE)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"AMV1",2.8700671894918748,2.388265592672834,2.2480300017215908,2.1865685921131059,2.1996622426466983,2.2030947493959463,2.9216303517748399,2.8688315302485803,2.6093238149708098,2.902206275882961,2.4871744062904129,2.3803805875527404,2.3231343915233298,2.3108614638593701,2.3040365875411437,2.9672103648617698,2.9025059131089002,2.6520326276694597,45.725016683326366,{"$f":"L41-Y41","v":-4.2708812698649901E-2},{"$f":"M41-Z41","v":-4.2708812698649901E-2}]
["AVV1-ST-E2-WP","AVV1træ","AVV1-ST-E1-WP",{"$f":"E11","v":2.60306636157227},{"$f":"VLOOKUP($C11,$C$41:$AA$236,D$38,FALSE)+VLOOKUP($A11,$C$41:$AA$236,D$38,FALSE)","v":2.60306636157227},{"$f":"VLOOKUP($C11,$C$41:$AA$236,E$38,FALSE)+VLOOKUP($A11,$C$41:$AA$236,E$38,FALSE)","v":4.6190769127646396},4.7492076125106193,4.67823185033801,3.1095065565095501,3.1209499864800803,0,0,0,0,0,null,"AVV1træ","AVV1-ST-E1-WP",2.7103432250510999,{"$f":"VLOOKUP($C11,$C$41:$AA$236,Q$38,FALSE)+VLOOKUP($A11,$C$41:$AA$236,Q$38,FALSE)","v":2.7103432250510999},{"$f":"VLOOKUP($C11,$C$41:$AA$236,R$38,FALSE)+VLOOKUP($A11,$C$41:$AA$236,R$38,FALSE)","v":4.80531271884744},4.90971675352211,4.82934369518712,3.2635978487364699,3.2631690026879703,0,0,0,0,0,null,null,null,null,"AMV1-HO-BP1-WP",0.50019943880163498,0.80922191424019396,1.2481277165825799,1.2102762916270999,1.2245626327844901,1.360417926048,1.65010232973854,1.62154890550061,1.42533927907656,0.51148402762297096,0.84296292528188299,1.3517896139119401,1.3054370086560401,1.30295815187857,1.3992219150416298,1.6470766663510699,1.6092753036484502,1.41387825916823,22.433880305960489,1.1461019908330039E-2,1.1461019908330039E-2]
[null,"AVV2gasGT","AVV2-GT-E1-NG",5.6274762212527599E-2,{"$f":"VLOOKUP($C12,$C$41:$AA$236,D$38,FALSE)","v":5.6274762212527599E-2},{"$f":"VLOOKUP($C12,$C$41:$AA$236,E$38,FALSE)","v":5.7014174645575302E-2},2.1087333847964799E-2,1.73585587524814E-2,1.5951193315002801E-2,1.51761860766596E-2,0.22791582488666198,0.20756079885404,9.7028977494567306E-2,9.7028977494567306E-2,9.7028977494567306E-2,null,"AVV2gasGT","AVV2-GT-E1-NG",6.1103318289585901E-2,{"$f":"VLOOKUP($C12,$C$41:$AA$236,Q$38,FALSE)","v":6.1103318289585901E-2},{"$f":"VLOOKUP($C12,$C$41:$AA$236,R$38,FALSE)","v":7.5253250104105801E-2},2.70206103960513E-2,2.4415424570634E-2,2.2516817858288098E-2,2.2367717655342598E-2,0.27396668630413301,0.25145286185385102,0.11692709284471001,0.11692709284471001,0.11692709284471001,null,null,null,null,"AMV1-ST-E1-WP",2.3698677506902399,1.57904367843264,0.99990228513901103,0.9762923004860059,0.97509960986220801,0.84267682334794602,1.2715280220362999,1.24728262474797,1.18398453589425,2.3907222482599901,1.64421148100853,1.0285909736408001,1.0176973828672899,1.0079033119808001,0.90481467249951397,1.3201336985106999,1.29323060946045,1.23815436850123,23.291136377365877,-5.416983260697994E-2,-5.416983260697994E-2]
[null,"AVV2halm","AVV2-ST-E1-ST",0.87928766734911801,{"$f":"VLOOKUP($C13,$C$41:$AA$236,D$38,FALSE)","v":0.87928766734911801},{"$f":"VLOOKUP($C13,$C$41:$AA$236,E$38,FALSE)","v":0.6377424695360151},0.67382259413678403,0.66385043234371199,0.76576962740520504,0.76560571287832602,0.81605481776961009,0.79577549809660109,0.78044017247899711,0.78044017247899711,0.78044017247899711,null,"AVV2halm","AVV2-ST-E1-ST",0.88475163663576595,{"$f":"VLOOKUP($C13,$C$41:$AA$236,Q$38,FALSE)","v":0.88475163663576595},0.6604988924882369,0.69503400521250402,0.685850170573157,0.78501048164830101,0.78594258114689897,0.82638442748124397,0.80838170030359702,0.79505475452586405,0.79505475452586405,0.79505475452586405,null,null,null,null,"AMV4",8.8483376738329298,8.9992793814140501,8.8680955697209001,8.8618970515742994,8.9437916608888308,8.987725697263679,9.0726555210869098,8.9399707202813499,8.5162540712747301,8.9096989057964198,9.1447334966839193,9.0056081415451104,8.9917477264419396,9.0604637530701595,9.1046494723359697,9.1681250768084794,9.0441569971286704,8.5887115585016716,161.05590247565002,-7.2457487226941453E-2,-7.2457487226941453E-2]
[null,"AVV2træ","AVV2-ST-E1-WP",5.8837471938613097,{"$f":"VLOOKUP($C14,$C$41:$AA$236,D$38,FALSE)","v":5.8837471938613097},{"$f":"VLOOKUP($C14,$C$41:$AA$236,E$38,FALSE)","v":3.51496550812245},3.5984343484006498,3.5638095108910504,4.5271063698296699,4.3478946212547198,5.2495031496579108,5.1461133501045193,4.9314189189799302,4.9314189189799302,4.9314189189799302,null,"AVV2træ","AVV2-ST-E1-WP",5.9548021201137402,{"$f":"VLOOKUP($C14,$C$41:$AA$236,Q$38,FALSE)","v":5.9548021201137402},3.74500686874805,3.8391574504784298,3.8035480076109502,4.7489093163571594,4.5568599072603799,5.3748353130873001,5.2823935384701803,5.0875708504828197,5.0875708504828197,5.0875708504828197,null,null,null,null,"AMV4-BP-B2-WO",1.51571405373718,1.7274447026289399,2.12878283646209,2.18182257908573,2.2519679049304302,2.6890603589099,2.96710554612608,2.9652800478642196,4.2644080020589303,1.5536221792175,1.8313699111958099,2.1981311252058298,2.2201864965394003,2.2891249972914403,2.7205043966942699,2.9585561358430899,2.9787811419336898,4.2834895344997106,45.725351950224237,-1.9081532440780258E-2,-1.9081532440780258E-2]
[null,"AMV1træ","AMV1-ST-E1-WP",2.3698677506902399,{"$f":"VLOOKUP($C15,$C$41:$AA$236,D$38,FALSE)","v":2.3698677506902399},{"$f":"VLOOKUP($C15,$C$41:$AA$236,E$38,FALSE)","v":1.57904367843264},0.99990228513901103,0.9762923004860059,0.97509960986220801,0.84267682334794602,1.2715280220362999,1.24728262474797,1.18398453589425,1.18398453589425,1.18398453589425,null,"AMV1træ","AMV1-ST-E1-WP",2.3907222482599901,{"$f":"VLOOKUP($C15,$C$41:$AA$236,Q$38,FALSE)","v":2.3907222482599901},1.64421148100853,1.0285909736408001,1.0176973828672899,1.0079033119808001,0.90481467249951397,1.3201336985106999,1.29323060946045,1.23815436850123,1.23815436850123,1.23815436850123,null,null,null,null,"AMV4-ST-B2-WO",7.3326236200957498,7.27183467878511,6.7393127332588101,6.6800744724885694,6.6918237559584002,6.2986653383537794,6.1055499749608302,5.9746906724171307,4.2518460692157998,7.3560767265789204,7.3133635854881103,6.8074770163392806,6.7715612299025398,6.7713387557787197,6.3841450756417002,6.20956894096539,6.0653758551949801,4.3052220240019601,115.33055052542578,-5.3375954786160307E-2,-5.3375954786160307E-2]
[null,"AMV1træBP","AMV1-HO-BP1-WP",0.50019943880163498,{"$f":"VLOOKUP($C16,$C$41:$AA$236,D$38,FALSE)","v":0.50019943880163498},{"$f":"VLOOKUP($C16,$C$41:$AA$236,E$38,FALSE)","v":0.80922191424019396},1.2481277165825799,1.2102762916270999,1.2245626327844901,1.360417926048,1.65010232973854,1.62154890550061,1.42533927907656,1.42533927907656,1.42533927907656,null,"AMV1træBP","AMV1-HO-BP1-WP",0.51148402762297096,{"$f":"VLOOKUP($C16,$C$41:$AA$236,Q$38,FALSE)","v":0.51148402762297096},0.84296292528188299,1.3517896139119401,1.3054370086560401,1.30295815187857,1.3992219150416298,1.6470766663510699,1.6092753036484502,1.41387825916823,1.41387825916823,1.41387825916823,null,null,null,null,"ARC",4.6828842528120322,4.5861864482001122,4.5299676480877924,4.5226826528164121,4.5829439725402237,4.59108956660861,4.6640490249750055,4.6455103007583904,4.6533478990776009,4.6936760069248846,4.604708826562617,4.5493427127920851,4.5401864637083511,4.6074563307128606,4.598473715385774,4.6774237081161729,4.6584836961833247,4.6536647678236465,83.042077994085901,-3.1686874604552884E-4,-3.1686874604552884E-4]
[null,"AMV3kul","AMV3-ST-E0-CO",0,0,0,0,0,0,0,0,0,0,0,0,null,"AMV3kul","AMV3-ST-E0-CO",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ARC5-HO-BP1",8.2512834975369403E-3,null,1.56479569573607E-3,4.3427807881773399E-4,null,3.4815133727666399E-3,1.1651156701113599E-2,4.66082891258851E-4,4.6155767907683394E-3,7.3827273399014806E-3,null,2.9425365637075801E-3,2.2093715354510901E-3,8.9759480458984097E-4,3.4815133727666399E-3,1.19100712215723E-2,4.66082891258851E-4,3.8445681945187601E-3,6.3599152951764715E-2,7.7100859624957933E-4,7.7100859624957933E-4]
[null,"AMV4træ","AMV4-ST-B2-WO",7.3326236200957498,{"$f":"VLOOKUP($C18,$C$41:$AA$236,D$38,FALSE)","v":7.3326236200957498},{"$f":"VLOOKUP($C18,$C$41:$AA$236,E$38,FALSE)","v":7.27183467878511},6.7393127332588101,6.6800744724885694,6.6918237559584002,6.2986653383537794,6.1055499749608302,5.9746906724171307,4.2518460692157998,4.2518460692157998,4.2518460692157998,null,"AMV4træ","AMV4-ST-B2-WO",7.3560767265789204,{"$f":"VLOOKUP($C18,$C$41:$AA$236,Q$38,FALSE)","v":7.3560767265789204},{"$f":"VLOOKUP($C18,$C$41:$AA$236,R$38,FALSE)","v":7.3133635854881103},6.8074770163392806,6.7715612299025398,6.7713387557787197,6.3841450756417002,6.20956894096539,6.0653758551949801,4.3052220240019601,4.3052220240019601,4.3052220240019601,null,null,null,null,"ARC5-HO-BP1_F",0.21343059190675998,0.21375397399248,0.240666319830217,0.23810349759108299,0.25112954198197002,0.280671219821302,0.28852360642390501,0.29456330373802803,0.29994453532486104,0.21398124483931999,0.22574867639373999,0.247724878509434,0.24895306924555899,0.261385681099008,0.27756852802517801,0.28732072598137198,0.291965356320048,0.29485425124929399,4.6702890022735586,5.0902840755670531E-3,5.0902840755670531E-3]
[null,"AMV4træBP","AMV4-BP-B2-WO",1.51571405373718,1.51571405373718,{"$f":"VLOOKUP($C19,$C$41:$AA$236,E$38,FALSE)","v":1.7274447026289399},2.12878283646209,2.18182257908573,2.2519679049304302,2.6890603589099,2.96710554612608,2.9652800478642196,4.2644080020589303,4.2644080020589303,4.2644080020589303,null,"AMV4træBP","AMV4-BP-B2-WO",1.5536221792175,1.5536221792175,1.8313699111958099,2.1981311252058298,2.2201864965394003,2.2891249972914403,2.7205043966942699,2.9585561358430899,2.9787811419336898,4.2834895344997106,4.2834895344997106,4.2834895344997106,null,null,null,null,"ARC5-HO-BP1_IM",2.4335353587020799E-3,null,1.3028342364532E-3,null,4.3427807881773399E-4,1.33595741763319E-3,3.9085027093596104E-3,null,null,3.8824365119313801E-3,null,2.1713903940886697E-3,1.60995523949405E-3,null,2.1308604068988701E-3,4.4813914341235196E-3,null,null,2.3691141787502305E-2,0,0]
[null,"HCVgas","HCV",0.62598698618807436,0.62598698618807436,{"$f":"VLOOKUP($C20,$C$41:$AA$236,E$38,FALSE)","v":0},0,0,0,0,0,0,0,0,0,null,"HCVgas","HCV",0.65025903087604975,0.65025903087604975,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ARC5-ST-B1",1.7069348821661499,1.71593405117041,1.7288346350767199,1.74132545062328,1.73161187653763,1.7411998546157599,1.7201609489635801,1.7105478261084299,1.7231683537926299,1.69468815821106,1.71204447691617,1.72125983693984,1.75061638994385,1.7251746960485499,1.7159808660866198,1.7218672886055899,1.75185153399199,1.7569428560545199,31.070143981852777,-3.3774502261890049E-2,-3.3774502261890049E-2]
[null,"KKV","KKV",1.0284937217307542,1.0284937217307542,{"$f":"VLOOKUP($C21,$C$41:$AA$236,E$38,FALSE)","v":0.93838899091809513},0.83708605664186808,0.83489518983061006,0.90919846000369897,0.88047815534029494,0.93696809973656503,0.92456711518556101,0.92666166999883093,0.92666166999883093,0.92666166999883093,null,"KKV","KKV",1.0512984487894033,1.0512984487894033,0.95405464060986001,0.85756840186596395,0.84886576153311999,0.93218732786773906,0.89991428469215407,0.93683904778525895,0.92629841149318692,0.93329108004745309,0.93329108004745309,0.93329108004745309,null,null,null,null,"ARC5-ST-B1_F",0.13838477352121101,8.60317227961864E-2,3.0662949267017899E-2,2.7813719004103402E-2,4.9163682247626295E-2,1.7243219736390401E-2,4.49895996180135E-2,4.4034063106987195E-2,3.9986882266411401E-2,0.140944124270834,9.36463598073594E-2,3.37327003811125E-2,2.98106369275844E-2,5.1211621479269699E-2,1.8835235204067699E-2,4.9434718398033296E-2,4.7187458044815701E-2,3.9783817798828204E-2,0.9828972838758524,2.0306446758319718E-4,2.0306446758319718E-4]
[null,"SPolie","Spidslast-olie",0.12256220758518718,0.12256220758518718,{"$f":"VLOOKUP($C22,$C$41:$AA$236,E$38,FALSE)","v":0.12743811718778231},1.88221337398253E-2,1.8822244958867321E-2,1.8825514360938413E-2,1.8840322986360427E-2,1.8887223245164373E-2,1.8979202752451258E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,null,"SPolie","Spidslast-olie",0.1389725717939648,0.1389725717939648,0.1565538172514363,1.8827719743791316E-2,1.8849684153637154E-2,1.8910282993599228E-2,1.9020012342929708E-2,1.9179849202815444E-2,1.9386023629487725E-2,1.8823423447103981E-2,1.8823423447103981E-2,1.8823423447103981E-2,null,null,null,null,"ARC5-ST-B1_IM",0.28161626217524399,0.27781958884610797,0.28083488034301302,0.28248714217891396,0.27778115511059298,0.27853353212510401,0.27537449037487099,0.26676378085060004,0.268313538312485,0.27937607245445994,0.27142573018226601,0.27780733800752799,0.27686425091081296,0.27865673243577399,0.27862188488803702,0.27545929517731704,0.26804796424670702,0.26994211560672998,4.9657257542265629,-1.6285772942449817E-3,-1.6285772942449817E-3]
[null,"SPgas","Spidslast-gas og Elkedler",0.98958409235756251,0.98958409235756251,{"$f":"VLOOKUP($C23,$C$41:$AA$236,E$38,FALSE)","v":1.2849993968093778},1.1787543241180012,1.1520976987714819,1.1575398381696353,1.1383703498648936,1.7063610991259996,1.6439946375541412,1.4024157509135007,1.4024157509135007,1.4024157509135007,null,"SPgas","Spidslast-gas og Elkedler",1.0446721897442619,1.0446721897442619,1.4055872305367272,1.2778435793114882,1.2301373382955023,1.2210301589339871,1.1916002909682728,1.7352622578909005,1.6704137129676708,1.4265564621777354,1.4265564621777354,1.4265564621777354,null,null,null,null,"ARC6-HO-BP1",6.9484492610837395E-3,null,1.16425412384405E-3,4.3427807881773399E-4,8.6855615763546798E-4,6.0798931034482693E-3,1.9976791625615699E-2,1.7371123152709401E-3,1.30295708701206E-2,8.6855615763546789E-3,null,2.6056684729064E-3,1.3564567347121399E-3,4.3427807881773399E-4,9.5541177339901404E-3,2.08453477832512E-2,1.7371123152709401E-3,1.1291230049261101E-2,0.10674867828040085,1.7383408208594981E-3,1.7383408208594981E-3]
[null,"SP bio gas","(Flere)",0,0,0,0,0,0,0,0,0,0,0,0,null,"SP bio gas","(Flere)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ARC6-HO-BP1_F",0.23094517767877099,0.23058389498374399,0.257717502023384,0.25891445508483701,0.259271451739018,0.30182238256413302,0.30934610164050297,0.32655658837947299,0.33130391209304899,0.231081010980867,0.23564157570192501,0.26205095917751298,0.26165991487899598,0.27167340910941901,0.30771645892608301,0.31602714970837203,0.33600832926517699,0.33580722614022301,5.0641275000754868,-4.5033140471740229E-3,-4.5033140471740229E-3]
[null,"SP bio","(Flere)",0,0,0,0,0,0,0,0,0,0,0,0,null,"SP bio","(Flere)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ARC6-HO-BP1_IM",3.4742246305418697E-3,null,1.2623042492634E-3,8.2802617044568203E-4,8.28026170445665E-4,3.0399465517241403E-3,6.47364119507621E-3,null,null,2.6056684729064E-3,null,2.09235687008955E-3,1.6965823280811301E-3,1.2623042492634E-3,3.0399465517241403E-3,6.0798931034482693E-3,null,null,3.2682920543009857E-2,0,0]
[null,"GeoEl","Geo_EL_HeatPump_SVAF",0,{"$f":"IFERROR(VLOOKUP($C26,$C$41:$AA$236,D$38,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C26,$C$41:$AA$236,E$38,FALSE),0)","v":0.21601853828519901},0.19975395522904901,0.19963759696789601,0.21088809909598299,0.19587140642617701,0.233230559612051,0.229152963212473,0.26237147273170397,0.26237147273170397,0.26237147273170397,null,"GeoEl","Geo_EL_HeatPump_SVAF",0,{"$f":"IFERROR(VLOOKUP($C26,$C$41:$AA$236,Q$38,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C26,$C$41:$AA$236,R$38,FALSE),0)","v":0.22130304000843601},0.20690252074936399,0.20573738822145099,0.21706274512706197,0.20312017631929799,0.24359744194430999,0.23778228103917201,0.27053309728169,0.27053309728169,0.27053309728169,null,null,null,null,"ARC6-ST-B1",1.6761501830530798,1.6851611113990701,1.6700963325525799,1.6590809283160299,1.6687945024016502,1.6523129078932599,1.6558525733785201,1.6888001554883698,1.6639338288713299,1.68770812337808,1.6890506856532699,1.67543548023975,1.6476509944573199,1.6748642628068702,1.67477676190174,1.6532521253478401,1.64749644760477,1.6321492944263101,30.002566699169837,3.178453444501983E-2,3.178453444501983E-2]
[null,"GeoVa","Geotermi",0.18512195960494401,{"$f":"IFERROR(VLOOKUP($C27,$C$41:$AA$236,D$38,FALSE),0)","v":0.18512195960494401},{"$f":"IFERROR(VLOOKUP($C27,$C$41:$AA$236,E$38,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,null,"GeoVa","Geotermi",0.18896303188425501,{"$f":"VLOOKUP($C27,$C$41:$AA$236,Q$38,FALSE)","v":0.18896303188425501},{"$f":"VLOOKUP($C27,$C$41:$AA$236,R$38,FALSE)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"ARC6-ST-B1_F",0.127101461008017,9.3678330558590012E-2,3.1171643701663299E-2,2.8846375277757901E-2,5.4284804449271501E-2,1.9814570001152401E-2,4.3841078059871204E-2,4.1249895386840797E-2,3.7779782114437305E-2,0.134347486621059,0.100763927757264,3.5149861043945102E-2,2.9686960432827401E-2,5.3995230260914705E-2,2.1931700736280001E-2,4.7022034230882095E-2,4.5518620405601194E-2,3.8647690108810799E-2,0.98483145215518575,-8.6790799437349436E-4,-8.6790799437349436E-4]
[null,"VP","Varmepumper",0.24816448473004893,{"$f":"VLOOKUP($C28,$C$41:$AA$236,D$38,FALSE)","v":0.24816448473004893},{"$f":"VLOOKUP($C28,$C$41:$AA$236,E$38,FALSE)","v":0.9598737584302558},0.9699027703405807,0.96816822530878455,1.0041977015823096,0.98329832513942728,1.1761252213768982,1.1558388711515104,1.2592050501814009,1.2592050501814009,1.2592050501814009,null,"VP","Varmepumper",0.25254645736867731,{"$f":"VLOOKUP($C28,$C$41:$AA$236,Q$38,FALSE)","v":0.25254645736867731},1.0029117784395358,1.0528419663138768,1.0934834808857046,1.1845638538834256,1.2262130082044327,1.7329900224036974,1.7027516213693838,1.8423619574538856,1.8423619574538856,1.8423619574538856,null,null,null,null,"ARC6-ST-B1_IM",0.28721342855493498,0.28322377445352404,0.28468919698790102,0.28441450241232596,0.288776097665566,0.28555456940593599,0.28395053428457695,0.270791492493132,0.27127191864150801,0.28899339226811099,0.27638739415062297,0.28636970619217,0.28807188107366299,0.28790052034038499,0.284835841552389,0.28372366712437097,0.26820479109768702,0.27040171819515096,5.0747744268939545,8.7020044635705007E-4,8.7020044635705007E-4]
[null,"Sol","Solvarme",3.0400199999999891E-2,{"$f":"VLOOKUP($C29,$C$41:$AA$236,D$38,FALSE)","v":3.0400199999999891E-2},{"$f":"VLOOKUP($C29,$C$41:$AA$236,E$38,FALSE)","v":0.10540079999999949},0.25540020000000002,0.25540020000000002,0.25540020000000002,0.25540020000000002,0.25540020000000002,0.50540039999999897,0.50540039999999897,0.50540039999999897,0.50540039999999897,null,"Sol","Solvarme",3.0400199999999891E-2,{"$f":"VLOOKUP($C29,$C$41:$AA$236,Q$38,FALSE)","v":3.0400199999999891E-2},0.10540079999999949,0.25540020000000002,0.25540020000000002,0.25540020000000002,0.25526563881116765,0.25536745652745102,0.50540039999999897,0.50540039999999897,0.50540039999999897,0.50540039999999897,null,null,null,null,"AVV1",2.60306636157227,4.6190769127646396,4.7492076125106193,4.67823185033801,3.1095065565095501,3.1209499864800803,null,null,null,2.7103432250510999,4.80531271884744,4.90971675352211,4.82934369518712,3.2635978487364699,3.2631690026879703,null,null,null,46.661522524207378,0,0]
