{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Introduction","1. Input ->","1.1 Interface","1.2 Assumptions","TEXT","LISTS","2. Output ->","2.1 Results","2.2 Model","2.3 Map","Thinkcell","GRAPHS","MAPDATA","3. Calculations ->","3.1 Elements","3.2 Scenarios","3.3 Emitters","3.4 0-scenario","4. Building blocks ->","4.1 Pipeline","4.2 Compression","4.3 Liquefaction","4.4 Permanent storage","4.5 Harbour","4.6 Ships","4.7 Intermediate storage","4.8 Trucking","4.9 Conditioning","4.10 Booster station"],"not_rendered":{"charts":8,"images":36,"macros":1,"external_links":0,"defined_names":7,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":70,"n_cols":20,"rows_kept":70,"cut":false,"hidden":false,"merged":[[5,17,5,19],[5,1,34,15]]}
[]
[null,"Introduction"]
[]
[null,{"$f":"TEXT!C10","v":"Introduktion til værktøjet"}]
[]
[null,{"$f":"TEXT!C198","v":"Installation: Modellen kan ikke åbnes direkte fra nettet eller email. I stedet skal modellen gemmes lokalt på en PC (fx på skrivebordet) eller på et lokalt netværksdrev. Ellers er det ikke muligt at acceptere de makroer, som er nødvendige for at få modellen til at virke.\n\nDette værktøj er udviklet for yderligere at undersøge omkostningerne ved at etablere et fælles CO2 infrastrukturnetværk i forskellige scenarier. Værktøjet lader brugere vælge en række forskellige scenarier, antagelser, infrastruktur karakteristika og udledere med henblik på at skabe et bedre indblik i omkostningerne forbundet med forskellige scenarier.\n\nHvordan virker det?\nVærktøjet har to faner med inputs '1.1 Interface' og '1.2 Assumptions' der indeholder forskellige valgmuligheder og input celler der kan ændres af brugeren. Disse to faner er de eneste redigerbare faner i værktøjet. \nBaseret på det valgte scenarie i de to input faner, vil fanen '2.1 Results' vise resultaterne. Denne indeholder en opsummering af hele infrastrukturnetværket inklusiv CAPEX, OPEX, omsætning, NPV og levelized cost og viser data i grafer.\nUnder graferne vil nutidsværdien af hvert infrastruktur element blive præsenteret, opdelt i omsætning, CAPEX og OPEX.\nKapitel 3 'Calculations' indeholder de nødvendige beregninger for at modellere det specificerede scenarie. I fanen '3.1 Elements' fremgår de tekniske specifikationer på kompressorstationerne rørledningerne.\nKapitel 4 ' Building blocks' indeholder de forskellige omkostningerskurver der anvendes til at udregne omkostninger ved de forskellige elementer. De fleste omkostninger er baseret på kurver estimeret af Rambøll, og modellen vil dynamisk udvælge den rette omkostningskurve baseret på scenariet udvalgt af brugeren.\n\nHvad er inkluderet?\nVærktøjet antager at CO2 er leveret til netværket ved udlederens hegn, renset ved 30 bar - omkostningerne inden dette punkt er ikke inkluderet i beregningerne. I scenarie (case) 1-4, med retning mod Havnsø, er omkostningerne til rørledninger og kompressorstationer inkluderet, og driftsomkostninger til permanent lagring af CO2 da denne er udregnet som en omkostning per ton. I scenarie (case) 5-6, med retning mod CMP, er omkostningerne til rørledninger og kompressorstationer ligeledes inkluderet, men også omkostningerne til fordråbning, mellemlager, havnefaciliteter samt udskibning er inkluderet.\nVærktøjet tillader også inkludering af import af CO2. Dette kan ske ved skib via Prøvestenen eller rørledning via Avedøre. Omkostninger forbundet med transport af CO2 til C4 netværket er ikke inkluderet, men omkostningerne relateret til konditionering er inkluderet.\n\nSprog kan vælges i '1.1 Interface'\n\nDisclaimer:\nGrundet den tidlige fase, vil tallene præsenteret i dette værktøj være behæftet med stor usikkerhed. Resultaterne skal tolkes som indikationer, der kan anvendes til at belyse dynamikken mellem omkostninger og udformning af netværket, og ikke som et præcist omkostningsestimatet. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tool Version control"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Version","Date","Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.0","21/12/2023","First draft model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.0","09/02/2024","Updated draft version based on feedback from C4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.0","21/02/2024","Including socioeconomic costs and minor changes in cost estimates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.0","14/03/2024","Changes to the one-pager and socioeconomic calculations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.0","26/03/2024","Corrections to translations and trucking costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6.0","18/04/2024","Changes to Avedøre CO2 amounts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Index"]
[]
[]
[null,null,null,null,"1. Input"]
[]
[null,null,null,null,"1.1 Interface"]
[null,null,null,null,"1.2 Assumptions"]
[]
[null,null,null,null,"2. Output"]
[]
[null,null,null,null,"2.1 Results"]
[null,null,null,null,"2.2 Model"]
[null,null,null,null,"2.3 Map"]
[]
[null,null,null,null,"3. Calculations"]
[]
[null,null,null,null,"3.1 Elements"]
[null,null,null,null,"3.2 Scenarios"]
[null,null,null,null,"3.3