[null,"Total uden affald",null,{"$f":"SUM(D10:D29)","v":24.371094500516602},{"$f":"SUM(E10:E29)","v":24.371094500516602},{"$f":"SUM(F10:F29)","v":23.848463640786271},23.618396900407834,23.400737151850297,23.117837463807522,22.912705713106561,22.614732068272613,22.436185087441224,21.3093424327643,21.3093424327643,21.3093424327643,null,"Total uden affald",null,{"$f":"SUM(S10:S29)","v":24.780017412226183},{"$f":"SUM(T10:T29)","v":24.780017412226183},{"$f":"SUM(U10:U29)","v":24.76379094000816},24.526301936691429,24.310513268996548,24.020514250335566,23.832158679965968,23.533757944297363,23.350923461364101,22.237263304432389,22.237263304432389,22.237263304432389,null,null,null,null,"AVV1-ST-E1-CO",0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0]
["(inkl biogas)","Affald",null,{"$f":"E31","v":11.901131058204735},{"$f":"\n+VLOOKUP($A$38,$C$41:$AA$155,D$38,FALSE)\n+VLOOKUP($A$39,$C$41:$AA$155,D$38,FALSE)\n+VLOOKUP($A$40,$C$41:$AA$155,D$38,FALSE)\n+VLOOKUP($A$41,$C$41:$AA$155,D$38,FALSE)\n+VLOOKUP($A$42,$C$41:$AA$155,D$38,FALSE)","v":11.901131058204735},{"$f":"\n+VLOOKUP($A$38,$C$41:$AA$155,E$38,FALSE)\n+VLOOKUP($A$39,$C$41:$AA$155,E$38,FALSE)\n+VLOOKUP($A$40,$C$41:$AA$155,E$38,FALSE)\n+VLOOKUP($A$41,$C$41:$AA$155,E$38,FALSE)\n+VLOOKUP($A$42,$C$41:$AA$155,E$38,FALSE)","v":11.70325110673026},10.841693436193108,10.833136382488483,10.892213268292794,10.875930616779673,10.954811859422685,10.916613638086595,10.955709081886271,10.955709081886271,10.955709081886271,null,"Affald",null,{"$f":"T31","v":11.912399754697448},{"$f":"\n+VLOOKUP($A$38,$C$41:$AA$155,Q$38,FALSE)\n+VLOOKUP($A$39,$C$41:$AA$155,Q$38,FALSE)\n+VLOOKUP($A$40,$C$41:$AA$155,Q$38,FALSE)\n+VLOOKUP($A$41,$C$41:$AA$155,Q$38,FALSE)\n+VLOOKUP($A$42,$C$41:$AA$155,Q$38,FALSE)","v":11.912399754697448},{"$f":"\n+VLOOKUP($A$38,$C$41:$AA$155,R$38,FALSE)\n+VLOOKUP($A$39,$C$41:$AA$155,R$38,FALSE)\n+VLOOKUP($A$40,$C$41:$AA$155,R$38,FALSE)\n+VLOOKUP($A$41,$C$41:$AA$155,R$38,FALSE)\n+VLOOKUP($A$42,$C$41:$AA$155,R$38,FALSE)","v":11.72538102488298},10.864294017214444,10.853865882647209,10.920042099069747,10.886983267225443,10.966291600702966,10.932380881468761,10.958293827523143,10.958293827523143,10.958293827523143,null,null,null,null,"AVV1-ST-E1-WP",2.60306636157227,null,null,null,null,null,null,null,null,2.7103432250510999,null,null,null,null,null,null,null,null,5.3134095866233704,0,0]
[null,"Total med affald",null,{"$f":"SUM(D30:D31)","v":36.272225558721338},{"$f":"SUM(E30:E31)","v":36.272225558721338},{"$f":"SUM(F30:F31)","v":35.551714747516527},34.460090336600942,34.233873534338784,34.010050732100318,33.788636329886231,33.5695439276953,33.352798725527819,32.265051514650573,32.265051514650573,32.265051514650573,null,"Total med affald",null,{"$f":"SUM(S30:S31)","v":36.692417166923633},{"$f":"SUM(T30:T31)","v":36.692417166923633},{"$f":"SUM(U30:U31)","v":36.489171964891142},35.390595953905873,35.164379151643757,34.940556349405313,34.71914194719141,34.50004954500033,34.283304342832864,33.195557131955532,33.195557131955532,33.195557131955532,null,null,null,null,"AVV1-ST-E2-WP",null,4.6190769127646396,4.7492076125106193,4.67823185033801,3.1095065565095501,3.1209499864800803,null,null,null,null,4.80531271884744,4.90971675352211,4.82934369518712,3.2635978487364699,3.2631690026879703,null,null,null,41.348112937584006,0,0]
[null,"Checksum","Grand Total",{"$f":"E33","v":0},{"$f":"VLOOKUP($C33,$C$41:$AA$236,D$38,FALSE)-E32","v":0},{"$f":"VLOOKUP($C33,$C$41:$AA$236,E$38,FALSE)-F32","v":0},0,0,0,0,0,0,0,0,0,null,"Checksum",{"$f":"C33","v":"Grand Total"},{"$f":"T33","v":0},{"$f":"VLOOKUP($C33,$C$41:$AA$236,Q$38,FALSE)-T32","v":0},{"$f":"VLOOKUP($C33,$C$41:$AA$236,R$38,FALSE)-U32","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"AVV2",6.8193096234229555,4.2097221523040407,4.2933442763853984,4.2450185019872437,5.3088271905498781,5.1286765202097051,6.2934737923141828,6.1494496470551603,5.808888068953495,6.9006570750390921,4.4807590113403926,4.561212066086985,4.5138136027547411,5.5564366158637482,5.3651702060626212,6.4751864268726766,6.3422281006276284,5.9995526978533942,98.451725575683341,-0.19066462889989921,-0.19066462889989921]
[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,"AVV2-GT-E1-NG",5.6274762212527599E-2,5.7014174645575302E-2,2.1087333847964799E-2,1.73585587524814E-2,1.5951193315002801E-2,1.51761860766596E-2,0.22791582488666198,0.20756079885404,9.7028977494567306E-2,6.1103318289585901E-2,7.5253250104105801E-2,2.70206103960513E-2,2.4415424570634E-2,2.2516817858288098E-2,2.2367717655342598E-2,0.27396668630413301,0.25145286185385102,0.11692709284471001,1.5903915899621823,-1.98981153501427E-2,-1.98981153501427E-2]
[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,"AVV2-ST-E1-ST",0.87928766734911801,0.6377424695360151,0.67382259413678403,0.66385043234371199,0.76576962740520504,0.76560571287832602,0.81605481776961009,0.79577549809660109,0.78044017247899711,0.88475163663576595,0.6604988924882369,0.69503400521250402,0.685850170573157,0.78501048164830101,0.78594258114689897,0.82638442748124397,0.80838170030359702,0.79505475452586405,13.705257642009938,-1.4614582046866942E-2,-1.4614582046866942E-2]
[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,"AVV2-ST-E1-WP",5.8837471938613097,3.51496550812245,3.5984343484006498,3.5638095108910504,4.5271063698296699,4.3478946212547198,5.2495031496579108,5.1461133501045193,4.9314189189799302,5.9548021201137402,3.74500686874805,3.8391574504784298,3.8035480076109502,4.7489093163571594,4.5568599072603799,5.3748353130873001,5.2823935384701803,5.0875708504828197,83.15607634371122,-0.15615193150288942,-0.15615193150288942]
[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,"Biogasmotor",0.112393748076899,0.112393748076899,0.11225476730766801,0.11225476730766801,0.112282563461514,0.112018499999976,0.112018499999976,0.112018499999976,0.11199070384613,0.112393748076899,0.112393748076899,0.11231035961536,0.112282563461514,0.11232425769228299,0.11210188846151399,0.11203239807689901,0.112018499999976,0.111976805769207,2.0194600673072571,1.3898076922994052E-5,1.3898076922994052E-5]
["ARC",null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,null,null,null,null,null,"Engine_BG_Solroed",0.112393748076899,0.112393748076899,0.11225476730766801,0.11225476730766801,0.112282563461514,0.112018499999976,0.112018499999976,0.112018499999976,0.11199070384613,0.112393748076899,0.112393748076899,0.11231035961536,0.112282563461514,0.11232425769228299,0.11210188846151399,0.11203239807689901,0.112018499999976,0.111976805769207,2.0194600673072571,1.3898076922994052E-5,1.3898076922994052E-5]
["KARA",null,null,"Uden konverteringer",null,null,null,null,null,null,null,null,null,null,null,null,"Med konverteringer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geotermi ",0.18512195960494401,0.21601853828519901,0.19975395522904901,0.19963759696789601,0.21088809909598299,0.19587140642617701,0.233230559612051,0.229152963212473,0.26237147273170397,0.18896303188425501,0.22130304000843601,0.20690252074936399,0.20573738822145099,0.21706274512706197,0.20312017631929799,0.24359744194430999,0.23778228103917201,0.27053309728169,3.9270482737405139,-8.1616245499860351E-3,-8.1616245499860351E-3]
["Slamforbrænding",null,"Row Labels","2020","2025","2030","2031","2032","2033","2034","2035","2040","2045","2050",null,"Row Labels","2020","2025","2030","2031","2032","2033","2034","2035","2040","2045","2050",null,null,null,null,null,null,null,"Geo_EL_HeatPump_SVAF",null,0.21601853828519901,0.19975395522904901,0.19963759696789601,0.21088809909598299,0.19587140642617701,0.233230559612051,0.229152963212473,0.26237147273170397,null,0.22130304000843601,0.20690252074936399,0.20573738822145099,0.21706274512706197,0.20312017631929799,0.24359744194430999,0.23778228103917201,0.27053309728169,3.5529632822513149,-8.1616245499860351E-3,-8.1616245499860351E-3]
["Vestforbrændingen",null,"AMV1",2.8700671894918748,2.388265592672834,2.2480300017215908,2.1865685921131059,2.1996622426466983,2.2030947493959463,2.9216303517748399,2.8688315302485803,2.6093238149708098,2.6093238149708098,2.6093238149708098,null,"AMV1",2.902206275882961,2.4871744062904129,2.3803805875527404,2.3231343915233298,2.3108614638593701,2.3040365875411437,2.9672103648617698,2.9025059131089002,2.6520326276694597,2.6520326276694597,2.6520326276694597,null,null,null,null,null,null,null,"Geotermi",0.18512195960494401,null,null,null,null,null,null,null,null,0.18896303188425501,null,null,null,null,null,null,null,null,0.37408499148919905,0,0]
["Biogasmotor",null,"AMV1-HO-BP1-WP",0.50019943880163498,0.80922191424019396,1.2481277165825799,1.2102762916270999,1.2245626327844901,1.360417926048,1.65010232973854,1.62154890550061,1.42533927907656,1.42533927907656,1.42533927907656,null,"AMV1-HO-BP1-WP",0.51148402762297096,0.84296292528188299,1.3517896139119401,1.3054370086560401,1.30295815187857,1.3992219150416298,1.6470766663510699,1.6092753036484502,1.41387825916823,1.41387825916823,1.41387825916823,null,null,null,null,null,null,null,"HCV",0.62598698618807436,null,null,null,null,null,null,null,null,0.65025903087604975,null,null,null,null,null,null,null,null,1.2762460170641241,{"$f":"L73-Y73","v":0},{"$f":"M73-Z73","v":0}]
[null,null,"AMV1-ST-E1-WP",2.3698677506902399,1.57904367843264,0.99990228513901103,0.9762923004860059,0.97509960986220801,0.84267682334794602,1.2715280220362999,1.24728262474797,1.18398453589425,1.18398453589425,1.18398453589425,null,"AMV1-ST-E1-WP",2.3907222482599901,1.64421148100853,1.0285909736408001,1.0176973828672899,1.0079033119808001,0.90481467249951397,1.3201336985106999,1.29323060946045,1.23815436850123,1.23815436850123,1.23815436850123,null,null,null,null,null,null,null,"HCV7",0.34817720261056201,null,null,null,null,null,null,null,null,0.36165863369198303,null,null,null,null,null,null,null,null,0.70983583630254499,0,0]
[null,null,"AMV4",8.8483376738329298,8.9992793814140501,8.8680955697209001,8.8618970515742994,8.9437916608888308,8.987725697263679,9.0726555210869098,8.9399707202813499,8.5162540712747301,8.5162540712747301,8.5162540712747301,null,"AMV4",8.9096989057964198,9.1447334966839193,9.0056081415451104,8.9917477264419396,9.0604637530701595,9.1046494723359697,9.1681250768084794,9.0441569971286704,8.5887115585016716,8.5887115585016716,8.5887115585016716,null,null,null,null,null,null,null,"HCV8",0.225953994898838,null,null,null,null,null,null,null,null,0.232023808262382,null,null,null,null,null,null,null,null,0.45797780316122,0,0]
[null,null,"AMV4-BP-B2-WO",1.51571405373718,1.7274447026289399,2.12878283646209,2.18182257908573,2.2519679049304302,2.6890603589099,2.96710554612608,2.9652800478642196,4.2644080020589303,4.2644080020589303,4.2644080020589303,null,"AMV4-BP-B2-WO",1.5536221792175,1.8313699111958099,2.1981311252058298,2.2201864965394003,2.2891249972914403,2.7205043966942699,2.9585561358430899,2.9787811419336898,4.2834895344997106,4.2834895344997106,4.2834895344997106,null,null,null,null,null,null,null,"HCV8-t",5.1855788678674304E-2,null,null,null,null,null,null,null,null,5.6576588921684705E-2,null,null,null,null,null,null,null,null,0.10843237760035901,0,0]
[null,null,"AMV4-ST-B2-WO",7.3326236200957498,7.27183467878511,6.7393127332588101,6.6800744724885694,6.6918237559584002,6.2986653383537794,6.1055499749608302,5.9746906724171307,4.2518460692157998,4.2518460692157998,4.2518460692157998,null,"AMV4-ST-B2-WO",7.3560767265789204,7.3133635854881103,6.8074770163392806,6.7715612299025398,6.7713387557787197,6.3841450756417002,6.20956894096539,6.0653758551949801,4.3052220240019601,4.3052220240019601,4.3052220240019601,null,null,null,null,null,null,null,"KARA",2.863795134266212,2.8217134459872324,1.713362344234046,1.7137657962882029,1.7117437573848626,1.7080293808377409,1.7142869085185042,1.7104644977053458,1.7211509932320812,2.8641205503945453,2.8241709367479184,1.71483881399908,1.7151050136303396,1.7133697391415623,1.7088426550873488,1.7137129921267715,1.7129167991288359,1.7234311495555159,35.368820908266152,-2.2801563234347011E-3,-2.2801563234347011E-3]
[null,null,"ARC",4.6828842528120322,4.5861864482001122,4.5299676480877924,4.5226826528164121,4.5829439725402237,4.59108956660861,4.6640490249750055,4.6455103007583904,4.6533478990776009,4.6533478990776009,4.6533478990776009,null,"ARC",4.6936760069248846,4.604708826562617,4.5493427127920851,4.5401864637083511,4.6074563307128606,4.598473715385774,4.6774237081161729,4.6584836961833247,4.6536647678236465,4.6536647678236465,4.6536647678236465,null,null,null,null,null,null,null,"ARGO5-HO-BP9",null,6.0347839614373496E-4,null,null,null,null,null,null,null,null,1.6516704246282098E-3,null,null,null,null,null,null,null,2.2551488207719446E-3,0,0]
[null,null,"ARC5-HO-BP1",8.2512834975369403E-3,null,1.56479569573607E-3,4.3427807881773399E-4,null,3.4815133727666399E-3,1.1651156701113599E-2,4.66082891258851E-4,4.6155767907683394E-3,4.6155767907683394E-3,4.6155767907683394E-3,null,"ARC5-HO-BP1",7.3827273399014806E-3,null,2.9425365637075801E-3,2.2093715354510901E-3,8.9759480458984097E-4,3.4815133727666399E-3,1.19100712215723E-2,4.66082891258851E-4,3.8445681945187601E-3,3.8445681945187601E-3,3.8445681945187601E-3,null,null,null,null,null,null,null,"ARGO5-ST-B9_2",0.80086886607919305,0.81187107086444998,null,null,null,null,null,null,null,0.800936807325908,0.81100585771831202,null,null,null,null,null,null,null,3.2246826019878632,0,0]
[null,null,"ARC5-HO-BP1_F",0.21343059190675998,0.21375397399248,0.240666319830217,0.23810349759108299,0.25112954198197002,0.280671219821302,0.28852360642390501,0.29456330373802803,0.29994453532486104,0.29994453532486104,0.29994453532486104,null,"ARC5-HO-BP1_F",0.21398124483931999,0.22574867639373999,0.247724878509434,0.24895306924555899,0.261385681099008,0.27756852802517801,0.28732072598137198,0.291965356320048,0.29485425124929399,0.29485425124929399,0.29485425124929399,null,null,null,null,null,null,null,"ARGO5-ST-B9_IM",0.38273477195759104,0.365307642046661,null,null,null,null,null,null,null,0.38266683071087698,0.36652987431787998,null,null,null,null,null,null,null,1.497239119033009,0,0]
[null,null,"ARC5-HO-BP1_IM",2.4335353587020799E-3,null,1.3028342364532E-3,null,4.3427807881773399E-4,1.33595741763319E-3,3.9085027093596104E-3,null,null,null,null,null,"ARC5-HO-BP1_IM",3.8824365119313801E-3,null,2.1713903940886697E-3,1.60995523949405E-3,null,2.1308604068988701E-3,4.4813914341235196E-3,null,null,null,null,null,null,null,null,null,null,null,"ARGO6-HO-BP1",7.4275351820489799E-3,1.39561961538462E-2,0.15139504677406002,0.15710583213484999,0.159641345007075,0.191307872421037,0.21975243452952198,0.22556312991790001,0.21131597871125798,7.6901489010989003E-3,1.4810657142857201E-2,0.157551422365105,0.16512876113383998,0.167819975622512,0.19470023703794001,0.221544873115294,0.230134532076503,0.21473395163828202,2.7115799298650289,-3.4179729270240322E-3,-3.4179729270240322E-3]
[null,null,"ARC5-ST-B1",1.7069348821661499,1.71593405117041,1.7288346350767199,1.74132545062328,1.73161187653763,1.7411998546157599,1.7201609489635801,1.7105478261084299,1.7231683537926299,1.7231683537926299,1.7231683537926299,null,"ARC5-ST-B1",1.69468815821106,1.71204447691617,1.72125983693984,1.75061638994385,1.7251746960485499,1.7159808660866198,1.7218672886055899,1.75185153399199,1.7569428560545199,1.7569428560545199,1.7569428560545199,null,null,null,null,null,null,null,"ARGO6-ST-B1",1.1744686872329702,1.1562654152254899,1.5181164137218699,1.5134943833191001,1.50988715257323,1.4765449165934399,1.4547084494179501,1.4481290833400702,1.4693091501117699,1.1741914380548102,1.1557009163037202,1.51353700860192,1.50666196793996,1.5031300312309699,1.4739651716376199,1.4534210436717301,1.4453419762320801,1.4685206060939699,25.415393811302671,7.8854401779993033E-4,7.8854401779993033E-4]
[null,null,"ARC5-ST-B1_F",0.13838477352121101,8.60317227961864E-2,3.0662949267017899E-2,2.7813719004103402E-2,4.9163682247626295E-2,1.7243219736390401E-2,4.49895996180135E-2,4.4034063106987195E-2,3.9986882266411401E-2,3.9986882266411401E-2,3.9986882266411401E-2,null,"ARC5-ST-B1_F",0.140944124270834,9.36463598073594E-2,3.37327003811125E-2,2.98106369275844E-2,5.1211621479269699E-2,1.8835235204067699E-2,4.9434718398033296E-2,4.7187458044815701E-2,3.9783817798828204E-2,3.9783817798828204E-2,3.9783817798828204E-2,null,null,null,null,null,null,null,"ARGO6-ST-B1_IM",0.49829527381440897,0.47370964330064202,4.38508837381162E-2,4.3165580834252898E-2,4.2215259804557495E-2,4.0176591823263899E-2,3.9826024571032299E-2,3.6772284447375597E-2,4.0525864409053397E-2,0.49863532540185102,0.47447196084052096,4.3750383032055098E-2,4.3314284556539802E-2,4.2419732288080395E-2,4.0177246411788797E-2,3.87470753397475E-2,3.7440290820252797E-2,4.0176591823263899E-2,2.5176702972568035,3.4927258578949794E-4,3.4927258578949794E-4]
[null,null,"ARC5-ST-B1_IM",0.28161626217524399,0.27781958884610797,0.28083488034301302,0.28248714217891396,0.27778115511059298,0.27853353212510401,0.27537449037487099,0.26676378085060004,0.268313538312485,0.268313538312485,0.268313538312485,null,"ARC5-ST-B1_IM",0.27937607245445994,0.27142573018226601,0.27780733800752799,0.27686425091081296,0.27865673243577399,0.27862188488803702,0.27545929517731704,0.26804796424670702,0.26994211560672998,0.26994211560672998,0.26994211560672998,null,null,null,null,null,null,null,"KKV",1.0284937217307542,0.93838899091809513,0.83708605664186808,0.83489518983061006,0.90919846000369897,0.88047815534029494,0.93696809973656503,0.92456711518556101,0.92666166999883093,1.0512984487894033,0.95405464060986001,0.85756840186596395,0.84886576153311999,0.93218732786773906,0.89991428469215407,0.93683904778525895,0.92629841149318692,0.93329108004745309,16.55705486407042,-6.6294100486221641E-3,-6.6294100486221641E-3]
[null,null,"ARC6-HO-BP1",6.9484492610837395E-3,null,1.16425412384405E-3,4.3427807881773399E-4,8.6855615763546798E-4,6.0798931034482693E-3,1.9976791625615699E-2,1.7371123152709401E-3,1.30295708701206E-2,1.30295708701206E-2,1.30295708701206E-2,null,"ARC6-HO-BP1",8.6855615763546789E-3,null,2.6056684729064E-3,1.3564567347121399E-3,4.3427807881773399E-4,9.5541177339901404E-3,2.08453477832512E-2,1.7371123152709401E-3,1.1291230049261101E-2,1.1291230049261101E-2,1.1291230049261101E-2,null,null,null,null,null,null,null,"KOEGE-HO-BP7-WO",2.7675566372471302E-2,null,null,null,null,null,null,null,null,3.0770954571267599E-2,null,null,null,null,null,null,null,null,5.8446520943738901E-2,0,0]
[null,null,"ARC6-HO-BP1_F",0.23094517767877099,0.23058389498374399,0.257717502023384,0.25891445508483701,0.259271451739018,0.30182238256413302,0.30934610164050297,0.32655658837947299,0.33130391209304899,0.33130391209304899,0.33130391209304899,null,"ARC6-HO-BP1_F",0.231081010980867,0.23564157570192501,0.26205095917751298,0.26165991487899598,0.27167340910941901,0.30771645892608301,0.31602714970837203,0.33600832926517699,0.33580722614022301,0.33580722614022301,0.33580722614022301,null,null,null,null,null,null,null,"KOEGE-HO-BP8-WO",3.0519461387929901E-2,null,null,null,null,null,null,null,null,3.1851789617478699E-2,null,null,null,null,null,null,null,null,6.23712510054086E-2,0,0]
[null,null,"ARC6-HO-BP1_IM",3.4742246305418697E-3,null,1.2623042492634E-3,8.2802617044568203E-4,8.28026170445665E-4,3.0399465517241403E-3,6.47364119507621E-3,null,null,null,null,null,"ARC6-HO-BP1_IM",2.6056684729064E-3,null,2.09235687008955E-3,1.6965823280811301E-3,1.2623042492634E-3,3.0399465517241403E-3,6.0798931034482693E-3,null,null,null,null,null,null,null,null,null,null,null,"KOEGE-HO-BP8-WO_2",null,0.22203550847059,0.30416804495761701,0.30142464362014099,0.30764079037195302,0.35766311544826102,0.42635850215457705,0.41662316656044401,0.41030205463560998,null,0.25035696342939601,0.31465262394571497,0.31029161019756102,0.315836809387253,0.36484942552664901,0.43107049011752796,0.42362141290220595,0.41275155903199501,5.5696467207574951,-2.4495043963850271E-3,-2.4495043963850271E-3]
[null,null,"ARC6-ST-B1",1.6761501830530798,1.6851611113990701,1.6700963325525799,1.6590809283160299,1.6687945024016502,1.6523129078932599,1.6558525733785201,1.6888001554883698,1.6639338288713299,1.6639338288713299,1.6639338288713299,null,"ARC6-ST-B1",1.68770812337808,1.6890506856532699,1.67543548023975,1.6476509944573199,1.6748642628068702,1.67477676190174,1.6532521253478401,1.64749644760477,1.6321492944263101,1.6321492944263101,1.6321492944263101,null,null,null,null,null,null,null,"KOEGE-ST-B7-WO",0.38420442783043002,null,null,null,null,null,null,null,null,0.38883292576462203,null,null,null,null,null,null,null,null,0.7730373535950521,0,0]
[null,null,"ARC6-ST-B1_F",0.127101461008017,9.3678330558590012E-2,3.1171643701663299E-2,2.8846375277757901E-2,5.4284804449271501E-2,1.9814570001152401E-2,4.3841078059871204E-2,4.1249895386840797E-2,3.7779782114437305E-2,3.7779782114437305E-2,3.7779782114437305E-2,null,"ARC6-ST-B1_F",0.134347486621059,0.100763927757264,3.5149861043945102E-2,2.9686960432827401E-2,5.3995230260914705E-2,2.1931700736280001E-2,4.7022034230882095E-2,4.5518620405601194E-2,3.8647690108810799E-2,3.8647690108810799E-2,3.8647690108810799E-2,null,null,null,null,null,null,null,"KOEGE-ST-B8-WO",0.58609426613992299,null,null,null,null,null,null,null,null,0.59984277883603498,null,null,null,null,null,null,null,null,1.1859370449759581,0,0]
[null,null,"ARC6-ST-B1_IM",0.28721342855493498,0.28322377445352404,0.28468919698790102,0.28441450241232596,0.288776097665566,0.28555456940593599,0.28395053428457695,0.270791492493132,0.27127191864150801,0.27127191864150801,0.27127191864150801,null,"ARC6-ST-B1_IM",0.28899339226811099,0.27638739415062297,0.28636970619217,0.28807188107366299,0.28790052034038499,0.284835841552389,0.28372366712437097,0.26820479109768702,0.27040171819515096,0.27040171819515096,0.27040171819515096,null,null,null,null,null,null,null,"KOEGE-ST-B8-WO_2",null,0.71635348244750507,0.53291801168425101,0.53347054621046908,0.60155766963174595,0.52281503989203393,0.51060959758198798,0.50794394862511705,0.51635961536322095,null,0.70369767718046394,0.54291577792024892,0.53857415133555897,0.61635051848048605,0.53506485916550506,0.50576855766773099,0.50267699859098103,0.52053952101545808,8.9076159727927653,-4.1799056522371369E-3,-4.1799056522371369E-3]
[null,null,"AVV1",2.60306636157227,4.6190769127646396,4.7492076125106193,4.67823185033801,3.1095065565095501,3.1209499864800803,null,null,null,null,null,null,"AVV1",2.7103432250510999,4.80531271884744,4.90971675352211,4.82934369518712,3.2635978487364699,3.2631690026879703,null,null,null,null,null,null,null,null,null,null,null,null,"Slamforbrænding",0.15770075686814788,0.15369142720729412,0.15556967034763466,0.15565025235926599,0.15591723193561982,0.1534553487136322,0.15356206694223457,0.153520265988834,0.15770075686814788,0.15770075686814788,0.15373915854856024,0.15570669173710983,0.1557273906251983,0.15579228367932318,0.15349342994507006,0.15358805437451539,0.15353079148659701,0.15770075686814788,2.793747091363481,0,0]
[null,null,"AVV1-ST-E1-CO",0,null,null,null,null,null,null,null,null,null,null,null,"AVV1-ST-E1-CO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boiler_SW_Damhus",7.5112788461528801E-3,7.3091249999991002E-3,7.4210315934056595E-3,7.4219069998289902E-3,7.4309587912078498E-3,7.30551510988921E-3,7.3100274725265693E-3,7.3127348901089895E-3,7.5112788461528801E-3,7.5112788461528801E-3,7.3208571428562399E-3,7.4156167582408207E-3,7.4165192307682993E-3,7.42012912087818E-3,7.3109299450540496E-3,7.3154423076914098E-3,7.3127348901089895E-3,7.5112788461528801E-3,0.13306864463717588,0,0]
[null,null,"AVV1-ST-E1-WP",2.60306636157227,null,null,null,null,null,null,null,null,null,null,null,"AVV1-ST-E1-WP",2.7103432250510999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boiler_SW_Lynetten",0.150189478021995,0.14638230220729501,0.14814863875422901,0.14822834535943699,0.14848627314441198,0.14614983360374298,0.146252039469708,0.146207531098725,0.150189478021995,0.150189478021995,0.146418301405704,0.14829107497886901,0.14831087139443,0.14837215455844499,0.14618250000001601,0.14627261206682399,0.14621805659648801,0.150189478021995,2.6606784467263052,0,0]
[null,null,"AVV1-ST-E2-WP",null,4.6190769127646396,4.7492076125106193,4.67823185033801,3.1095065565095501,3.1209499864800803,null,null,null,null,null,null,"AVV1-ST-E2-WP",null,4.80531271884744,4.90971675352211,4.82934369518712,3.2635978487364699,3.2631690026879703,null,null,null,null,null,null,null,null,null,null,null,null,"Solvarme",3.0400199999999891E-2,0.10540079999999949,0.25540020000000002,0.25540020000000002,0.25540020000000002,0.25540020000000002,0.25540020000000002,0.50540039999999897,0.50540039999999897,3.0400199999999891E-2,0.10540079999999949,0.25540020000000002,0.25540020000000002,0.25540020000000002,0.25526563881116765,0.25536745652745102,0.50540039999999897,0.50540039999999897,4.8470382953386144,0,0]
[null,null,"AVV2",6.8193096234229555,4.2097221523040407,4.2933442763853984,4.2450185019872437,5.3088271905498781,5.1286765202097051,6.2934737923141828,6.1494496470551603,5.808888068953495,5.808888068953495,5.808888068953495,null,"AVV2",6.9006570750390921,4.4807590113403926,4.561212066086985,4.5138136027547411,5.5564366158637482,5.3651702060626212,6.4751864268726766,6.3422281006276284,5.9995526978533942,5.9995526978533942,5.9995526978533942,null,null,null,null,null,null,null,"DK_CA_Kbh_VEKV_SolarDH",5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3984946313736602E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,9.7198494631373478E-2,0,0]
[null,null,"AVV2-GT-E1-NG",5.6274762212527599E-2,5.7014174645575302E-2,2.1087333847964799E-2,1.73585587524814E-2,1.5951193315002801E-2,1.51761860766596E-2,0.22791582488666198,0.20756079885404,9.7028977494567306E-2,9.7028977494567306E-2,9.7028977494567306E-2,null,"AVV2-GT-E1-NG",6.1103318289585901E-2,7.5253250104105801E-2,2.70206103960513E-2,2.4415424570634E-2,2.2516817858288098E-2,2.2367717655342598E-2,0.27396668630413301,0.25145286185385102,0.11692709284471001,0.11692709284471001,0.11692709284471001,null,null,null,null,null,null,null,"SolarDH_KBH",2.50001999999999E-2,0.1000007999999995,0.25000020000000001,0.25000020000000001,0.25000020000000001,0.25000020000000001,0.25000020000000001,0.50000039999999901,0.50000039999999901,2.50001999999999E-2,0.1000007999999995,0.25000020000000001,0.25000020000000001,0.25000020000000001,0.249867144179794,0.249967456527451,0.50000039999999901,0.50000039999999901,4.7498398007072407,0,0]
[null,null,"AVV2-ST-E1-ST",0.87928766734911801,0.6377424695360151,0.67382259413678403,0.66385043234371199,0.76576962740520504,0.76560571287832602,0.81605481776961009,0.79577549809660109,0.78044017247899711,0.78044017247899711,0.78044017247899711,null,"AVV2-ST-E1-ST",0.88475163663576595,0.6604988924882369,0.69503400521250402,0.685850170573157,0.78501048164830101,0.78594258114689897,0.82638442748124397,0.80838170030359702,0.79505475452586405,0.79505475452586405,0.79505475452586405,null,null,null,null,null,null,null,"Varmelager",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"AVV2-ST-E1-WP",5.8837471938613097,3.51496550812245,3.5984343484006498,3.5638095108910504,4.5271063698296699,4.3478946212547198,5.2495031496579108,5.1461133501045193,4.9314189189799302,4.9314189189799302,4.9314189189799302,null,"AVV2-ST-E1-WP",5.9548021201137402,3.74500686874805,3.8391574504784298,3.8035480076109502,4.7489093163571594,4.5568599072603799,5.3748353130873001,5.2823935384701803,5.0875708504828197,5.0875708504828197,5.0875708504828197,null,null,null,null,null,null,null,"G-HSTORE_AMV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Biogasmotor",0.112393748076899,0.112393748076899,0.11225476730766801,0.11225476730766801,0.112282563461514,0.112018499999976,0.112018499999976,0.112018499999976,0.11199070384613,0.11199070384613,0.11199070384613,null,"Biogasmotor",0.112393748076899,0.112393748076899,0.11231035961536,0.112282563461514,0.11232425769228299,0.11210188846151399,0.11203239807689901,0.112018499999976,0.111976805769207,0.111976805769207,0.111976805769207,null,null,null,null,null,null,null,"G-HSTORE_AVV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Engine_BG_Solroed",0.112393748076899,0.112393748076899,0.11225476730766801,0.11225476730766801,0.112282563461514,0.112018499999976,0.112018499999976,0.112018499999976,0.11199070384613,0.11199070384613,0.11199070384613,null,"Engine_BG_Solroed",0.112393748076899,0.112393748076899,0.11231035961536,0.112282563461514,0.11232425769228299,0.11210188846151399,0.11203239807689901,0.112018499999976,0.111976805769207,0.111976805769207,0.111976805769207,null,null,null,null,null,null,null,"G-HSTORE_S_HT",null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geotermi ",0.18512195960494401,0.21601853828519901,0.19975395522904901,0.19963759696789601,0.21088809909598299,0.19587140642617701,0.233230559612051,0.229152963212473,0.26237147273170397,0.26237147273170397,0.26237147273170397,null,"Geotermi ",0.18896303188425501,0.22130304000843601,0.20690252074936399,0.20573738822145099,0.21706274512706197,0.20312017631929799,0.24359744194430999,0.23778228103917201,0.27053309728169,0.27053309728169,0.27053309728169,null,null,null,null,null,null,null,"Varmepumper",0.24816448473004893,0.9598737584302558,0.9699027703405807,0.96816822530878455,1.0041977015823096,0.98329832513942728,1.1761252213768982,1.1558388711515104,1.2592050501814009,0.25254645736867731,1.0029117784395358,1.0528419663138768,1.0934834808857046,1.1845638538834256,1.2262130082044327,1.7329900224036974,1.7027516213693838,1.8423619574538856,19.815438554563833,-0.5831569072724847,-0.5831569072724847]
[null,null,"Geo_EL_HeatPump_SVAF",null,0.21601853828519901,0.19975395522904901,0.19963759696789601,0.21088809909598299,0.19587140642617701,0.233230559612051,0.229152963212473,0.26237147273170397,0.26237147273170397,0.26237147273170397,null,"Geo_EL_HeatPump_SVAF",null,0.22130304000843601,0.20690252074936399,0.20573738822145099,0.21706274512706197,0.20312017631929799,0.24359744194430999,0.23778228103917201,0.27053309728169,0.27053309728169,0.27053309728169,null,null,null,null,null,null,null,"ATES_EL_Bisp",null,0.19101416591699599,0.19104548855651601,0.18981931023780799,0.19055241619919999,0.19988683906197202,0.24978805722565001,0.24420583469823101,0.24287864899564701,null,0.201164736403842,0.20085230057577,0.19745234261228101,0.19778494333007701,0.204503671065145,0.25742949806519,0.25534637880712102,0.25011627207195902,3.4638409038234053,-7.2376230763120109E-3,-7.2376230763120109E-3]
[null,null,"Geotermi",0.18512195960494401,null,null,null,null,null,null,null,null,null,null,null,"Geotermi",0.18896303188425501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATES_EL_GentofteHosp",null,1.2822540371908201E-2,1.2792160480184099E-2,1.2692179574314E-2,1.2735692307692E-2,1.3355430184067799E-2,1.6691269703577098E-2,1.6323492273392103E-2,1.6237285714285201E-2,null,1.3499104916177099E-2,1.34432307692304E-2,1.3217375578622599E-2,1.32444458101857E-2,1.3667043956043599E-2,1.7197004150522301E-2,1.7053120879120399E-2,1.6701155610254901E-2,0.23167253227957749,-4.6386989596969991E-4,-4.6386989596969991E-4]
[null,null,"HCV",0.62598698618807436,null,null,null,null,null,null,null,null,null,null,null,"HCV",0.65025903087604975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATES_EL_GentofteIKEA",null,2.5638428270428702E-2,2.56013406593401E-2,2.5384747252746698E-2,2.5470322172149101E-2,2.6702929263952898E-2,3.3369824175823196E-2,3.2644811059416003E-2,3.2474571428570298E-2,null,2.69987416091188E-2,2.6903158424068197E-2,2.6424395604394999E-2,2.6500650594291797E-2,2.7334087912087197E-2,3.4380593406592601E-2,3.4117457059998101E-2,3.3413142857141899E-2,0.46335920175012058,-9.3857142857160097E-4,-9.3857142857160097E-4]
[null,null,"HCV7",0.34817720261056201,null,null,null,null,null,null,null,null,null,null,null,"HCV7",0.36165863369198303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HeatPump_EL_CPKelko",0.15950428966122102,0.15957975506524499,0.16259601940229002,0.16297416383493601,0.16327411082504098,0.16020381881857698,0.16050062641836399,0.16097360144730999,0.16508473408677402,0.161134011113922,0.16052260942879301,0.16280463362618899,0.16311495768397699,0.16323746978209602,0.160170078402427,0.16063549053256801,0.16101377635094899,0.165128731464774,2.9124528779454528,{"$f":"L105-Y105","v":-4.399737799998249E-5},{"$f":"M105-Z105","v":-4.399737799998249E-5}]
[null,null,"HCV8",0.225953994898838,null,null,null,null,null,null,null,null,null,null,null,"HCV8",0.232023808262382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HeatPump_EL_Dagrofa",null,3.4573722527473996E-3,3.3887843406594799E-3,3.3963142132826499E-3,3.6432815934067699E-3,3.2768777472528699E-3,4.0854931318683304E-3,4.02051510989033E-3,4.6441236263736396E-3,null,3.6505013736265498E-3,3.5340824175825796E-3,3.5187403846155402E-3,3.7813598901100904E-3,3.43029807692322E-3,4.2470357142858602E-3,4.1594958791210503E-3,4.8105741067885795E-3,6.104484985853495E-2,-1.6645048041493988E-4,-1.6645048041493988E-4]
[null,null,"HCV8-t",5.1855788678674304E-2,null,null,null,null,null,null,null,null,null,null,null,"HCV8-t",5.6576588921684705E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HeatPump_EL_Fur",null,1.3954283208357201E-2,1.3667043956044501E-2,1.3694056088945401E-2,1.46922527472535E-2,1.3305751316128701E-2,1.6570467985708898E-2,1.6309483516484299E-2,1.8796697802197802E-2,null,1.47427912087919E-2,1.42574996812422E-2,1.4218241322822801E-2,1.5271805817652299E-2,1.3934175824176399E-2,1.7215565934066399E-2,1.68581868131874E-2,1.9453299828646402E-2,0.24694160305170609,-6.5660202644859944E-4,-6.5660202644859944E-4]
[null,null,"KARA",2.863795134266212,2.8217134459872324,1.713362344234046,1.7137657962882029,1.7117437573848626,1.7080293808377409,1.7142869085185042,1.7104644977053458,1.7211509932320812,1.7211509932320812,1.7211509932320812,null,"KARA",2.8641205503945453,2.8241709367479184,1.71483881399908,1.7151050136303396,1.7133697391415623,1.7088426550873488,1.7137129921267715,1.7129167991288359,1.7234311495555159,1.7234311495555159,1.7234311495555159,null,null,null,null,null,null,null,"HeatPump_EL_Hofor",null,0.226138331283921,0.213200440010895,0.21305199005813402,0.22624511841860301,0.20449329582280398,0.246095040751731,0.24181788355273301,0.27805607944624799,null,0.23337542632327299,0.21991900608106202,0.219043914943575,0.23251583564439499,0.21316350618439001,0.25574718112948303,0.24999907512248701,0.287483309926652,3.7603454347003855,-9.427230480404003E-3,-9.427230480404003E-3]
[null,null,"ARGO5-HO-BP9",null,6.0347839614373496E-4,null,null,null,null,null,null,null,null,null,null,"ARGO5-HO-BP9",null,1.6516704246282098E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HeatPump_EL_HT",8.8660195068827899E-2,0.13328338346286298,0.12980307680893302,0.13001688956686799,0.13969301032959699,0.12459258434691399,0.15771083065180899,0.15526113341613601,0.18075064044316802,9.1412446254755295E-2,0.140420981491404,0.13477891321343,0.13396956977651001,0.14431162176934398,0.12844671695423099,0.16201702795582801,0.15918660112472599,0.186411747056138,2.5207273696914818]
[null,null,"ARGO5-ST-B9_2",0.80086886607919305,0.81187107086444998,null,null,null,null,null,null,null,null,null,null,"ARGO5-ST-B9_2",0.800936807325908,0.81100585771831202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HeatPump_EL_Koege",null,1.30498214865651E-2,1.3352953209700501E-2,1.3388705773863601E-2,1.44362980486137E-2,1.29688927006683E-2,1.62847775815936E-2,1.60292846208114E-2,1.84470593434298E-2,null,1.4180340425640899E-2,1.4121180852147001E-2,1.4069667042006601E-2,1.5146805199790701E-2,1.37049046043849E-2,1.7037609113706099E-2,1.67120605784454E-2,1.9268345593130502E-2,0.24219870617449812]
[null,null,"ARGO5-ST-B9_IM",0.38273477195759104,0.365307642046661,null,null,null,null,null,null,null,null,null,null,"ARGO5-ST-B9_IM",0.38266683071087698,0.36652987431787998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HeatPump_EL_Moelleaa",null,7.9818878380382395E-3,1.04452170329669E-2,1.03634247100114E-2,1.1008359890109799E-2,1.2179969091889401E-2,1.5394474373709301E-2,1.5080315934065799E-2,1.69321895604394E-2,null,9.0517479180051309E-3,1.10073910759155E-2,1.0932166288599401E-2,1.1386151973562899E-2,1.26059838879233E-2,1.57896593406592E-2,1.53618872013364E-2,1.70094393026308E-2,0.20253026541986288]
[null,null,"ARGO6-HO-BP1",7.4275351820489799E-3,1.39561961538462E-2,0.15139504677406002,0.15710583213484999,0.159641345007075,0.191307872421037,0.21975243452952198,0.22556312991790001,0.21131597871125798,0.21131597871125798,0.21131597871125798,null,"ARGO6-HO-BP1",7.6901489010989003E-3,1.4810657142857201E-2,0.157551422365105,0.16512876113383998,0.167819975622512,0.19470023703794001,0.221544873115294,0.230134532076503,0.21473395163828202,0.21473395163828202,0.21473395163828202,null,null,null,null,null,null,null,"HeatPump_EL_Novoz",null,3.0529203067584599E-2,2.8955298126414002E-2,2.8952333539032503E-2,3.08051084783512E-2,2.79252038045887E-2,3.3391483516484896E-2,3.2829151621988899E-2,3.7872257384018199E-2,null,3.15472778463236E-2,2.9869589075381099E-2,2.9781593406594902E-2,3.1692574675883003E-2,2.9066835164836602E-2,3.4647725274726197E-2,3.3922225473468598E-2,3.9078207410324195E-2,0.51086606786600119]
[null,null,"ARGO6-ST-B1",1.1744686872329702,1.1562654152254899,1.5181164137218699,1.5134943833191001,1.50988715257323,1.4765449165934399,1.4547084494179501,1.4481290833400702,1.4693091501117699,1.4693091501117699,1.4693091501117699,null,"ARGO6-ST-B1",1.1741914380548102,1.1557009163037202,1.51353700860192,1.50666196793996,1.5031300312309699,1.4739651716376199,1.4534210436717301,1.4453419762320801,1.4685206060939699,1.4685206060939699,1.4685206060939699,null,null,null,null,null,null,null,"HeatPump_EL_Stryhns",null,4.6323550856961406E-3,5.2644796929008407E-3,5.2705406373627205E-3,5.6205772417583103E-3,5.7541937142857906E-3,7.2653009340660699E-3,7.1297134615385697E-3,8.028077934066109E-3,null,5.0542071428572397E-3,5.5781195553652498E-3,5.5558158131868906E-3,5.91806828571435E-3,6.0365737932727105E-3,7.4519962343819E-3,7.3667316263737598E-3,8.3298791868132108E-3,0.10025663033963987]
[null,null,"ARGO6-ST-B1_IM",0.49829527381440897,0.47370964330064202,4.38508837381162E-2,4.3165580834252898E-2,4.2215259804557495E-2,4.0176591823263899E-2,3.9826024571032299E-2,3.6772284447375597E-2,4.0525864409053397E-2,4.0525864409053397E-2,4.0525864409053397E-2,null,"ARGO6-ST-B1_IM",0.49863532540185102,0.47447196084052096,4.3750383032055098E-2,4.3314284556539802E-2,4.2419732288080395E-2,4.0177246411788797E-2,3.87470753397475E-2,3.7440290820252797E-2,4.0176591823263899E-2,4.0176591823263899E-2,4.0176591823263899E-2,null,null,null,null,null,null,null,"HeatPump_EL_SVAF",null,3.9003014789378301E-2,4.4143499529413197E-2,4.4002348571752899E-2,4.5755357142855703E-2,4.8872881095710904E-2,5.8608349581927795E-2,5.7023698720934199E-2,6.4966095122612005E-2,null,4.1373538714901105E-2,4.5843106505598898E-2,4.5473892018737201E-2,4.7826684973148403E-2,5.0172681058848805E-2,6.10487973451753E-2,5.9794122238741698E-2,6.6392923055493602E-2,0.82030099046522997]
[null,null,"KKV",1.0284937217307542,0.93838899091809513,0.83708605664186808,0.83489518983061006,0.90919846000369897,0.88047815534029494,0.93696809973656503,0.92456711518556101,0.92666166999883093,0.92666166999883093,0.92666166999883093,null,"KKV",1.0512984487894033,0.95405464060986001,0.85756840186596395,0.84886576153311999,0.93218732786773906,0.89991428469215407,0.93683904778525895,0.92629841149318692,0.93329108004745309,0.93329108004745309,0.93329108004745309,null,null,null,null,null,null,null,"HeatPump_EL_Taarnby",null,4.7981938253322705E-2,5.3600757727083899E-2,5.3362523714304402E-2,5.5631915826335997E-2,5.94955226090291E-2,7.1786155737018409E-2,6.9838497478467695E-2,7.7047269427513596E-2,null,5.1096411754973196E-2,5.6060483087371903E-2,5.5542847629233796E-2,5.8096386173355496E-2,6.1222977893204203E-2,7.5248953545765301E-2,7.3447074984319891E-2,7.9332471600046403E-2,0.99879218744134601]
[null,null,"KOEGE-HO-BP7-WO",2.7675566372471302E-2,null,null,null,null,null,null,null,null,null,null,null,"KOEGE-HO-BP7-WO",3.0770954571267599E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HeatPump_SeaW",null,null,null,null,null,null,null,null,null,null,null,4.8480495102669441E-2,9.6427825401033396E-2,0.14980495376680791,0.21621152117585379,0.52048960897734164,0.50797886312352591,0.55016608323824001,2.0895593507854722]
[null,null,"KOEGE-HO-BP8-WO",3.0519461387929901E-2,null,null,null,null,null,null,null,null,null,null,null,"KOEGE-HO-BP8-WO",3.1851789617478699E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HeatPump_WasteW_Rosk",null,5.0807278077204303E-2,6.2046210807239002E-2,6.1798697535422199E-2,6.4633880361342502E-2,7.02841355615859E-2,8.85830696075664E-2,8.6351454240111189E-2,9.6989319866058091E-2,null,5.6233361881808303E-2,6.5388776270853599E-2,6.4740135379513702E-2,6.8044096197010906E-2,7.2541952250684993E-2,9.2406275683405592E-2,9.0434564106461807E-2,9.9266375144852398E-2,1.190549582971121]
[null,null,"KOEGE-HO-BP8-WO_2",null,0.22203550847059,0.30416804495761701,0.30142464362014099,0.30764079037195302,0.35766311544826102,0.42635850215457705,0.41662316656044401,0.41030205463560998,0.41030205463560998,0.41030205463560998,null,"KOEGE-HO-BP8-WO_2",null,0.25035696342939601,0.31465262394571497,0.31029161019756102,0.315836809387253,0.36484942552664901,0.43107049011752796,0.42362141290220595,0.41275155903199501,0.41275155903199501,0.41275155903199501,null,null,null,null,null,null,null,"Vestforbrændingen",4.0843571661814444,4.0292660372587221,4.3305390062159663,4.3287829137169336,4.3293257429705729,4.3113378206197144,4.3108953589869641,4.2951000736340479,4.3115187288623105,4.0845086924329728,4.0303683549469866,4.3320954390708089,4.3305644512218056,4.3310994878437183,4.3140715783457377,4.3095344480086073,4.2954310946700272,4.3115203475066251,76.670316742493952]
[null,null,"KOEGE-ST-B7-WO",0.38420442783043002,null,null,null,null,null,null,null,null,null,null,null,"KOEGE-ST-B7-WO",0.38883292576462203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VF5-ST-B9_2",1.92491738797267,1.8977577436723099,null,null,null,null,null,null,null,1.92484579772862,1.89826784846111,null,null,null,null,null,null,null,7.64578877783471]
[null,null,"KOEGE-ST-B8-WO",0.58609426613992299,null,null,null,null,null,null,null,null,null,null,null,"KOEGE-ST-B8-WO",0.59984277883603498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VF5-ST-B9_IM",9.3791097985622893E-2,7.1880770624721799E-2,null,null,null,null,null,null,null,9.4014214481200703E-2,7.2039120054022299E-2,null,null,null,null,null,null,null,0.33172520314556769]
[null,null,"KOEGE-ST-B8-WO_2",null,0.71635348244750507,0.53291801168425101,0.53347054621046908,0.60155766963174595,0.52281503989203393,0.51060959758198798,0.50794394862511705,0.51635961536322095,0.51635961536322095,0.51635961536322095,null,"KOEGE-ST-B8-WO_2",null,0.70369767718046394,0.54291577792024892,0.53857415133555897,0.61635051848048605,0.53506485916550506,0.50576855766773099,0.50267699859098103,0.52053952101545808,0.52053952101545808,0.52053952101545808,null,null,null,null,null,null,null,"VF6-ST-B0_2",1.9447439775498898,1.95858192436306,1.4164186957406499,1.4169032243884998,1.4159116481767802,1.4224010928433399,1.4226061857586301,1.4259957146392201,1.4269243801351199,1.9448006202008301,1.9585761352136202,1.4161845055893001,1.4167713134025299,1.41541663300858,1.42083161480385,1.42316366320527,1.4264732735057,1.4255462661365901,27.698250868661454]
[null,null,"Slamforbrænding",0.15770075686814788,0.15369142720729412,0.15556967034763466,0.15565025235926599,0.15591723193561982,0.1534553487136322,0.15356206694223457,0.153520265988834,0.15770075686814788,0.15770075686814788,0.15770075686814788,null,"Slamforbrænding",0.15770075686814788,0.15373915854856024,0.15570669173710983,0.1557273906251983,0.15579228367932318,0.15349342994507006,0.15358805437451539,0.15353079148659701,0.15770075686814788,0.15770075686814788,0.15770075686814788,null,null,null,null,null,null,null,"VF6-ST-B0_IM",0.12090470267326199,0.10104559859862999,0.62705215299843597,0.62533939572359398,0.62579354048431302,0.60881654420857401,0.608392425655224,0.59376134020244797,0.610046707969081,0.120848060022322,0.101485251218234,0.62858764037820902,0.62710913538703505,0.62752301224092799,0.61132382636056792,0.60708137428834696,0.59388244087078701,0.60988805338005503,9.0488812026600485]
[null,null,"Boiler_SW_Damhus",7.5112788461528801E-3,7.3091249999991002E-3,7.4210315934056595E-3,7.4219069998289902E-3,7.4309587912078498E-3,7.30551510988921E-3,7.3100274725265693E-3,7.3127348901089895E-3,7.5112788461528801E-3,7.5112788461528801E-3,7.5112788461528801E-3,null,"Boiler_SW_Damhus",7.5112788461528801E-3,7.3208571428562399E-3,7.4156167582408207E-3,7.4165192307682993E-3,7.42012912087818E-3,7.3109299450540496E-3,7.3154423076914098E-3,7.3127348901089895E-3,7.5112788461528801E-3,7.5112788461528801E-3,7.5112788461528801E-3,null,null,null,null,null,null,null,"VF7-ST-B2",null,null,2.2870681574768801,2.28654029360484,2.2876205543094801,2.2801201835677998,2.27989674757311,2.27534301879238,2.2745476407581098,null,null,2.2873232931033001,2.2866840024322399,2.2881598425942102,2.2819161371813204,2.2792894105149899,2.27507538029354,2.2760860279899799,31.945670690192181]
[null,null,"Boiler_SW_Lynetten",0.150189478021995,0.14638230220729501,0.14814863875422901,0.14822834535943699,0.14848627314441198,0.14614983360374298,0.146252039469708,0.146207531098725,0.150189478021995,0.150189478021995,0.150189478021995,null,"Boiler_SW_Lynetten",0.150189478021995,0.146418301405704,0.14829107497886901,0.14831087139443,0.14837215455844499,0.14618250000001601,0.14627261206682399,0.14621805659648801,0.150189478021995,0.150189478021995,0.150189478021995,null,null,null,null,null,null,null,"Spidslast-olie",0.12256220758518718,0.12743811718778231,1.88221337398253E-2,1.8822244958867321E-2,1.8825514360938413E-2,1.8840322986360427E-2,1.8887223245164373E-2,1.8979202752451258E-2,1.88221337398253E-2,0.1389725717939648,0.1565538172514363,1.8827719743791316E-2,1.8849684153637154E-2,1.8910282993599228E-2,1.9020012342929708E-2,1.9179849202815444E-2,1.9386023629487725E-2,1.8823423447103981E-2,0.81052248511516745]
[null,null,"Solvarme",3.0400199999999891E-2,0.10540079999999949,0.25540020000000002,0.25540020000000002,0.25540020000000002,0.25540020000000002,0.25540020000000002,0.50540039999999897,0.50540039999999897,0.50540039999999897,0.50540039999999897,null,"Solvarme",3.0400199999999891E-2,0.10540079999999949,0.25540020000000002,0.25540020000000002,0.25540020000000002,0.25526563881116765,0.25536745652745102,0.50540039999999897,0.50540039999999897,0.50540039999999897,0.50540039999999897,null,null,null,null,null,null,null,"SP-CAML"]
[null,null,"DK_CA_Kbh_VEKV_SolarDH",5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,null,"DK_CA_Kbh_VEKV_SolarDH",5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3984946313736602E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,5.3999999999999899E-3,null,null,null,null,null,null,null,"SP-CHUS"]
[null,null,"SolarDH_KBH",2.50001999999999E-2,0.1000007999999995,0.25000020000000001,0.25000020000000001,0.25000020000000001,0.25000020000000001,0.25000020000000001,0.50000039999999901,0.50000039999999901,0.50000039999999901,0.50000039999999901,null,"SolarDH_KBH",2.50001999999999E-2,0.1000007999999995,0.25000020000000001,0.25000020000000001,0.25000020000000001,0.249867144179794,0.249967456527451,0.50000039999999901,0.50000039999999901,0.50000039999999901,0.50000039999999901,null,null,null,null,null,null,null,"SP-CMID"]
[null,null,"Varmelager",0,0,0,0,0,0,0,0,0,0,0,null,"Varmelager",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"SP-CNOR"]
[null,null,"G-HSTORE_AMV",0,0,0,0,0,0,0,0,0,0,0,null,"G-HSTORE_AMV",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"SP-COST"]
[null,null,"G-HSTORE_AVV",0,0,0,0,0,0,0,0,0,0,0,null,"G-HSTORE_AVV",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"SP-CTAR",4.8047222947844997E-3,null,null,1.11219042021302E-7,3.38062111311252E-6,1.8189246535127197E-5,6.5089505339074202E-5,1.5706901262595898E-4,null,5.3417801725188195E-3,null,5.5860039660181601E-6,2.7550413811855098E-5,8.8149253773927097E-5,1.9787860310440899E-4,3.5771546299014399E-4,5.6388988966242504E-4,1.28970727868156E-6,1.1632401406546073E-2]
[null,null,"G-HSTORE_S_HT",null,0,0,0,0,0,0,0,0,0,0,null,"G-HSTORE_S_HT",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"SP-CVAL"]
[null,null,"Varmepumper",0.24816448473004893,0.9598737584302558,0.9699027703405807,0.96816822530878455,1.0041977015823096,0.98329832513942728,1.1761252213768982,1.1558388711515104,1.2592050501814009,1.2592050501814009,1.2592050501814009,null,"Varmepumper",0.25254645736867731,1.0029117784395358,1.0528419663138768,1.0934834808857046,1.1845638538834256,1.2262130082044327,1.7329900224036974,1.7027516213693838,1.8423619574538856,1.8423619574538856,1.8423619574538856,null,null,null,null,null,null,null,"SP-DHCV"]
[null,null,"ATES_EL_Bisp",null,0.19101416591699599,0.19104548855651601,0.18981931023780799,0.19055241619919999,0.19988683906197202,0.24978805722565001,0.24420583469823101,0.24287864899564701,0.24287864899564701,0.24287864899564701,null,"ATES_EL_Bisp",null,0.201164736403842,0.20085230057577,0.19745234261228101,0.19778494333007701,0.204503671065145,0.25742949806519,0.25534637880712102,0.25011627207195902,0.25011627207195902,0.25011627207195902,null,null,null,null,null,null,null,"SP-DSMV"]
[null,null,"ATES_EL_GentofteHosp",null,1.2822540371908201E-2,1.2792160480184099E-2,1.2692179574314E-2,1.2735692307692E-2,1.3355430184067799E-2,1.6691269703577098E-2,1.6323492273392103E-2,1.6237285714285201E-2,1.6237285714285201E-2,1.6237285714285201E-2,null,"ATES_EL_GentofteHosp",null,1.3499104916177099E-2,1.34432307692304E-2,1.3217375578622599E-2,1.32444458101857E-2,1.3667043956043599E-2,1.7197004150522301E-2,1.7053120879120399E-2,1.6701155610254901E-2,1.6701155610254901E-2,1.6701155610254901E-2,null,null,null,null,null,null,null,"SP-JUNCKERS",1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,0.33879840731685529]
[null,null,"ATES_EL_GentofteIKEA",null,2.5638428270428702E-2,2.56013406593401E-2,2.5384747252746698E-2,2.5470322172149101E-2,2.6702929263952898E-2,3.3369824175823196E-2,3.2644811059416003E-2,3.2474571428570298E-2,3.2474571428570298E-2,3.2474571428570298E-2,null,"ATES_EL_GentofteIKEA",null,2.69987416091188E-2,2.6903158424068197E-2,2.6424395604394999E-2,2.6500650594291797E-2,2.7334087912087197E-2,3.4380593406592601E-2,3.4117457059998101E-2,3.3413142857141899E-2,3.3413142857141899E-2,3.3413142857141899E-2,null,null,null,null,null,null,null,"SP-KONN",3.6141525258787197E-3,null,null,null,null,null,null,null,null,3.6141525258787197E-3,null,null,null,null,null,null,null,null,7.2283050517574395E-3]
[null,null,"HeatPump_EL_CPKelko",0.15950428966122102,0.15957975506524499,0.16259601940229002,0.16297416383493601,0.16327411082504098,0.16020381881857698,0.16050062641836399,0.16097360144730999,0.16508473408677402,0.16508473408677402,0.16508473408677402,null,"HeatPump_EL_CPKelko",0.161134011113922,0.16052260942879301,0.16280463362618899,0.16311495768397699,0.16323746978209602,0.160170078402427,0.16063549053256801,0.16101377635094899,0.165128731464774,0.165128731464774,0.165128731464774,null,null,null,null,null,null,null,"SP-KONS",2.1823363241029597E-3,null,null,null,null,null,null,null,null,2.1823363241029597E-3,null,null,null,null,null,null,null,null,4.3646726482059195E-3]
[null,null,"HeatPump_EL_Dagrofa",null,3.4573722527473996E-3,3.3887843406594799E-3,3.3963142132826499E-3,3.6432815934067699E-3,3.2768777472528699E-3,4.0854931318683304E-3,4.02051510989033E-3,4.6441236263736396E-3,4.6441236263736396E-3,4.6441236263736396E-3,null,"HeatPump_EL_Dagrofa",null,3.6505013736265498E-3,3.5340824175825796E-3,3.5187403846155402E-3,3.7813598901100904E-3,3.43029807692322E-3,4.2470357142858602E-3,4.1594958791210503E-3,4.8105741067885795E-3,4.8105741067885795E-3,4.8105741067885795E-3,null,null,null,null,null,null,null,"SP-NORDHAVN"]
[null,null,"HeatPump_EL_Fur",null,1.3954283208357201E-2,1.3667043956044501E-2,1.3694056088945401E-2,1.46922527472535E-2,1.3305751316128701E-2,1.6570467985708898E-2,1.6309483516484299E-2,1.8796697802197802E-2,1.8796697802197802E-2,1.8796697802197802E-2,null,"HeatPump_EL_Fur",null,1.47427912087919E-2,1.42574996812422E-2,1.4218241322822801E-2,1.5271805817652299E-2,1.3934175824176399E-2,1.7215565934066399E-2,1.68581868131874E-2,1.9453299828646402E-2,1.9453299828646402E-2,1.9453299828646402E-2,null,null,null,null,null,null,null,"SP-SOLROED"]
[null,null,"HeatPump_EL_Hofor",null,0.226138331283921,0.213200440010895,0.21305199005813402,0.22624511841860301,0.20449329582280398,0.246095040751731,0.24181788355273301,0.27805607944624799,0.27805607944624799,0.27805607944624799,null,"HeatPump_EL_Hofor",null,0.23337542632327299,0.21991900608106202,0.219043914943575,0.23251583564439499,0.21316350618439001,0.25574718112948303,0.24999907512248701,0.287483309926652,0.287483309926652,0.287483309926652,null,null,null,null,null,null,null,"SP-VEKN"]
[null,null,"HeatPump_EL_HT",8.8660195068827899E-2,0.13328338346286298,0.12980307680893302,0.13001688956686799,0.13969301032959699,0.12459258434691399,0.15771083065180899,0.15526113341613601,0.18075064044316802,0.18075064044316802,0.18075064044316802,null,"HeatPump_EL_HT",9.1412446254755295E-2,0.140420981491404,0.13477891321343,0.13396956977651001,0.14431162176934398,0.12844671695423099,0.16201702795582801,0.15918660112472599,0.186411747056138,0.186411747056138,0.186411747056138,null,null,null,null,null,null,null,"SP-VEKV"]
[null,null,"HeatPump_EL_Koege",null,1.30498214865651E-2,1.3352953209700501E-2,1.3388705773863601E-2,1.44362980486137E-2,1.29688927006683E-2,1.62847775815936E-2,1.60292846208114E-2,1.84470593434298E-2,1.84470593434298E-2,1.84470593434298E-2,null,"HeatPump_EL_Koege",null,1.4180340425640899E-2,1.4121180852147001E-2,1.4069667042006601E-2,1.5146805199790701E-2,1.37049046043849E-2,1.7037609113706099E-2,1.67120605784454E-2,1.9268345593130502E-2,1.9268345593130502E-2,1.9268345593130502E-2,null,null,null,null,null,null,null,"SP-VEKV_WP",9.3138862700595695E-2,0.108615983447957,null,null,null,null,null,null,null,0.109012169031639,0.137731683511611,null,null,null,null,null,null,null,0.4484986986918027]
[null,null,"HeatPump_EL_Moelleaa",null,7.9818878380382395E-3,1.04452170329669E-2,1.03634247100114E-2,1.1008359890109799E-2,1.2179969091889401E-2,1.5394474373709301E-2,1.5080315934065799E-2,1.69321895604394E-2,1.69321895604394E-2,1.69321895604394E-2,null,"HeatPump_EL_Moelleaa",null,9.0517479180051309E-3,1.10073910759155E-2,1.0932166288599401E-2,1.1386151973562899E-2,1.26059838879233E-2,1.57896593406592E-2,1.53618872013364E-2,1.70094393026308E-2,1.70094393026308E-2,1.70094393026308E-2,null,null,null,null,null,null,null,"SP-VESTERBRO"]
[null,null,"HeatPump_EL_Novoz",null,3.0529203067584599E-2,2.8955298126414002E-2,2.8952333539032503E-2,3.08051084783512E-2,2.79252038045887E-2,3.3391483516484896E-2,3.2829151621988899E-2,3.7872257384018199E-2,3.7872257384018199E-2,3.7872257384018199E-2,null,"HeatPump_EL_Novoz",null,3.15472778463236E-2,2.9869589075381099E-2,2.9781593406594902E-2,3.1692574675883003E-2,2.9066835164836602E-2,3.4647725274726197E-2,3.3922225473468598E-2,3.9078207410324195E-2,3.9078207410324195E-2,3.9078207410324195E-2,null,null,null,null,null,null,null,"Spidslast-gas og Elkedler",0.98958409235756251,1.2849993968093778,1.1787543241180012,1.1520976987714819,1.1575398381696353,1.1383703498648936,1.7063610991259996,1.6439946375541412,1.4024157509135007,1.0446721897442619,1.4055872305367272,1.2778435793114882,1.2301373382955023,1.2210301589339871,1.1916002909682728,1.7352622578909005,1.6704137129676708,1.4265564621777354,23.857220408511139]
[null,null,"HeatPump_EL_Stryhns",null,4.6323550856961406E-3,5.2644796929008407E-3,5.2705406373627205E-3,5.6205772417583103E-3,5.7541937142857906E-3,7.2653009340660699E-3,7.1297134615385697E-3,8.028077934066109E-3,8.028077934066109E-3,8.028077934066109E-3,null,"HeatPump_EL_Stryhns",null,5.0542071428572397E-3,5.5781195553652498E-3,5.5558158131868906E-3,5.91806828571435E-3,6.0365737932727105E-3,7.4519962343819E-3,7.3667316263737598E-3,8.3298791868132108E-3,8.3298791868132108E-3,8.3298791868132108E-3,null,null,null,null,null,null,null,"El_boiler_CTR",2.0440978637221E-2,9.5920912791504193E-2,0.15988898816609501,0.157568402470705,0.18546067550353101,0.223440207034731,0.25639568754401199,0.24888293068547601,0.220023166572757,2.14882885763879E-2,0.11381358881893701,0.17560810897766199,0.16865696461270599,0.19768007369976301,0.24136817807396599,0.27095798796441001,0.26288699232059204,0.24418683165990399,3.2646689641103599]
[null,null,"HeatPump_EL_SVAF",null,3.9003014789378301E-2,4.4143499529413197E-2,4.4002348571752899E-2,4.5755357142855703E-2,4.8872881095710904E-2,5.8608349581927795E-2,5.7023698720934199E-2,6.4966095122612005E-2,6.4966095122612005E-2,6.4966095122612005E-2,null,"HeatPump_EL_SVAF",null,4.1373538714901105E-2,4.5843106505598898E-2,4.5473892018737201E-2,4.7826684973148403E-2,5.0172681058848805E-2,6.10487973451753E-2,5.9794122238741698E-2,6.6392923055493602E-2,6.6392923055493602E-2,6.6392923055493602E-2,null,null,null,null,null,null,null,"SP-HCVgas",0.34753159772254599,0.32007987140353705,0.230563444255974,0.21632907927471201,0.20031359236667601,0.16410164069948799,0.41653721402241001,0.39502338345788501,0.33652346015843199,0.36783838715932399,0.34429343558700798,0.258843930752167,0.24584468000849699,0.23162844284955,0.19783667121770698,0.430776025621942,0.40697372457513398,0.33538039298560396,5.4464189741185915]
[null,null,"HeatPump_EL_Taarnby",null,4.7981938253322705E-2,5.3600757727083899E-2,5.3362523714304402E-2,5.5631915826335997E-2,5.94955226090291E-2,7.1786155737018409E-2,6.9838497478467695E-2,7.7047269427513596E-2,7.7047269427513596E-2,7.7047269427513596E-2,null,"HeatPump_EL_Taarnby",null,5.1096411754973196E-2,5.6060483087371903E-2,5.5542847629233796E-2,5.8096386173355496E-2,6.1222977893204203E-2,7.5248953545765301E-2,7.3447074984319891E-2,7.9332471600046403E-2,7.9332471600046403E-2,7.9332471600046403E-2,null,null,null,null,null,null,null,"SP-KOEGE_gas",1.3211816806780799E-4,1.17673809075576E-3,3.5741544645286597E-4,9.75138569405967E-4,9.6148834030532107E-4,7.8119680710021105E-4,9.5019936605954484E-3,9.6630397289153899E-3,7.7116120656747804E-3,2.19381851168055E-4,2.8208883609331599E-5,2.8498443955921704E-3,9.8839068441691899E-4,8.7505015193194201E-4,3.7219248013148796E-3,1.45103898493934E-2,1.3780404930703699E-2,1.19523716879275E-2,8.0186708113331437E-2]
[null,null,"HeatPump_SeaW",null,null,null,null,null,null,null,null,null,null,null,null,"HeatPump_SeaW",null,null,4.8480495102669441E-2,9.6427825401033396E-2,0.14980495376680791,0.21621152117585379,0.52048960897734164,0.50797886312352591,0.55016608323824001,0.55016608323824001,0.55016608323824001,null,null,null,null,null,null,null,"SP-LYNETTEN_gas",7.6819700997418597E-2,6.4198698196861206E-2,4.0681673293414801E-2,3.6794425833130195E-2,3.5126348121876705E-2,2.3305955614291701E-2,4.3902671111623201E-2,3.6267006497534199E-2,1.9548656735946201E-2,8.1795452189031712E-2,7.8641943220006796E-2,5.1435546521648098E-2,4.5998040318264301E-2,4.0823756063429299E-2,2.7897670795222901E-2,5.3581059631545899E-2,4.8844311611729703E-2,2.0389671721353801E-2,0.82605258847432927]
[null,null,"HeatPump_WasteW_Rosk",null,5.0807278077204303E-2,6.2046210807239002E-2,6.1798697535422199E-2,6.4633880361342502E-2,7.02841355615859E-2,8.85830696075664E-2,8.6351454240111189E-2,9.6989319866058091E-2,9.6989319866058091E-2,9.6989319866058091E-2,null,"HeatPump_WasteW_Rosk",null,5.6233361881808303E-2,6.5388776270853599E-2,6.4740135379513702E-2,6.8044096197010906E-2,7.2541952250684993E-2,9.2406275683405592E-2,9.0434564106461807E-2,9.9266375144852398E-2,9.9266375144852398E-2,9.9266375144852398E-2,null,null,null,null,null,null,null,"SP-SMV",5.8442120065749399E-2,5.8848273901448499E-2,1.2786284316794501E-2,8.5317928143288403E-3,5.4023910963927101E-3,3.2248210879374799E-3,4.1585597506635505E-3,2.4922299024842899E-3,3.2058875049642498E-5,6.1257977672519504E-2,6.4772217696991707E-2,2.06490597822673E-2,1.55188989622159E-2,1.0559732896251299E-2,5.9904736967317501E-3,5.4363489279858094E-3,3.88083268308017E-3,4.0228911017001499E-4,0.34238636323906235]
[null,null,"Vestforbrændingen",4.0843571661814444,4.0292660372587221,4.3305390062159663,4.3287829137169336,4.3293257429705729,4.3113378206197144,4.3108953589869641,4.2951000736340479,4.3115187288623105,4.3115187288623105,4.3115187288623105,null,"Vestforbrændingen",4.0845086924329728,4.0303683549469866,4.3320954390708089,4.3305644512218056,4.3310994878437183,4.3140715783457377,4.3095344480086073,4.2954310946700272,4.3115203475066251,4.3115203475066251,4.3115203475066251,null,null,null,null,null,null,null,"SP-VEKN_gas",3.52134240829668E-2,2.5123587343694499E-2,3.6347589241459997E-2,2.8459252196670601E-2,2.1941570689499902E-2,1.06428681571109E-2,0.14964182136465801,0.12934757399702801,5.0775895720161501E-2,4.9660085389848396E-2,6.7922120307386508E-2,7.2104737752875389E-2,5.8865146996507495E-2,4.5716553837467401E-2,2.2481843946960102E-2,0.17377558636780799,0.152943941559575,7.3558577261956304E-2,1.2045221762136347]
[null,null,"VF5-ST-B9_2",1.92491738797267,1.8977577436723099,null,null,null,null,null,null,null,null,null,null,"VF5-ST-B9_2",1.92484579772862,1.89826784846111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SP-VEKV_gas",1.3062097726938999E-2,3.659366986468E-3,8.6280123482485004E-3,8.3489021503965304E-3,7.6388067326666094E-3,7.8095176851343201E-3,0.11553809761210999,0.10600260221920099,5.1485029719862997E-2,1.54496106420443E-2,8.3237632693401696E-3,1.1027069107742699E-2,1.0370603059629601E-2,1.0125810368172001E-2,9.5789156070070405E-3,0.11523516870276999,0.104500108218852,6.4082930682815398E-2,0.67086641283940018]
[null,null,"VF5-ST-B9_IM",9.3791097985622893E-2,7.1880770624721799E-2,null,null,null,null,null,null,null,null,null,null,"VF5-ST-B9_IM",9.4014214481200703E-2,7.2039120054022299E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SP-VF",7.9558511645669294E-2,0.24730101824788125,0.25626698678005749,0.26062027460466647,0.26499206429130751,0.26882100341710791,0.27321727630417098,0.27763317839893098,0.27763317839893098,8.7704839231589796E-2,0.25901040248321022,0.25549375795406076,0.25821197439396526,0.26134397526277453,0.26389565132535353,0.26361377252399515,0.26802967461875415,0.26802967461875415,4.3913772145011807]
[null,null,"VF6-ST-B0_2",1.9447439775498898,1.95858192436306,1.4164186957406499,1.4169032243884998,1.4159116481767802,1.4224010928433399,1.4226061857586301,1.4259957146392201,1.4269243801351199,1.4269243801351199,1.4269243801351199,null,"VF6-ST-B0_2",1.9448006202008301,1.9585761352136202,1.4161845055893001,1.4167713134025299,1.41541663300858,1.42083161480385,1.42316366320527,1.4264732735057,1.4255462661365901,1.4255462661365901,1.4255462661365901,null,null,null,null,null,null,null,"SP-VFgas",0.35838354331098471,0.46869092984722738,0.43323393026950408,0.43447043085746617,0.43570290102737957,0.43624313936199222,0.43746777775575652,0.43868269266668614,0.43868269266668569,0.35925816703234831,0.4687815502702376,0.42983152406747283,0.42568263925929989,0.42227676380464763,0.4188289615040095,0.40737591830105035,0.40857372244925005,0.40857372244925017,7.630741006901248]
[null,null,"VF6-ST-B0_IM",0.12090470267326199,0.10104559859862999,0.62705215299843597,0.62533939572359398,0.62579354048431302,0.60881654420857401,0.608392425655224,0.59376134020244797,0.610046707969081,0.610046707969081,0.610046707969081,null,"VF6-ST-B0_IM",0.120848060022322,0.101485251218234,0.62858764037820902,0.62710913538703505,0.62752301224092799,0.61132382636056792,0.60708137428834696,0.59388244087078701,0.60988805338005503,0.60988805338005503,0.60988805338005503,null,null,null,null,null,null,null,"Grand Total",36.272225558721352,35.551714747516534,34.460090336600921,34.233873534338777,34.010050732100304,33.788636329886231,33.5695439276953,33.352798725527826,32.265051514650573,36.69241716692364,36.489171964891128,35.39059595390588,35.164379151643757,34.94055634940532,34.71914194719141,34.50004954500033,34.283304342832871,33.195557131955532,622.87915896078778]
[null,null,"VF7-ST-B2",null,null,2.2870681574768801,2.28654029360484,2.2876205543094801,2.2801201835677998,2.27989674757311,2.27534301879238,2.2745476407581098,2.2745476407581098,2.2745476407581098,null,"VF7-ST-B2",null,null,2.2873232931033001,2.2866840024322399,2.2881598425942102,2.2819161371813204,2.2792894105149899,2.27507538029354,2.2760860279899799,2.2760860279899799,2.2760860279899799]
[null,null,"Spidslast-olie",0.12256220758518718,0.12743811718778231,1.88221337398253E-2,1.8822244958867321E-2,1.8825514360938413E-2,1.8840322986360427E-2,1.8887223245164373E-2,1.8979202752451258E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,null,"Spidslast-olie",0.1389725717939648,0.1565538172514363,1.8827719743791316E-2,1.8849684153637154E-2,1.8910282993599228E-2,1.9020012342929708E-2,1.9179849202815444E-2,1.9386023629487725E-2,1.8823423447103981E-2,1.8823423447103981E-2,1.8823423447103981E-2]
[null,null,"SP-CAML",null,null,null,null,null,null,null,null,null,null,null,null,"SP-CAML"]
[null,null,"SP-CHUS",null,null,null,null,null,null,null,null,null,null,null,null,"SP-CHUS"]
[null,null,"SP-CMID",null,null,null,null,null,null,null,null,null,null,null,null,"SP-CMID"]
[null,null,"SP-CNOR",null,null,null,null,null,null,null,null,null,null,null,null,"SP-CNOR"]
[null,null,"SP-COST",null,null,null,null,null,null,null,null,null,null,null,null,"SP-COST"]
[null,null,"SP-CTAR",4.8047222947844997E-3,null,null,1.11219042021302E-7,3.38062111311252E-6,1.8189246535127197E-5,6.5089505339074202E-5,1.5706901262595898E-4,null,null,null,null,"SP-CTAR",5.3417801725188195E-3,null,5.5860039660181601E-6,2.7550413811855098E-5,8.8149253773927097E-5,1.9787860310440899E-4,3.5771546299014399E-4,5.6388988966242504E-4,1.28970727868156E-6,1.28970727868156E-6,1.28970727868156E-6]
[null,null,"SP-CVAL",null,null,null,null,null,null,null,null,null,null,null,null,"SP-CVAL"]
[null,null,"SP-DHCV",null,null,null,null,null,null,null,null,null,null,null,null,"SP-DHCV"]
[null,null,"SP-DSMV",null,null,null,null,null,null,null,null,null,null,null,null,"SP-DSMV"]
[null,null,"SP-JUNCKERS",1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,null,"SP-JUNCKERS",1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2,1.88221337398253E-2]
[null,null,"SP-KONN",3.6141525258787197E-3,null,null,null,null,null,null,null,null,null,null,null,"SP-KONN",3.6141525258787197E-3]
[null,null,"SP-KONS",2.1823363241029597E-3,null,null,null,null,null,null,null,null,null,null,null,"SP-KONS",2.1823363241029597E-3]
[null,null,"SP-NORDHAVN",null,null,null,null,null,null,null,null,null,null,null,null,"SP-NORDHAVN"]
[null,null,"SP-SOLROED",null,null,null,null,null,null,null,null,null,null,null,null,"SP-SOLROED"]
[null,null,"SP-VEKN",null,null,null,null,null,null,null,null,null,null,null,null,"SP-VEKN"]
[null,null,"SP-VEKV",null,null,null,null,null,null,null,null,null,null,null,null,"SP-VEKV"]
[null,null,"SP-VEKV_WP",9.3138862700595695E-2,0.108615983447957,null,null,null,null,null,null,null,null,null,null,"SP-VEKV_WP",0.109012169031639,0.137731683511611]
[null,null,"SP-VESTERBRO",null,null,null,null,null,null,null,null,null,null,null,null,"SP-VESTERBRO"]
[null,null,"Spidslast-gas og Elkedler",0.98958409235756251,1.2849993968093778,1.1787543241180012,1.1520976987714819,1.1575398381696353,1.1383703498648936,1.7063610991259996,1.6439946375541412,1.4024157509135007,1.4024157509135007,1.4024157509135007,null,"Spidslast-gas og Elkedler",1.0446721897442619,1.4055872305367272,1.2778435793114882,1.2301373382955023,1.2210301589339871,1.1916002909682728,1.7352622578909005,1.6704137129676708,1.4265564621777354,1.4265564621777354,1.4265564621777354]
[null,null,"El_boiler_CTR",2.0440978637221E-2,9.5920912791504193E-2,0.15988898816609501,0.157568402470705,0.18546067550353101,0.223440207034731,0.25639568754401199,0.24888293068547601,0.220023166572757,0.220023166572757,0.220023166572757,null,"El_boiler_CTR",2.14882885763879E-2,0.11381358881893701,0.17560810897766199,0.16865696461270599,0.19768007369976301,0.24136817807396599,0.27095798796441001,0.26288699232059204,0.24418683165990399,0.24418683165990399,0.24418683165990399]
[null,null,"SP-HCVgas",0.34753159772254599,0.32007987140353705,0.230563444255974,0.21632907927471201,0.20031359236667601,0.16410164069948799,0.41653721402241001,0.39502338345788501,0.33652346015843199,0.33652346015843199,0.33652346015843199,null,"SP-HCVgas",0.36783838715932399,0.34429343558700798,0.258843930752167,0.24584468000849699,0.23162844284955,0.19783667121770698,0.430776025621942,0.40697372457513398,0.33538039298560396,0.33538039298560396,0.33538039298560396]
[null,null,"SP-KOEGE_gas",1.3211816806780799E-4,1.17673809075576E-3,3.5741544645286597E-4,9.75138569405967E-4,9.6148834030532107E-4,7.8119680710021105E-4,9.5019936605954484E-3,9.6630397289153899E-3,7.7116120656747804E-3,7.7116120656747804E-3,7.7116120656747804E-3,null,"SP-KOEGE_gas",2.19381851168055E-4,2.8208883609331599E-5,2.8498443955921704E-3,9.8839068441691899E-4,8.7505015193194201E-4,3.7219248013148796E-3,1.45103898493934E-2,1.3780404930703699E-2,1.19523716879275E-2,1.19523716879275E-2,1.19523716879275E-2]
[null,null,"SP-LYNETTEN_gas",7.6819700997418597E-2,6.4198698196861206E-2,4.0681673293414801E-2,3.6794425833130195E-2,3.5126348121876705E-2,2.3305955614291701E-2,4.3902671111623201E-2,3.6267006497534199E-2,1.9548656735946201E-2,1.9548656735946201E-2,1.9548656735946201E-2,null,"SP-LYNETTEN_gas",8.1795452189031712E-2,7.8641943220006796E-2,5.1435546521648098E-2,4.5998040318264301E-2,4.0823756063429299E-2,2.7897670795222901E-2,5.3581059631545899E-2,4.8844311611729703E-2,2.0389671721353801E-2,2.0389671721353801E-2,2.0389671721353801E-2]
[null,null,"SP-SMV",5.8442120065749399E-2,5.8848273901448499E-2,1.2786284316794501E-2,8.5317928143288403E-3,5.4023910963927101E-3,3.2248210879374799E-3,4.1585597506635505E-3,2.4922299024842899E-3,3.2058875049642498E-5,3.2058875049642498E-5,3.2058875049642498E-5,null,"SP-SMV",6.1257977672519504E-2,6.4772217696991707E-2,2.06490597822673E-2,1.55188989622159E-2,1.0559732896251299E-2,5.9904736967317501E-3,5.4363489279858094E-3,3.88083268308017E-3,4.0228911017001499E-4,4.0228911017001499E-4,4.0228911017001499E-4]
[null,null,"SP-VEKN_gas",3.52134240829668E-2,2.5123587343694499E-2,3.6347589241459997E-2,2.8459252196670601E-2,2.1941570689499902E-2,1.06428681571109E-2,0.14964182136465801,0.12934757399702801,5.0775895720161501E-2,5.0775895720161501E-2,5.0775895720161501E-2,null,"SP-VEKN_gas",4.9660085389848396E-2,6.7922120307386508E-2,7.2104737752875389E-2,5.8865146996507495E-2,4.5716553837467401E-2,2.2481843946960102E-2,0.17377558636780799,0.152943941559575,7.3558577261956304E-2,7.3558577261956304E-2,7.3558577261956304E-2]
[null,null,"SP-VEKV_gas",1.3062097726938999E-2,3.659366986468E-3,8.6280123482485004E-3,8.3489021503965304E-3,7.6388067326666094E-3,7.8095176851343201E-3,0.11553809761210999,0.10600260221920099,5.1485029719862997E-2,5.1485029719862997E-2,5.1485029719862997E-2,null,"SP-VEKV_gas",1.54496106420443E-2,8.3237632693401696E-3,1.1027069107742699E-2,1.0370603059629601E-2,1.0125810368172001E-2,9.5789156070070405E-3,0.11523516870276999,0.104500108218852,6.4082930682815398E-2,6.4082930682815398E-2,6.4082930682815398E-2]
[null,null,"SP-VF",7.9558511645669294E-2,0.24730101824788125,0.25626698678005749,0.26062027460466647,0.26499206429130751,0.26882100341710791,0.27321727630417098,0.27763317839893098,0.27763317839893098,0.27763317839893098,0.27763317839893098,null,"SP-VF",8.7704839231589796E-2,0.25901040248321022,0.25549375795406076,0.25821197439396526,0.26134397526277453,0.26389565132535353,0.26361377252399515,0.26802967461875415,0.26802967461875415,0.26802967461875415,0.26802967461875415]
[null,null,"SP-VFgas",0.35838354331098471,0.46869092984722738,0.43323393026950408,0.43447043085746617,0.43570290102737957,0.43624313936199222,0.43746777775575652,0.43868269266668614,0.43868269266668569,0.43868269266668569,0.43868269266668569,null,"SP-VFgas",0.35925816703234831,0.4687815502702376,0.42983152406747283,0.42568263925929989,0.42227676380464763,0.4188289615040095,0.40737591830105035,0.40857372244925005,0.40857372244925017,0.40857372244925017,0.40857372244925017]
[null,null,"Grand Total",36.272225558721352,35.551714747516534,34.460090336600921,34.233873534338777,34.010050732100304,33.788636329886231,33.5695439276953,33.352798725527826,32.265051514650573,32.265051514650573,32.265051514650573,null,"Grand Total",36.69241716692364,36.489171964891128,35.39059595390588,35.164379151643757,34.94055634940532,34.71914194719141,34.50004954500033,34.283304342832871,33.195557131955532,33.195557131955532,33.195557131955532]

{"sheet":"Brændsels- og elpriser","index":24,"n_rows":56,"n_cols":37,"rows_kept":56,"cut":false,"hidden":false,"merged":[[5,10,5,17],[11,35,12,36],[10,24,10,30],[10,4,10,10],[10,14,10,20]]}
[]
[]
[null,null,"Brændselspriser"]
[]
[]
[null,null,"General input data",null,null,"Ændres i resultat-fanen"]
[null,null,null,"Prisår",null,null,null,{"$f":"Prisår","v":2021}]
[null,null,null,"Prisscenarie",null,null,null,{"$f":"Scenarie","v":"ENS's priser fra 2022"}]
[null,null,null,"Prisjustering (til valgte år)",null,null,null,{"$f":"VLOOKUP(H7,Inflation,2,FALSE)/VLOOKUP(IF(H8=E11,M11,IF(H8=O11,W11,AG11)),Inflation,2,FALSE)","v":1}]
[]
[null,null,null,null,"ENS's priser fra 2022",null,null,null,null,null,null,"Årstal:",2021,null,"Lave priser",null,null,null,null,null,null,"Årstal:",2014,null,"Egne priser",null,null,null,null,null,null,"Årstal:","20xx"]
[null,null,null,null,"Naturgas","Kul","Fuelolie","Gasolie","Halm","Træflis","Træpiller","VE-gas","Blandet gas","Elpris","Naturgas","Kul","Fuelolie","Gasolie","Halm","Træflis","Træpiller","VE-gas","Blandet gas","Elpris","Naturgas","Kul","Fuelolie","Gasolie","Halm","Træflis","Træpiller","VE-gas","Blandet gas","Elpris",null,"Blandet gas-andel af VE-gas"]
[null,null,null,"DKK/GJ",{"$f":"E12&\"-\"&$E$11","v":"Naturgas-ENS's priser fra 2022"},{"$f":"F12&\"-\"&$E$11","v":"Kul-ENS's priser fra 2022"},"Fuelolie-ENS's priser fra 2022","Gasolie-ENS's priser fra 2022","Halm-ENS's priser fra 2022","Træflis-ENS's priser fra 2022","Træpiller-ENS's priser fra 2022","VE-gas-ENS's priser fra 2022","Blandet gas-ENS's priser fra 2022","Elpris-ENS's priser fra 2022",{"$f":"O12&\"-\"&$O$11","v":"Naturgas-Lave priser"},{"$f":"P12&\"-\"&$O$11","v":"Kul-Lave priser"},"Fuelolie-Lave priser","Gasolie-Lave priser","Halm-Lave priser","Træflis-Lave priser","Træpiller-Lave priser","VE-gas-Lave priser","Blandet gas-Lave priser","Elpris-Lave priser",{"$f":"Y12&\"-\"&$Y$11","v":"Naturgas-Egne priser"},{"$f":"Z12&\"-\"&$Y$11","v":"Kul-Egne priser"},"Fuelolie-Egne priser","Gasolie-Egne priser","Halm-Egne priser","Træflis-Egne priser","Træpiller-Egne priser","VE-gas-Egne priser","Blandet gas-Egne priser","Elpris-Egne priser"]
[null,null,null,2015,45.306252495495706,16.260068493691701,83,93.3,41.502829342444777,48.484613717809317,65.2953090701658,{"$f":"E14","v":45.306252495495706},{"$f":"AK14*L14+(1-AK14)*E14","v":45.306252495495706},178.16017751479299,null,null,null,null,null,null,null,null,{"$f":"AA14*V14+(1-AA14)*O14","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK14*AF14+(1-AK14)*Y14","v":0},null,null,2015,0]
[null,null,null,2016,38.6,12.9,49.6,79.900000000000006,41.967321652761512,49.027244921450368,65.677497950996042,{"$f":"E15","v":38.6},{"$f":"AK15*L15+(1-AK15)*E15","v":38.6},189.96947704662099,null,null,null,null,null,null,null,null,{"$f":"AA15*V15+(1-AA15)*O15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK15*AF15+(1-AK15)*Y15","v":0},null,null,2016,0]
[null,null,null,2017,39.200000000000003,19,44.5,82.7,42.8,50,52,{"$f":"E16","v":39.200000000000003},39.200000000000003,186.15240195629499,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2017,0]
[null,null,null,2018,51.656241947308949,25.563002358369534,55.09942347791003,90.270771423910531,43.359666735705453,50.65381628002973,68.561951137011945,51.656241947308949,{"$f":"AK17*L17+(1-AK17)*E17","v":51.656241947308949},266.20410988628601,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2018,0]
[null,null,null,2019,56.097562458897222,24.739921640196069,61.902808421292349,95.67219862947141,43.369685474312433,50.665520413916397,68.038851536010483,142,{"$f":"(L18*AK18)+E18*(1-AK18)","v":56.097562458897222},350,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2019,0]
[null,null,null,2020,50.281924387477865,23.653742261001035,63.953800814148522,97.723191022327597,43.710884486559117,51.064117390840089,67.268189007444789,141.09090909090901,{"$f":"(L19*AK19)+E19*(1-AK19)","v":50.281924387477865},370,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2020,0]
[null,null,null,2021,42.9320596384513,23.748225539455163,65.723705394884277,99.493095603063352,44.141577223443562,51.567263111499493,67.05964719552162,140.18181818181819,42.9320596384513,360,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2021,0]
[null,null,null,2022,130.4,28.8,72.599999999999994,107.7,46.1,53.8,85.6,141.19999999999999,130.4,1260,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2022,0]
[null,null,null,2023,79.3,26,70.400000000000006,105.6,46.3,54.1,81.7,140.30000000000001,79.3,660,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2023,0]
[null,null,null,2024,43,21.4,67.3,102.4,46.5,54.3,74.900000000000006,139.5,43,560,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2024,0]
[null,null,null,2025,39.5,21.4,64.400000000000006,99.5,46.7,54.5,74.400000000000006,138.6,39.5,540,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2025,0]
[null,null,null,2026,41,21.6,64.099999999999994,99.2,46.9,54.8,74.7,137.80000000000001,41,530,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2026,0]
[null,null,null,2027,42.5,21.9,64.099999999999994,99.2,47.2,55.1,74.900000000000006,136.9,42.5,510,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2027,0]
[null,null,null,2028,44,22.1,64.2,99.4,47.4,55.4,75.2,136,44,490,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2028,0]
[null,null,null,2029,45.4,22.4,64.400000000000006,99.5,47.7,55.7,75.400000000000006,135.19999999999999,{"$f":"(L28*AK28)+E28*(1-AK28)","v":45.4},450,null,null,null,null,null,null,null,null,{"$f":"AA28*V28+(1-AA28)*O28","v":0},null,null,null,null,null,null,null,null,null,0,null,null,2029,0]
[null,null,null,2030,46.8,22.6,64.5,99.6,48,56,75.7,134.30000000000001,{"$f":"(L29*AK29)+E29*(1-AK29)","v":46.8},390,null,null,null,null,null,null,null,null,{"$f":"AA29*V29+(1-AA29)*O29","v":0},null,null,null,null,null,null,null,null,null,0,null,null,2030,0]
[null,null,null,2031,48,22.6,65.400000000000006,100.5,48.2,56.3,76,134.30000000000001,48,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2031,0]
[null,null,null,2032,49.1,22.7,66.3,101.4,48.5,56.7,76.3,134.30000000000001,49.1,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2032,0]
[null,null,null,2033,50.3,22.7,67.099999999999994,102.2,48.8,57,76.5,134.30000000000001,50.3,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2033,0]
[null,null,null,2034,134.30000000000001,22.7,67.900000000000006,103,49,57.3,76.8,134.30000000000001,{"$f":"(L33*AK33)+E33*(1-AK33)","v":134.30000000000001},390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2034,1]
[null,null,null,2035,134.30000000000001,22.7,68.599999999999994,103.7,49.3,57.6,77.099999999999994,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2035,1]
[null,null,null,2036,134.30000000000001,22.7,69.099999999999994,104.2,49.6,57.9,77.400000000000006,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2036,1]
[null,null,null,2037,134.30000000000001,22.6,69.5,104.6,49.8,58.2,77.599999999999994,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2037,1]
[null,null,null,2038,134.30000000000001,22.6,69.900000000000006,105,50.1,58.5,77.900000000000006,134.30000000000001,{"$f":"(L37*AK37)+E37*(1-AK37)","v":134.30000000000001},390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2038,1]
[null,null,null,2039,134.30000000000001,22.5,70.2,105.4,50.4,58.8,78.2,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2039,1]
[null,null,null,2040,134.30000000000001,22.4,70.599999999999994,105.7,50.6,59.2,78.5,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2040,1]
[null,null,null,2041,134.30000000000001,22.4,70.599999999999994,105.7,50.6,59.2,78.5,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2041,1]
[null,null,null,2042,134.30000000000001,22.4,70.599999999999994,105.7,50.6,59.2,78.5,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2042,1]
[null,null,null,2043,134.30000000000001,22.4,70.599999999999994,105.7,50.6,59.2,78.5,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2043,1]
[null,null,null,2044,134.30000000000001,22.4,70.599999999999994,105.7,50.6,59.2,78.5,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2044,1]
[null,null,null,2045,134.30000000000001,22.4,70.599999999999994,105.7,50.6,59.2,78.5,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2045,1]
[null,null,null,2046,134.30000000000001,22.4,70.599999999999994,105.7,50.6,59.2,78.5,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2046,1]
[null,null,null,2047,134.30000000000001,22.4,70.599999999999994,105.7,50.6,59.2,78.5,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2047,1]
[null,null,null,2048,134.30000000000001,22.4,70.599999999999994,105.7,50.6,59.2,78.5,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2048,1]
[null,null,null,2049,134.30000000000001,22.4,70.599999999999994,105.7,50.6,59.2,78.5,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2049,1]
[null,null,null,2050,134.30000000000001,22.4,70.599999999999994,105.7,50.6,59.2,78.5,134.30000000000001,134.30000000000001,390,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,2050,1]
[]
[]
[null,null,null,null,"Anvendte priser i Balmorel"]
[null,null,null,null,"Priser fra 2016-udgivelse"]
[null,null,null,null,"Priser fra 2017-udgivelse "]
[null,null,null,null,"Priser fra 2018-udgivelse "]
[null,null,null,null,"Priser fra 2019-udgivelse"]

{"sheet":"Elafregningspris","index":25,"n_rows":39,"n_cols":15,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,2020,2025,2030,2031,2032,2033,2034,2035,2040,2045,2050]
[null,null,"Elafregningspris ift gns. pris (%)"]
[null,null,null,"2020","2025","2030","2031","2032","2033","2034","2035","2040",2045,2050]
[null,null,"AMV1",1.1819664817971618,1.1413898717148878,1.9348520410588854,1.6480567535700978,1.6444145424673702,1.4117402247891793,1.3800943208495988,1.3397037241077501,1.3164434045082918,1.3164434045082918,1.3164434045082918]
[null,null,"AMV4",1.1450710296888786,1.5154359089655189,1.223475741709019,1.1167910769454965,1.1837347720415463,1.2102747295625127,1.1636253971099948,1.2474319136477687,1.3875101801502818,1.3875101801502818,1.3875101801502818]
[null,null,"ARC",0.97687489659816029,8.1382666174107179,2.2545179560090349,-2.5589604723720609,5.1379498939264598,13.742680818947445,2.1087819481499026,2.8536933359648469,2.8939290112325176,2.8939290112325176,2.8939290112325176]
[null,null,"AVV1",0.5430130655869041,0.72969689152776851,0.73742978128562564,0.73481174660624271,0.94321603500155682,0.96189589001260511,0,0,0,0,0]
[null,null,"AVV2-GT-E1-NG",1.2251983592198796,1.0587919033968276,1.4978025977707987,1.4306947946919011,1.2302312796820616,1.9610153907486705,0.9794102390359537,1.2722460196489334,1.3642618040011409,1.3642618040011409,1.3642618040011409]
[null,null,"AVV2-ST-E1-ST",0.88528104213230496,0.72874675936453714,0.53883377344879135,0.60509825385075811,0.5405586163897238,0.62876668939369562,1.0501370282700906,0.97232609772897627,0.98581938389907231,0.98581938389907231,0.98581938389907231]
[null,null,"AVV2-ST-E1-WP",0.90867902269256706,0.84293874792604884,0.73885500347834243,0.77462890232379034,0.7231410154443807,0.69927701587344171,0.82303108460039076,0.85928428062262741,0.99585341177806808,0.99585341177806808,0.99585341177806808]
[null,null,"Biogasmotor",0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geo_EL_HeatPump_SVAF",0,1.2936567402714765,1.256634587639555,1.2521921569134746,1.3003902655301851,1.1932116259032768,1.2673407691813068,1.2949404874468768,1.4474699507774365,1.4474699507774365,1.4474699507774365,"elkøb"]
[null,null,"Geotermi",1.0050344911126061,0,0,0,0,0,0,0,0,0,0]
[null,null,"HCV",1.1062140084940837,0,0,0,0,0,0,0,0,0,0]
[null,null,"KARA",4.2456305276479984,1.3358021860224927,0.17722466368214987,0.26438665125433447,0.29965468070267365,0.382423965247283,0.77307900677995189,-0.17997726788841387,0.18196694226077029,0.18196694226077029,0.18196694226077029]
[null,null,"KKV",1.0466475088292615,0.66649506608741615,1.0231467792263771,1.2499112510349488,1.112395158323684,1.5034610532235584,0.79950339599007547,0.95396096763198646,1.6652033149199792,1.6652033149199792,1.6652033149199792]
[null,null,"Varmepumper",1.2329779904497973,1.1384259993854717,0.82747853496467394,0.70243602220254442,0.65698206616754484,0.56379787657002856,0.67824184033331447,0.66969679679520555,0.65187024355469714,0.65187024355469714,0.65187024355469714,"elkøb"]
[null,null,"Vestforbrændingen",0.96804084929838274,0.5857928733940545,0.6071193934171345,0.67361544181979527,0.59538836057713984,0.90676456023231122,-0.47200255567037874,4.4751568371685861,6.7960337540630658,6.7960337540630658,6.7960337540630658]
[null,null,"Spidslast-gas og Elkedler",-5.0886172623112872E-4,1.5249297745189802E-2,1.587957432428996E-2,1.3380141169328135E-2,2.1869375129265775E-2,3.9874743786267187E-2,7.5382747935168276E-2,7.7522625280040516E-2,0.30245466227194712,0.30245466227194712,0.30245466227194712,"elkøb"]
[]
[null,null,"AVV1træ",{"$f":"D8","v":0.5430130655869041},{"$f":"E8","v":0.72969689152776851},0.73742978128562564,{"$f":"G8","v":0.73481174660624271},0.94321603500155682,0.96189589001260511,0,{"$f":"K8","v":0},0,{"$f":"M8","v":0},0]
[null,null,"AVV2gasGT",{"$f":"D9","v":1.2251983592198796},{"$f":"E9","v":1.0587919033968276},1.4978025977707987,{"$f":"G9","v":1.4306947946919011},1.2302312796820616,1.9610153907486705,0.9794102390359537,1.2722460196489334,1.3642618040011409,{"$f":"M9","v":1.3642618040011409},1.3642618040011409]
[null,null,"AVV2halm",{"$f":"D10","v":0.88528104213230496},{"$f":"E10","v":0.72874675936453714},0.53883377344879135,{"$f":"G10","v":0.60509825385075811},0.5405586163897238,0.62876668939369562,1.0501370282700906,0.97232609772897627,0.98581938389907231,{"$f":"M10","v":0.98581938389907231},0.98581938389907231]
[null,null,"AVV2træ",{"$f":"D11","v":0.90867902269256706},{"$f":"E11","v":0.84293874792604884},0.73885500347834243,{"$f":"G11","v":0.77462890232379034},0.7231410154443807,0.69927701587344171,0.82303108460039076,0.85928428062262741,0.99585341177806808,{"$f":"M11","v":0.99585341177806808},0.99585341177806808]
[null,null,"AMV1træ",{"$f":"D5","v":1.1819664817971618},{"$f":"E5","v":1.1413898717148878},1.9348520410588854,{"$f":"G5","v":1.6480567535700978},1.6444145424673702,1.4117402247891793,1.3800943208495988,{"$f":"K5","v":1.3397037241077501},{"$f":"L5","v":1.3164434045082918},{"$f":"M5","v":1.3164434045082918},1.3164434045082918]
[]
[]
[null,null,"AMV4træ",{"$f":"D6","v":1.1450710296888786},{"$f":"E6","v":1.5154359089655189},1.223475741709019,{"$f":"G6","v":1.1167910769454965},1.1837347720415463,1.2102747295625127,1.1636253971099948,{"$f":"K6","v":1.2474319136477687},{"$f":"L6","v":1.3875101801502818},{"$f":"M6","v":1.3875101801502818},1.3875101801502818]
[]
[null,null,"HCVgas",{"$f":"D15","v":1.1062140084940837},{"$f":"E15","v":0},0,{"$f":"G15","v":0},0,0,0,{"$f":"K15","v":0},{"$f":"L15","v":0},{"$f":"M15","v":0},0]
[null,null,"KKV",{"$f":"D17","v":1.0466475088292615},{"$f":"E17","v":0.66649506608741615},1.0231467792263771,{"$f":"G17","v":1.2499112510349488},1.112395158323684,1.5034610532235584,0.79950339599007547,{"$f":"K17","v":0.95396096763198646},{"$f":"L17","v":1.6652033149199792},{"$f":"M17","v":1.6652033149199792},1.6652033149199792]
[]
[null,null,"SPgas",{"$f":"D20","v":-5.0886172623112872E-4},{"$f":"E20","v":1.5249297745189802E-2},1.587957432428996E-2,{"$f":"G20","v":1.3380141169328135E-2},2.1869375129265775E-2,3.9874743786267187E-2,7.5382747935168276E-2,{"$f":"K20","v":7.7522625280040516E-2},{"$f":"L20","v":0.30245466227194712},{"$f":"M20","v":0.30245466227194712},0.30245466227194712,{"$f":"O20","v":"elkøb"}]
[]
[]
[null,null,"GeoEl",{"$f":"D13","v":0},{"$f":"E13","v":1.2936567402714765},1.256634587639555,{"$f":"G13","v":1.2521921569134746},1.3003902655301851,1.1932116259032768,1.2673407691813068,{"$f":"K13","v":1.2949404874468768},{"$f":"L13","v":1.4474699507774365},{"$f":"M13","v":1.4474699507774365},1.4474699507774365,{"$f":"O13","v":"elkøb"}]
[null,null,"GeoVa",{"$f":"D14","v":1.0050344911126061},0,0,{"$f":"G14","v":0},0,0,0,{"$f":"K14","v":0},{"$f":"L14","v":0},{"$f":"M14","v":0},0]
[null,null,"VP",{"$f":"D18","v":1.2329779904497973},{"$f":"E18","v":1.1384259993854717},0.82747853496467394,{"$f":"G18","v":0.70243602220254442},0.65698206616754484,0.56379787657002856,0.67824184033331447,{"$f":"K18","v":0.66969679679520555},{"$f":"L18","v":0.65187024355469714},{"$f":"M18","v":0.65187024355469714},0.65187024355469714,{"$f":"O18","v":"elkøb"}]

{"sheet":"Tekniske data","index":26,"n_rows":35,"n_cols":27,"rows_kept":35,"cut":false,"hidden":true,"merged":[[4,26,6,26],[5,13,6,13],[5,11,6,11],[5,6,6,6],[5,2,6,2],[5,4,6,4],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10]]}
[]
[]
[null,null,"Teknisk data til beregning for hvert enkelt værk, 2014-priser"]
[]
[null,null,"Forkortelse","Titel","Idriftsættelse","Brændsel","Type","Max elkapacitet",null,null,null,"Elvirkningsgrad","Kondenselvirkningsgrad","Varmevirkningsgrad","cv-værdi","Investering","Faste D&V","Variable D&V","Elforbrug til pumper","SO2","NOx","PM2,5","CO2","CH4","N2O",null,"Note til værk"]
[null,null,"Anlæg",null,"Idriftsættelse",null,"Type","Elkapacitet, max (MW)","Elkapacitet, modtryk (MW)","Varme-kapacitet, max (MJ/s) - (sol i m2)","Brændsel, max (MJ/s)","Modtrykelvirkningsgrad","Kondenselvirkningsgrad","Varmevirkningsgrad","cv-værdi",null,null,"Var. D&V Omk.","%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR/MW el eller total kr.","EUR/MW el eller total kr.","kr./GJ varme - dog kr./MWh varme for geotermi, vp og sol"]
[null,null,"AMV1træ","Amagerværket blok 1",2010,"Træpiller","Modtryk",64,64,251,348,{"$f":"I8/K8-0.01","v":0.17390804597701148},null,{"$f":"J8/K8+0.01","v":0.73126436781609194},null,{"$f":"0.4/L8*2040000","v":4692134.8314606752},{"$f":"0.4/L8*57000","v":131103.7673496365},{"$f":"3*K8/J8","v":4.1593625498007967},null,{"$f":"HLOOKUP($T$5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH(F8,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.9},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$8,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":81},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$8,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":4.82},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$8,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$8,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":3.1},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$8,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.8}]
[null,null,"AMV1træBP","Amagerværket blok 1, bypass",2010,"Træpiller","Kedel",0,0,320,348,{"$f":"I9/K9","v":0},null,{"$f":"J9/K9","v":0.91954022988505746},null,0,0,{"$f":"3*K9/J9","v":3.2625000000000002},null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$9,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.9},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$9,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":81},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$9,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":4.82},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$9,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$9,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":3.1},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$9,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.8},null,"Alle kapitalomkostninger og faste omkostninger indgår i AMV1træ"]
[null,null,"AMV3kul","Amagerværket blok 3",1989,"Kul","Udtag",250,215,335,600,{"$f":"I10/K10-0.01","v":0.34833333333333333},{"$f":"H10/K10","v":0.41666666666666669},{"$f":"J10/K10+0.01","v":0.56833333333333336},{"$f":"(H10-I10)/J10","v":0.1044776119402985},{"$f":"0.4/L10*2040000","v":2342583.7320574163},{"$f":"0.4/L10*57000","v":65454.545454545456},{"$f":"2*K10/J10","v":3.5820895522388061},null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$10,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":14},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$10,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":25},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$10,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":2.1},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$10,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":94.1},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$10,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.9},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$10,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.8}]
[null,null,"AMV4træ","Amagerværket blok 4",2020,"Træflis","Udtag",240,207,421,602,0.33385382059800661,null,0.70933554817275746,null,{"$f":"0.4/L11*2040000","v":2444183.500845856},{"$f":"0.4/L11*57000","v":68293.362523634205},{"$f":"3*K11/J11","v":4.2897862232779094},null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$11,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.9},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$11,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":81},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$11,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":4.82},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$11,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$11,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":3.1},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$11,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.8},null,"Data er angivet for værket, som det blev indregnet i VPH3. Designdata er efterfølgende ændret, men disse data er fortrolige."]
[null,null,"AMV4træBP","Amagerværket blok 4, bypass",2020,"Træflis","Kedel",0,0,628,602,{"$f":"I12/K12","v":0},null,{"$f":"J12/K12","v":1.0431893687707641},null,0,0,{"$f":"3*K12/J12","v":2.8757961783439492},null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$12,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.9},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$12,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":81},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$12,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":4.82},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$12,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$12,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":3.1},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$12,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.8},null,"Alle kapitalomkostninger og faste omkostninger indgår i AMV4træ"]
[null,null,"AVV1træ","Avedøreværket blok 1",2017,"Træpiller","Udtag",254,207,359,636,0.31547169811320752,{"$f":"H13/K13","v":0.39937106918238996},0.5744654088050315,{"$f":"(H13-I13)/J13","v":0.1309192200557103},{"$f":"0.4/L13*2040000","v":2586602.8708133972},{"$f":"0.4/L13*57000","v":72272.727272727279},{"$f":"3*K13/J13","v":5.3147632311977713},null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$13,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.9},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$13,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":81},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$13,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":4.82},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$13,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$13,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":3.1},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$13,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.8}]
[null,null,"AVV1kul","Avedøreværket blok 1",1990,{"$f":"IF(AVV1TræKul=\"slået til\",\"Træpiller\",\"Kul\")","v":"Træpiller"},"Udtag",249,207,334,597,0.33673366834170854,{"$f":"H14/K14","v":0.41708542713567837},0.56946398659966502,{"$f":"(H14-I14)/J14","v":0.12574850299401197},{"$f":"0.4/L14*2040000","v":2423280.1074466496},{"$f":"0.4/L14*57000","v":67709.29711983286},{"$f":"2*K14/J14","v":3.5748502994011977},null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$14,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.9},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$14,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":81},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$14,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":4.82},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$14,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$14,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":3.1},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$14,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.8}]
[null,null,"AVV2træ","Avedøreværket blok 2, hovedkedel",2001,"Træpiller","Udtag",341,270,441,783,0.33482758620689657,{"$f":"H15/K15","v":0.43550446998722858},0.57321839080459769,{"$f":"(H15-I15)/J15","v":0.16099773242630386},{"$f":"0.4/L15*2040000","v":2437075.1802265705},{"$f":"0.4/L15*57000","v":68094.747682801244},{"$f":"3*K15/J15","v":5.3265306122448983},null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$15,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.9},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$15,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":81},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$15,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":4.82},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$15,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$15,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":3.1},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$15,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.8}]
[null,null,"AVV2halm","Avedøreværket blok 2, halmkedel",2001,"Halm","Udtag",41,34.727000000000004,51,98,0.34435714285714286,{"$f":"H16/K16","v":0.41836734693877553},0.53040816326530615,{"$f":"(H16-I16)/J16","v":0.12299999999999993},{"$f":"0.4/L16*2040000","v":2369632.8562538894},{"$f":"0.4/L16*57000","v":66210.329807093964},{"$f":"3*K16/J16","v":5.7647058823529411},null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$16,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":49},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$16,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":125},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$16,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.1100000000000001},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$16,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$16,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.47},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$16,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.1000000000000001}]
[null,null,"AVV2gasGT","Avedøreværket blok 2, gasturbiner",2001,{"$f":"IF(VEindfasning=\"ja\",\"Blandet gas\",\"Naturgas\")","v":"Blandet gas"},"Udtag",149,138,90,264,0.5127272727272727,{"$f":"H17/K17","v":0.56439393939393945},0.35090909090909089,{"$f":"(H17-I17)/J17","v":0.12222222222222222},1400000,38000,{"$f":"2*K17/J17","v":5.8666666666666663},null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$17,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.43},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$17,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":48},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$17,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":5.0999999999999997E-2},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$17,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":56.95},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$17,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.7},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$17,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1}]
[null,null,"KKV","Køge Kraftvarme",1988,"Træflis","Modtryk",19.93,20,57,85,0.22529411764705881,null,0.68058823529411761,null,4080000,114000,{"$f":"3*K18/J18","v":4.4736842105263159},null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$18,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.9},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$18,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":81},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$18,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":4.82},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$18,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$18,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":3.1},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$18,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.8}]
[null,null,"HCVgas","H.C. Ørsted Værket blok 8",2004,{"$f":"IF(VEindfasning=\"ja\",\"Blandet gas\",\"Naturgas\")","v":"Blandet gas"},"Modtryk",23.2,23.2,41,71,0.31676056338028169,null,0.58746478873239438,null,1400000,38000,{"$f":"1*K19/J19","v":1.7317073170731707},null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$19,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.43},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$19,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":48},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$19,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":5.0999999999999997E-2},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$19,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":56.95},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$19,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.7},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$19,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1}]
[null,null,"SPolie","Spidslast, olie","Forskellige","Gasolie","Modtryk",0,0,0,0,0,null,0.9,null,300000,5000,1,null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$20,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":6.7},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$20,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":52},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$20,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":5},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$20,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":74.099999999999994},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$20,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.7},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$20,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.6},null,"Kapitalomkostninger ikke indregnet"]
[null,null,"SPgas","Spidslast, gas","Forskellige",{"$f":"IF(VEindfasning=\"ja\",\"Blandet gas\",\"Naturgas\")","v":"Blandet gas"},"Modtryk",0,0,0,0,0,null,0.9,null,300000,5000,1,null,{"$f":"HLOOKUP(T5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$21,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":0.43},{"$f":"HLOOKUP(U5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$21,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":48},{"$f":"HLOOKUP(V5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$21,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":5.0999999999999997E-2},{"$f":"HLOOKUP(W5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$21,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":56.95},{"$f":"HLOOKUP(X5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$21,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1.7},{"$f":"HLOOKUP(Y5,'ENS fremskrivningsdata'!$A$11:$I$35,MATCH($F$21,'ENS fremskrivningsdata'!$B$11:$B$26,0),FALSE)","v":1},null,"Kapitalomkostninger ikke indregnet"]
[null,null,"GeoEL","Geotermi, eldreven",2025,"El","Eldreven geotermi","-","-",74,"-",0,null,6.88,null,{"$f":"J22*18.6*1000000","v":1376400000},{"$f":"J22*203000","v":15022000},10.8,0.08]
[null,null,"GeoVa","Geotermi, varmedreven",2015,"El","Varmedreven geotermi","-","-",12,"-",0,null,2.13,null,{"$f":"22.6*J23*1000000","v":271200000.00000006},{"$f":"235*1000*J23","v":2820000},12.5,0.08]
[null,null,"VP","Varmepumper",2015,"El","Varmepumpe","-","-",5,"-",0,null,3.5,null,{"$f":"6.1*Admin!$C$13/Admin!$C$19*1000000*J24","v":28497474.747474749},{"$f":"16*Admin!$C$13/Admin!$C$19*1000*J24","v":74747.474747474756},{"$f":"13.5*Admin!$C$13/Admin!$C$19","v":12.613636363636365}]
[null,null,"VP2020","Varmepumper",2020,"El","Varmepumpe","-","-",12.5,"-",0,null,3.5,null,{"$f":"6.1*Admin!$C$13/Admin!$C$19*1000000*J25","v":71243686.86868687},{"$f":"16*Admin!$C$13/Admin!$C$19*1000*J25","v":186868.68686868687},{"$f":"13.5*Admin!$C$13/Admin!$C$19","v":12.613636363636365}]
[null,null,"VP2025","Varmepumper",2025,"El","Varmepumpe","-","-",93.149999999999991,"-",0,null,3.5,null,{"$f":"6.1*Admin!$C$13/Admin!$C$19*1000000*J26","v":530907954.5454545},{"$f":"16*Admin!$C$13/Admin!$C$19*1000*J26","v":1392545.4545454546},{"$f":"13.5*Admin!$C$13/Admin!$C$19","v":12.613636363636365}]
[null,null,"VP2030","Varmepumper",2030,"El","Varmepumpe","-","-",99.4,"-",0,null,3.5,null,{"$f":"5.3*Admin!$C$13/Admin!$C$19*1000000*J27","v":492230808.0808081},{"$f":"16*Admin!$C$13/Admin!$C$19*1000*J27","v":1485979.7979797982},{"$f":"13.5*Admin!$C$13/Admin!$C$19","v":12.613636363636365}]
[null,null,"VP2035","Varmepumper",2035,"El","Varmepumpe","-","-",143.14999999999998,"-",0,null,3.5,null,{"$f":"5.3*Admin!$C$13/Admin!$C$19*1000000*J28","v":708881691.91919184},{"$f":"16*Admin!$C$13/Admin!$C$19*1000*J28","v":2140020.2020202018},{"$f":"13.5*Admin!$C$13/Admin!$C$19","v":12.613636363636365}]
[null,null,"Sol","Solvarme",2015,"Sol","Solvarme","-","-",0,"-","-",null,"-",null,{"$f":"1209*J29","v":0},{"$f":"5*J29","v":0},4.5]
[null,null,"Sol2020","Solvarme",2020,"Sol","Solvarme","-","-",13889,"-","-",null,"-",null,{"$f":"1209*J30","v":16791801},{"$f":"5*J30","v":69445},4.5]
[null,null,"Sol2025","Solvarme",2025,"Sol","Solvarme","-","-",55556,"-","-",null,"-",null,{"$f":"1209*J31","v":67167204},{"$f":"5*J31","v":277780},4.5]
[null,null,"Sol2030","Solvarme",2030,"Sol","Solvarme","-","-",138889,"-","-",null,"-",null,{"$f":"1209*J32","v":167916801},{"$f":"5*J32","v":694445},4.5]
[null,null,"Sol2035","Solvarme",2035,"Sol","Solvarme","-","-",277778,"-","-",null,"-",null,{"$f":"1209*J33","v":335833602},{"$f":"5*J33","v":1388890},4.5]
[]
[null,null,"Note til dataelement",null,null,null,null,"Data baseret på VPH3.","Data baseret på VPH3.","Data baseret på VPH3.","Data baseret på VPH3.","For kraftvarmeværker er det antaget, at der mistes 1 % på årselvirkningsgrad ift fuldlast. Dette tab bliver til varme.",null,"For kraftvarmeværker er det antaget, at der mistes 1 % på årselvirkningsgrad ift fuldlast. Dette tab bliver til varme. Geotermi, solvarme og varmepumper baseret på VPH3",null,"Baseret på Teknologikataloget - dog justeret ift aktuel elvirkningsgrad. Geotermi, solvarme og varmepumper baseret på VPH3. Geotermi, VP og Sol er i DKK. Alt andet i EUR.","Baseret på Teknologikataloget - dog justeret ift aktuel elvirkningsgrad. Geotermi, solvarme og varmepumper baseret på VPH3.","For værker antaget 1 kr./GJ brændsel for naturgas, 2 kr./GJ brændsel for kul og 3 kr./GJ brændsel for biomasse. Geotermi, solvarme og varmepumper baseret på VPH3."]

{"sheet":"Tilskud og afgifter","index":27,"n_rows":50,"n_cols":40,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Anvendte tilskud og afgifter"]
[]
[null,null,"General input data",null,null,"Ændres i resultat-fanen"]
[null,null,null,"Prisår",null,null,null,{"$f":"Prisår","v":2021}]
[null,null,null,"Prisscenarie",null,null,null,{"$f":"Scenarie","v":"ENS's priser fra 2022"}]
[null,null,null,"Prisjustering (fra 2017 til valgte år)",null,null,null,{"$f":"VLOOKUP(H6,Inflation,2,FALSE)/VLOOKUP(2017,Inflation,2,FALSE)","v":1.0570824524312896}]
[null,null,null,"Prisjustering (fra 2014 til valgte år)",null,null,null,{"$f":"VLOOKUP(H6,Inflation,2,FALSE)/VLOOKUP(2014,Inflation,2,FALSE)","v":1.0810810810810809}]
[]
[null,null,null,"Brændsel, afgift/tilskud",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Naturgas",null,null,{"$f":"SUM(F13:F14)","v":68.763213530655392},{"$f":"SUM(G13:G14)","v":68.763213530655392},68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,{"$f":"SUM(AC13:AC14)","v":68.763213530655392},{"$f":"SUM(AD13:AD14)","v":68.763213530655392},68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392]
[null,null,null,"Energiafgift",{"$f":"H6&\"-kr/GJ varme\"","v":"2021-kr/GJ varme"},{"$f":"55.25*H8","v":58.403805496828753},{"$f":"F13","v":58.403805496828753},{"$f":"G13","v":58.403805496828753},58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,{"$f":"AB13","v":58.403805496828753},{"$f":"AC13","v":58.403805496828753},58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,{"$f":"AM13","v":58.403805496828753}]
[null,null,null,"CO2-afgift",{"$f":"H6&\"-kr/GJ varme\"","v":"2021-kr/GJ varme"},{"$f":"9.8*H8","v":10.359408033826639},{"$f":"F14","v":10.359408033826639},{"$f":"G14","v":10.359408033826639},10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,{"$f":"AB14","v":10.359408033826639},{"$f":"AC14","v":10.359408033826639},10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,{"$f":"AM14","v":10.359408033826639}]
[null,null,"Blandet gas",null,null,{"$f":"SUM(F16:F17)","v":68.763213530655392},{"$f":"SUM(G16:G17)","v":68.763213530655392},68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,{"$f":"SUM(AC16:AC17)","v":68.763213530655392},{"$f":"SUM(AD16:AD17)","v":68.763213530655392},68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392]
[null,null,null,"Energiafgift",{"$f":"H6&\"-kr/GJ varme\"","v":"2021-kr/GJ varme"},{"$f":"55.25*H8","v":58.403805496828753},{"$f":"F16","v":58.403805496828753},{"$f":"G16","v":58.403805496828753},58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,{"$f":"AB16","v":58.403805496828753},{"$f":"AC16","v":58.403805496828753},58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,{"$f":"AM16","v":58.403805496828753}]
[null,null,null,"CO2-afgift",{"$f":"H6&\"-kr/GJ varme\"","v":"2021-kr/GJ varme"},{"$f":"9.8*H8","v":10.359408033826639},{"$f":"F17","v":10.359408033826639},{"$f":"G17","v":10.359408033826639},10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,{"$f":"AB17","v":10.359408033826639},{"$f":"AC17","v":10.359408033826639},10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,10.359408033826639,{"$f":"AM17","v":10.359408033826639}]
[null,null,"Kul",null,null,{"$f":"SUM(F19:F20)","v":75.634249471458773},{"$f":"SUM(G19:G20)","v":75.634249471458773},{"$f":"SUM(H19:H20)","v":75.634249471458773},{"$f":"SUM(I19:I20)","v":75.634249471458773},{"$f":"SUM(J19:J20)","v":75.634249471458773},{"$f":"SUM(K19:K20)","v":75.634249471458773},{"$f":"SUM(L19:L20)","v":75.634249471458773},{"$f":"SUM(M19:M20)","v":75.634249471458773},{"$f":"SUM(N19:N20)","v":75.634249471458773},{"$f":"SUM(O19:O20)","v":75.634249471458773},{"$f":"SUM(P19:P20)","v":75.634249471458773},{"$f":"SUM(Q19:Q20)","v":75.634249471458773},{"$f":"SUM(R19:R20)","v":75.634249471458773},{"$f":"SUM(S19:S20)","v":75.634249471458773},{"$f":"SUM(T19:T20)","v":75.634249471458773},{"$f":"SUM(U19:U20)","v":75.634249471458773},{"$f":"SUM(V19:V20)","v":75.634249471458773},{"$f":"SUM(W19:W20)","v":75.634249471458773},{"$f":"SUM(X19:X20)","v":75.634249471458773},{"$f":"SUM(Y19:Y20)","v":75.634249471458773},{"$f":"SUM(Z19:Z20)","v":75.634249471458773},{"$f":"SUM(AA19:AA20)","v":75.634249471458773},{"$f":"SUM(AB19:AB20)","v":75.634249471458773},{"$f":"SUM(AC19:AC20)","v":75.634249471458773},{"$f":"SUM(AD19:AD20)","v":75.634249471458773},75.634249471458773,75.634249471458773,75.634249471458773,75.634249471458773,75.634249471458773,75.634249471458773,75.634249471458773,75.634249471458773,75.634249471458773,75.634249471458773]
[null,null,null,"Energiafgift",{"$f":"H6&\"-kr/GJ varme\"","v":"2021-kr/GJ varme"},{"$f":"55.25*H8","v":58.403805496828753},{"$f":"F19","v":58.403805496828753},{"$f":"G19","v":58.403805496828753},58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,{"$f":"AB19","v":58.403805496828753},{"$f":"AC19","v":58.403805496828753},58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,{"$f":"AM19","v":58.403805496828753}]
[null,null,null,"CO2-afgift",{"$f":"H6&\"-kr/GJ varme\"","v":"2021-kr/GJ varme"},{"$f":"16.3*H8","v":17.23044397463002},{"$f":"F20","v":17.23044397463002},{"$f":"G20","v":17.23044397463002},17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,{"$f":"AB20","v":17.23044397463002},{"$f":"AC20","v":17.23044397463002},17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,17.23044397463002,{"$f":"AM20","v":17.23044397463002}]
[null,null,"Gasolie",null,null,{"$f":"SUM(F22:F23)","v":71.872264270613101},{"$f":"SUM(G22:G23)","v":71.872264270613101},{"$f":"SUM(H22:H23)","v":71.872264270613101},{"$f":"SUM(I22:I23)","v":71.872264270613101},{"$f":"SUM(J22:J23)","v":71.872264270613101},{"$f":"SUM(K22:K23)","v":71.872264270613101},{"$f":"SUM(L22:L23)","v":71.872264270613101},{"$f":"SUM(M22:M23)","v":71.872264270613101},{"$f":"SUM(N22:N23)","v":71.872264270613101},{"$f":"SUM(O22:O23)","v":71.872264270613101},{"$f":"SUM(P22:P23)","v":71.872264270613101},{"$f":"SUM(Q22:Q23)","v":71.872264270613101},{"$f":"SUM(R22:R23)","v":71.872264270613101},{"$f":"SUM(S22:S23)","v":71.872264270613101},{"$f":"SUM(T22:T23)","v":71.872264270613101},{"$f":"SUM(U22:U23)","v":71.872264270613101},{"$f":"SUM(V22:V23)","v":71.872264270613101},{"$f":"SUM(W22:W23)","v":71.872264270613101},{"$f":"SUM(X22:X23)","v":71.872264270613101},{"$f":"SUM(Y22:Y23)","v":71.872264270613101},{"$f":"SUM(Z22:Z23)","v":71.872264270613101},{"$f":"SUM(AA22:AA23)","v":71.872264270613101},{"$f":"SUM(AB22:AB23)","v":71.872264270613101},{"$f":"SUM(AC22:AC23)","v":71.872264270613101},{"$f":"SUM(AD22:AD23)","v":71.872264270613101},71.872264270613101,71.872264270613101,71.872264270613101,71.872264270613101,71.872264270613101,71.872264270613101,71.872264270613101,71.872264270613101,71.872264270613101,71.872264270613101]
[null,null,null,"Energiafgift",{"$f":"$H$6&\"-kr/GJ varme\"","v":"2021-kr/GJ varme"},{"$f":"55.25*H8","v":58.403805496828753},{"$f":"F22","v":58.403805496828753},{"$f":"G22","v":58.403805496828753},58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,{"$f":"AB22","v":58.403805496828753},{"$f":"AC22","v":58.403805496828753},58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,58.403805496828753,{"$f":"AM22","v":58.403805496828753}]
[null,null,null,"CO2-afgift",{"$f":"H6&\"-kr/GJ varme\"","v":"2021-kr/GJ varme"},{"$f":"12.741162*H8","v":13.468458773784354},{"$f":"F23","v":13.468458773784354},{"$f":"G23","v":13.468458773784354},13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,{"$f":"AB23","v":13.468458773784354},{"$f":"AC23","v":13.468458773784354},13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,13.468458773784354,{"$f":"AM23","v":13.468458773784354}]
[null,null,"Træpiller",null,null,{"$f":"SUM(F25:F26)","v":0},{"$f":"SUM(G25:G26)","v":0},{"$f":"SUM(H25:H26)","v":0},{"$f":"SUM(I25:I26)","v":0},{"$f":"SUM(J25:J26)","v":0},{"$f":"SUM(K25:K26)","v":0},{"$f":"SUM(L25:L26)","v":0},{"$f":"SUM(M25:M26)","v":0},{"$f":"SUM(N25:N26)","v":0},{"$f":"SUM(O25:O26)","v":0},{"$f":"SUM(P25:P26)","v":0},{"$f":"SUM(Q25:Q26)","v":0},{"$f":"SUM(R25:R26)","v":0},{"$f":"SUM(S25:S26)","v":0},{"$f":"SUM(T25:T26)","v":0},{"$f":"SUM(U25:U26)","v":0},{"$f":"SUM(V25:V26)","v":0},{"$f":"SUM(W25:W26)","v":0},{"$f":"SUM(X25:X26)","v":0},{"$f":"SUM(Y25:Y26)","v":0},{"$f":"SUM(Z25:Z26)","v":0},{"$f":"SUM(AA25:AA26)","v":0},{"$f":"SUM(AB25:AB26)","v":0},{"$f":"SUM(AC25:AC26)","v":0},{"$f":"SUM(AD25:AD26)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energiafgift",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CO2-afgift",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Træflis",null,null,{"$f":"SUM(F28:F29)","v":0},{"$f":"SUM(G28:G29)","v":0},{"$f":"SUM(H28:H29)","v":0},{"$f":"SUM(I28:I29)","v":0},{"$f":"SUM(J28:J29)","v":0},{"$f":"SUM(K28:K29)","v":0},{"$f":"SUM(L28:L29)","v":0},{"$f":"SUM(M28:M29)","v":0},{"$f":"SUM(N28:N29)","v":0},{"$f":"SUM(O28:O29)","v":0},{"$f":"SUM(P28:P29)","v":0},{"$f":"SUM(Q28:Q29)","v":0},{"$f":"SUM(R28:R29)","v":0},{"$f":"SUM(S28:S29)","v":0},{"$f":"SUM(T28:T29)","v":0},{"$f":"SUM(U28:U29)","v":0},{"$f":"SUM(V28:V29)","v":0},{"$f":"SUM(W28:W29)","v":0},{"$f":"SUM(X28:X29)","v":0},{"$f":"SUM(Y28:Y29)","v":0},{"$f":"SUM(Z28:Z29)","v":0},{"$f":"SUM(AA28:AA29)","v":0},{"$f":"SUM(AB28:AB29)","v":0},{"$f":"SUM(AC28:AC29)","v":0},{"$f":"SUM(AD28:AD29)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energiafgift",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CO2-afgift",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Halm",null,null,{"$f":"SUM(F31:F32)","v":0},{"$f":"SUM(G31:G32)","v":0},{"$f":"SUM(H31:H32)","v":0},{"$f":"SUM(I31:I32)","v":0},{"$f":"SUM(J31:J32)","v":0},{"$f":"SUM(K31:K32)","v":0},{"$f":"SUM(L31:L32)","v":0},{"$f":"SUM(M31:M32)","v":0},{"$f":"SUM(N31:N32)","v":0},{"$f":"SUM(O31:O32)","v":0},{"$f":"SUM(P31:P32)","v":0},{"$f":"SUM(Q31:Q32)","v":0},{"$f":"SUM(R31:R32)","v":0},{"$f":"SUM(S31:S32)","v":0},{"$f":"SUM(T31:T32)","v":0},{"$f":"SUM(U31:U32)","v":0},{"$f":"SUM(V31:V32)","v":0},{"$f":"SUM(W31:W32)","v":0},{"$f":"SUM(X31:X32)","v":0},{"$f":"SUM(Y31:Y32)","v":0},{"$f":"SUM(Z31:Z32)","v":0},{"$f":"SUM(AA31:AA32)","v":0},{"$f":"SUM(AB31:AB32)","v":0},{"$f":"SUM(AC31:AC32)","v":0},{"$f":"SUM(AD31:AD32)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energiafgift",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CO2-afgift",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geotermi og varmepumper"]
[null,null,null,"Elafgift geotermi",{"$f":"$H$6&\"-kr/MWh\"","v":"2021-kr/MWh"},{"$f":"4*H8","v":4.2283298097251585},{"$f":"F34","v":4.2283298097251585},{"$f":"G34","v":4.2283298097251585},4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,{"$f":"AB34","v":4.2283298097251585},{"$f":"AC34","v":4.2283298097251585},4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,4.2283298097251585,{"$f":"AM34","v":4.2283298097251585}]
[null,null,null,"Elafgift pumper",{"$f":"$H$6&\"-kr/MWh\"","v":"2021-kr/MWh"},{"$f":"155*H8","v":163.8477801268499},{"$f":"F35","v":163.8477801268499},{"$f":"G35","v":163.8477801268499},163.8477801268499,163.8477801268499,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"AB35","v":4},{"$f":"AC35","v":4},4,4,4,4,4,4,4,4,4,{"$f":"AM35","v":4}]
[null,null,"Afgiftsloft"]
[null,null,null,"Naturgas",{"$f":"$H$6&\"-kr/GJ varme\"","v":"2021-kr/GJ varme"},{"$f":"(45.8*1.02+9.8)*H8","v":59.742071881606769},{"$f":"F37","v":59.742071881606769},{"$f":"G37","v":59.742071881606769},59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,{"$f":"AB37","v":59.742071881606769},{"$f":"AC37","v":59.742071881606769},59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,{"$f":"AM37","v":59.742071881606769}]
[null,null,null,"Blandet gas",{"$f":"$H$6&\"-kr/GJ varme\"","v":"2021-kr/GJ varme"},{"$f":"F37","v":59.742071881606769},{"$f":"F38","v":59.742071881606769},{"$f":"G38","v":59.742071881606769},59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,{"$f":"AB38","v":59.742071881606769},{"$f":"AC38","v":59.742071881606769},59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,59.742071881606769,{"$f":"AM38","v":59.742071881606769}]
[null,null,null,"Gasolie",{"$f":"$H$6&\"-kr/GJ varme\"","v":"2021-kr/GJ varme"},{"$f":"(45.8*1.02+12.741162)*H8","v":62.851122621564478},62.851122621564478,{"$f":"G39","v":62.851122621564478},62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,{"$f":"AB39","v":62.851122621564478},{"$f":"AC39","v":62.851122621564478},62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,62.851122621564478,{"$f":"AM39","v":62.851122621564478}]
[null,null,"Eltilskud "]
[null,null,null,"Eltilskud-Træpiller",{"$f":"$H$6&\"-kr/GJ el\"","v":"2021-kr/GJ el"},{"$f":"150/3.6*VLOOKUP(2015,Inflation,2,FALSE)/VLOOKUP(F11,Inflation,2,FALSE)*$H$8","v":43.903629693679989},{"$f":"150/3.6*VLOOKUP(2015,Inflation,2,FALSE)/VLOOKUP(G11,Inflation,2,FALSE)*$H$8","v":43.346712615113219},{"$f":"150/3.6*VLOOKUP(2015,Inflation,2,FALSE)/VLOOKUP(H11,Inflation,2,FALSE)*$H$8","v":43.028321231791303},{"$f":"150/3.6*VLOOKUP(2015,Inflation,2,FALSE)/VLOOKUP(I11,Inflation,2,FALSE)*$H$8","v":42.581505850360443},41.420192054441522,41.005990133897107,40.519753096736274,{"$f":"150/3.6*VLOOKUP(2015,Inflation,2,FALSE)/VLOOKUP(M11,Inflation,2,FALSE)*$H$8","v":39.889095460989402},39.315426782259934,38.539464411557432,{"$f":"150/3.6*VLOOKUP(2015,Inflation,2,FALSE)/VLOOKUP(P11,Inflation,2,FALSE)*$H$8","v":37.863333456968711},37.24431438137794,36.645210128594378,36.033383245955285,35.441650936816856,34.809838823342197,34.228706288728802,33.611467322866481,33.042699543833287,32.441447890741379,31.812249909927939,31.183262459237348,30.578665275091058,{"$f":"150/3.6*VLOOKUP(2015,Inflation,2,FALSE)/VLOOKUP(AC11,Inflation,2,FALSE)*$H$8","v":29.97513898676689},29.373918434023718,28.7963413861637,28.24104003711922,27.688041954015599,27.156284856885499,26.627266320712408,26.107722640172966,25.598316148811616,25.098849052663606,24.609127417064034,24.128961091346241]
[null,null,null,"Eltilskud-Træflis",{"$f":"$H$6&\"-kr/GJ el\"","v":"2021-kr/GJ el"},{"$f":"F41","v":43.903629693679989},{"$f":"G41","v":43.346712615113219},43.028321231791303,42.581505850360443,41.420192054441522,41.005990133897107,40.519753096736274,39.889095460989402,39.315426782259934,38.539464411557432,37.863333456968711,37.24431438137794,36.645210128594378,36.033383245955285,35.441650936816856,34.809838823342197,34.228706288728802,33.611467322866481,33.042699543833287,32.441447890741379,31.812249909927939,31.183262459237348,30.578665275091058,{"$f":"AC41","v":29.97513898676689},{"$f":"AD41","v":29.373918434023718},28.7963413861637,28.24104003711922,27.688041954015599,27.156284856885499,26.627266320712408,26.107722640172966,25.598316148811616,25.098849052663606,24.609127417064034,24.128961091346241]
[null,null,null,"Eltilskud-halm",{"$f":"$H$6&\"-kr/GJ el\"","v":"2021-kr/GJ el"},{"$f":"F42","v":43.903629693679989},43.346712615113219,43.028321231791303,42.581505850360443,41.420192054441522,41.005990133897107,40.519753096736274,39.889095460989402,39.315426782259934,38.539464411557432,37.863333456968711,37.24431438137794,36.645210128594378,36.033383245955285,35.441650936816856,34.809838823342197,34.228706288728802,33.611467322866481,33.042699543833287,32.441447890741379,31.812249909927939,31.183262459237348,30.578665275091058,{"$f":"AC42","v":29.97513898676689},29.373918434023718,28.7963413861637,28.24104003711922,27.688041954015599,27.156284856885499,26.627266320712408,26.107722640172966,25.598316148811616,25.098849052663606,24.609127417064034,24.128961091346241]
[null,null,null,"Eltilskud-kul",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Eltilskud-gasolie",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Eltilskud-naturgas",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Eltilskud-Blandet gas",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Privat"]
[null,null,null,"Elafgift",{"$f":"$H$6&\"-kr/MWh\"","v":"2021-kr/MWh"},{"$f":"87.8*H8","v":92.811839323467225},{"$f":"F49","v":92.811839323467225},{"$f":"G49","v":92.811839323467225},92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,{"$f":"AB49","v":92.811839323467225},{"$f":"AC49","v":92.811839323467225},92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,92.811839323467225,{"$f":"AM49","v":92.811839323467225}]
[null,null,null,"Gasafgift","2016-kr/GJ",{"$f":"F12","v":68.763213530655392},{"$f":"F50","v":68.763213530655392},{"$f":"G50","v":68.763213530655392},68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,{"$f":"AB50","v":68.763213530655392},{"$f":"AC50","v":68.763213530655392},68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,68.763213530655392,{"$f":"AM50","v":68.763213530655392}]

{"sheet":"CO2-pris","index":28,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"CO2-kvotepriser"]
[]
[]
[null,null,"General input data",null,"Ændres i resultat-fanen"]
[null,null,null,"Prisår",null,{"$f":"Prisår","v":2021}]
[null,null,null,"Prisscenarie",null,{"$f":"Scenarie","v":"ENS's priser fra 2022"}]
[null,null,null,"Prisjustering (til valgte prisår)",null,{"$f":"VLOOKUP(F7,Inflation,2,FALSE)/VLOOKUP(2021,Inflation,2,FALSE)","v":1}]
[]
[]
[null,null,null,null,"Kvotepris-ENS's priser fra 2022","Kvotepris-Lave priser","Kvotepris - Høje priser","Kvotepris-egne priser","Fortrængningspris"]
[null,null,null,null,"DKK/ton","DKK/ton","DKK/ton","DKK/ton","DKK/ton"]
[null,null,null,2015,56.852071005917153,{"$f":"F15","v":54},null,null,{"$f":"I15","v":42}]
[null,null,null,2016,56.852071005917153,{"$f":"F16","v":54},null,null,{"$f":"I16","v":42}]
[null,null,null,2017,42,{"$f":"F17","v":54},null,null,42]
[null,null,null,2018,115.71673838405506,54,null,null,115.71673838405506]
[null,null,null,2019,195.74638834999999,{"$f":"(F17+F19)/2","v":54},null,null,118.95680705880901]
[null,null,null,2020,214.42575100000002,54,null,null,122.51770021735103]
[null,null,null,2021,220.80004550000001,{"$f":"F19+(F$24-F$19)/5","v":161},null,null,220.03926353757171]
[null,null,null,2022,617,589,669,null,617]
[null,null,null,2023,623,587,733,null,623]
[null,null,null,2024,633,585,807,null,633]
[null,null,null,2025,642,589,887,null,642]
[null,null,null,2026,658,591,985,null,658]
[null,null,null,2027,676,594,1096,null,676]
[null,null,null,2028,695,596,1220,null,695]
[null,null,null,2029,716,599,1361,null,716]
[null,null,null,2030,738,591,1520,null,738]
[null,null,null,2031,760,591,1566,null,760]
[null,null,null,2032,785,591,1617,null,785]
[null,null,null,2033,811,591,1669,null,811]
[null,null,null,2034,838,591,1727,null,838]
[null,null,null,2035,868,591,1789,null,868]
[null,null,null,2036,900,591,1853,null,900]
[null,null,null,2037,933,591,1922,null,933]
[null,null,null,2038,969,591,1996,null,969]
[null,null,null,2039,1008,591,2075,null,1008]
[null,null,null,2040,1049,591,2161,null,1049]
[null,null,null,2041,1049,591,2161,null,1049]
[null,null,null,2042,1049,591,2161,null,1049]
[null,null,null,2043,1049,591,2161,null,1049]
[null,null,null,2044,1049,591,2161,null,1049]
[null,null,null,2045,1049,591,2161,null,1049]
[null,null,null,2046,1049,591,2161,null,1049]
[null,null,null,2047,1049,591,2161,null,1049]
[null,null,null,2048,1049,591,2161,null,1049]
[null,null,null,2049,1049,591,2161,null,1049]
[null,null,null,2050,1049,591,2161,null,1049]
[]
[]
[null,null,null,null,"Anvendte priser i Balmorel"]
[null,null,null,null,"Priser fra 2016-udgivelse"]
[null,null,null,null,"Priser fra 2017-udgivelse "]
[null,null,null,null,"Priser fra 2018-udgivelse "]
[null,null,null,null,"Priser fra 2019-udgivelse"]

{"sheet":"ENS fremskrivningsdata","index":29,"n_rows":58,"n_cols":44,"rows_kept":58,"cut":false,"hidden":false,"merged":[[10,38,10,39],[10,40,10,41],[10,42,10,43],[10,30,10,31],[10,32,10,33],[10,34,10,35],[10,36,10,37],[34,1,34,2],[35,1,35,2],[10,1,11,1],[10,2,11,2],[10,0,11,0],[12,1,12,8],[17,1,17,8],[32,1,32,2],[33,1,33,2]]}
[]
[null,"General input data",null,"Ændres i resultat-fanen"]
[null,null,"Prisår",null,{"$f":"Prisår","v":2021}]
[null,null,"Prisscenarie",null,{"$f":"Scenarie","v":"ENS's priser fra 2022"}]
[null,null,"Prisjustering (til valgte prisår)",null,{"$f":"VLOOKUP(E3,Inflation,2,FALSE)/VLOOKUP(2021,Inflation,2,FALSE)","v":1}]
[]
[]
["Data: Energistyrelsens prisforudsætninger fra 2022"]
[null,"Tabel 9: Typiske emissionskoefficienter for 2022 for stationære anlæg",null,null,null,null,null,null,null,null,"Tabel 12: Priser på SO2/SO4, NOx og PM2,5-emissioner for stationære anlæg",null,null,null,null,null,null,"Tabel 7: Samfundsøkonomiske beregningspriser på el",null,null,null,null,null,null,null,null,null,null,null,"Tabel 10: Omkostninger til transport, lager og avancer for ledningsgas (opgjort i nedre brændværdi)"]
[null,null,null,null,null,null,null,null,null,null,"med pris-justering:"]
[null,"Brændsel","Anlægstype","CO2","CH4","N2O","SO2","NOx","PM2,5",null,"kr./kg","Sektor","SO2","NOx","PM2,5",null,null,"2021-kr./MWh","ENS's elpris - Rå samfundsøkonomisk pris på el","An \nhusholdning <20 MWh","20-100 MWh","100-500 MWh","500-1000 MWh","1000-2000 MWh","An \nvirksomhed - 2.000 - 70.000 MWh",">70.000 MWh","Samfundsøkonomisk eltarif",null,null,"2021-priser kr./GJ","> 35 mio. m3",null,"10-35 mio m3",null,"800.000-10mio. m3",null,"300.000-800.000 m3",null,"75.000-300.000 m3",null,"6.000-75.000 m3",null,"< 6.000 m3"]
[null,null,null,"Kg/GJ","g/GJ","g/GJ","g/GJ","g/GJ","g/GJ",null,"SNAP 1","Større forbrændingsanlæg",{"$f":"M20*$E$5","v":13},{"$f":"N20*$E$5","v":12},{"$f":"O20*$E$5","v":60},null,null,2015,266.08673374540217,485.54101561478916,null,null,null,null,445.54101561478916,null,{"$f":"(Y12-S12)*$E$5","v":179.45428186938699},null,null,null,"Excl. Sunk cost ","Sunk cost","Excl. Sunk cost ","Sunk cost","Excl. Sunk cost ","Sunk cost","Excl. Sunk cost ","Sunk cost","Excl. Sunk cost ","Sunk cost","Excl. Sunk cost ","Sunk cost","Excl. Sunk cost ","Sunk cost"]
[null,"Centrale kraftværker og kraftvarmeværker",null,null,null,null,null,null,null,null,"SNAP 2","Forbrændingsanlæg i husholdninger mv.",{"$f":"M21*$E$5","v":33},{"$f":"N21*$E$5","v":48},290,null,null,2016,189.96947704662134,476.55653382570807,null,null,null,null,486.91173247321439,null,{"$f":"(Y13-S13)*$E$5","v":296.94225542659308},null,null,2022,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Naturgas","Dampturbine",56.5,1,1,0.4,28,0.1,null,"SNAP 3","Industrielle forbrændingsanlæg",16,{"$f":"N22*$E$5","v":15},73,null,null,2017,186.15240195629508,515.64487346768919,null,null,null,null,393.78190062380008,null,207.629498667505,null,null,2023,2.1,2.5,6.7,5.0999999999999996,9,5.0999999999999996,10.3,6.9,15.2,10,16.899999999999999,13.3,18.399999999999999,13.6]
[null,"Kul","Dampturbine",94.1,0.9,0.8,14,25,2.1,null,"SNAP 9","Behandling og forbrænding af affald m.v.",{"$f":"M23*VLOOKUP(E3,Inflation,2,FALSE)/VLOOKUP(2016,Inflation,2,FALSE)","v":17.987970731950519},{"$f":"N23*VLOOKUP(E3,Inflation,2,FALSE)/VLOOKUP(2016,Inflation,2,FALSE)","v":2.2116357457316167},{"$f":"O23*VLOOKUP(E3,Inflation,2,FALSE)/VLOOKUP(2016,Inflation,2,FALSE)","v":33.514787839163802},null,null,2018,266.2041098862864,581.88703265305514,null,null,null,null,454.8870326530552,null,188.6829227667688,null,null,2024,2.1,2.5,6.7,5.2,9,5.2,10.3,7,15.3,10.3,16.899999999999999,13.6,18.5,13.9]
[null,"Fuelolie","Dampturbine",79.3,0.8,0.3,100,138,2.5,null,null,null,null,null,null,null,null,2019,350,675.27079961678908,null,null,null,null,491.04027223076099,null,141.04027223076099,null,null,2025,2.1,2.5,6.7,5.3,9.1,5.3,10.4,7.2,15.3,10.5,17,14,18.600000000000001,14.2]
[null,"Træ","Dampturbine",0,3.1,0.8,1.9,33,4.82,null,null,null,null,null,null,null,null,2020,370,696.49109708188655,null,null,null,null,512.26056969585852,null,142.26056969585852,null,null,2026,2.1,2.5,6.7,5.4,9.1,5.4,10.4,7.3,15.4,10.7,17.100000000000001,14.3,18.600000000000001,14.6]
[null,"Decentrale kraftvarmeværker",null,null,null,null,null,null,null,null,"Original:",null,null,null,null,null,null,2021,360,685.86739885446525,null,null,null,null,501.63687146843711,null,141.63687146843711,null,null,2027,2.1,2.5,6.7,5.4,9.1,5.4,10.4,7.4,15.4,10.9,17.2,14.6,18.7,14.9]
[null,"Naturgas","Gasturbine",56.5,1.7,1,0.43,48,0.05,null,"2021-priser, kr./kg","Sektor","SO2","NOx","PM2,5",null,null,2022,1260,1616,1612,1530,1506,1472,1461,1460,201,null,null,2028,2.1,2.5,6.8,5.5,9.1,5.5,10.5,7.6,15.5,11.2,17.2,14.9,18.8,15.2]
[null,"Blandet gas","Gasturbine",56.95,1.7,1,0.43,48,5.0999999999999997E-2,null,"SNAP 1","Større forbrændingsanlæg",13,12,60,null,null,2023,660,980,976,893,869,835,824,824,164,null,null,2029,2.1,2.5,6.8,5.6,9.1,5.6,10.5,7.7,15.6,11.4,17.3,15.3,18.899999999999999,15.6]
[null,"Halm","Dampturbine",0,0.47,1.1000000000000001,49,125,1.1100000000000001,null,"SNAP 2","Forbrændingsanlæg i husholdninger mv.",33,48,290,null,null,2024,560,873,869,786,763,729,718,717,158,null,null,2030,2.1,2.5,6.8,5.6,9.1999999999999993,5.7,10.5,7.9,15.6,11.6,17.399999999999999,15.6,18.899999999999999,15.9]
[null,"Træflis","Dampturbine",0,3.1,0.8,1.9,81,4.82,null,"SNAP 3","Industrielle forbrændingsanlæg",16,15,73,null,null,2025,540,852,848,765,741,708,697,696,{"$f":"(Y22-S22)*$E$5","v":157},null,null,2031,2.1,2.5,6.8,5.7,9.1999999999999993,5.8,10.6,8,15.7,11.9,17.5,15.9,19,16.2]
[null,"Træpiller",{"$f":"C22","v":"Dampturbine"},0,3.1,0.8,1.9,81,4.82,null,"SNAP 9","Behandling og forbrænding af affald m.v.",16.800764663641786,2.0656677865133299,31.30281184177899,null,null,2026,530,842,838,755,731,697,686,686,156,null,null,2032,2.1,2.5,6.8,5.8,9.1999999999999993,5.9,10.6,8.1,15.7,12.1,17.5,16.2,19.100000000000001,16.600000000000001]
[null,"Affald","Dampturbine",42.5,0.34,1.2,8.3000000000000007,79,0.28999999999999998,null,null,null,null,null,null,null,null,2027,510,820,816,733,709,676,665,664,155,null,null,2033,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Biogas","Motor",0,434,1.6,19.2,202,0.20599999999999999,null,null,null,null,null,null,null,null,2028,490,799,795,712,688,655,644,643,154,null,null,2034,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Gasolie",null,{"$f":"D34","v":74.099999999999994},{"$f":"E34","v":0.7},{"$f":"F34","v":0.6},6.7,52,5,null,null,"SNAP 9 er ikkke med i ENS-data. Data fra sidste udgeivelse anvendt (da der ikke er kommet nye tal fra miljøministeriet). Data er derfor fortsat i 2016-priser",null,null,null,null,null,2029,450,757,753,670,646,612,602,601,152,null,null,2035,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Fjernvarmeværker o.lign.**",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,390,693,689,606,582,549,538,537,148,null,null,2036,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Naturgas","Kedel",56.5,1,1,0.43,31.7,0.1,null,null,null,null,null,null,null,null,2031,390,693,689,606,582,549,538,537,148,null,null,2037,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Halm","Kedel",0,30,4,115,90,12,null,null,null,null,null,null,null,null,2032,390,693,689,606,582,549,538,537,148,null,null,2038,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Træ","Kedel",0,11,4,11,90,10,null,null,null,null,null,null,null,null,2033,390,693,689,606,582,549,538,537,148,null,null,2039,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Biogas","Kedel",0,1,0.1,25,28,1.5,null,null,null,null,null,null,null,null,2034,390,693,689,606,582,549,538,537,148,null,null,2040,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Husholdninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,390,693,689,606,582,549,538,537,148,null,null,2041,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Naturgas",null,56.5,1,1,0.4,19.600000000000001,0.1,null,null,null,null,null,null,null,null,2036,390,693,689,606,582,549,538,537,148,null,null,2042,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Gasolie",null,74.099999999999994,0.7,0.6,6.7,52,5,null,null,null,null,null,null,null,null,2037,390,693,689,606,582,549,538,537,148,null,null,2043,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Træpiller",null,0,3,4,11,80,47,null,null,null,null,null,null,null,null,2038,390,693,689,606,582,549,538,537,148,null,null,2044,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Brænde og andre træprodukter",null,0,105,4,11,73.5,290,null,null,null,null,null,null,null,null,2039,390,693,689,606,582,549,538,537,148,null,null,2045,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"* Der er meget stor usikkerhed på PM2,5-faktorerne, da de er baseret på målinger på ganske få anlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,390,693,689,606,582,549,538,537,148,null,null,2046,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"** Faktorerne kan med god tilnærmelse også anvendes for større kedler fx i industrien",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,390,693,689,606,582,549,538,537,148,null,null,2047,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,"Note: For biomasse er anvendt en CO2 emissionsfaktor på 0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,390,693,689,606,582,549,538,537,148,null,null,2048,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,390,693,689,606,582,549,538,537,148,null,null,2049,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,null,"Egen justering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,390,693,689,606,582,549,538,537,148,null,null,2050,2.1,2.5,6.8,5.9,9.1999999999999993,6,10.6,8.3000000000000007,15.8,12.3,17.600000000000001,16.600000000000001,19.2,16.899999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,390,693,689,606,582,549,538,537,148,null,null,"Note 1: Det er kun distributionstarifferne, som ikke er antaget konstante. Centrale kraftværker benytter ikke distributionsnettet og betaler derfor ikke distributionstariffer. Værdier for forbrug over 35 mio. m3 er derfor ens i alle år."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,390,693,689,606,582,549,538,537,148,null,null,"Note 2: Søjlerne ’sunk cost’ repræsenterer den rene sunk cost-udgift. Dvs. hvis søjlerne ’excl. Sunk cost’ og ’sunk cost’ summeres under hvert forbrugssted, opnås det samlede tillæg inkl. sunk cost. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,390,693,689,606,582,549,538,537,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,390,693,689,606,582,549,538,537,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,390,693,689,606,582,549,538,537,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,390,693,689,606,582,549,538,537,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* Den rå samfundsøkonomiske beregningspris på el består af en fremskrivning af spotprisen til og med 2020, derefter en lineær overgang til de beregnede, langsigtede elproduktionsomkostninger i 2040.   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**Inkl. nettab på 6 pct. For fleksible enheder som varmepumper, elpatroner og kraftvarmeanlæg, der driftes efter elprisen, bør der korrigeres for årsvariationerne i elprisen, som beskrevet nedenfor."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note 1: Kun nødvendig PSO relateret til net, forsyningssikkerhed og øvrige omkostninger (ingen direkte støtte til VE, forskning of udvikling eller andre tilskudsordninger) er regnet med i priserne i tabellen."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note 2: Ved ”virksomhed” forstås alle typer kunder med et årligt elforbrug på mere end 15 MWh."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note 3: Bemærk, at prisen efter 2020 ikke er et udtryk for spotpriserne og derfor ikke bør benyttes til selskabsøkonomiske analyser."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egen justering"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Priser fra 2016-udgivelse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Priser fra 2017-udgivelse "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Priser fra 2018-udgivelse "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Priser fra 2019-udgivelse"]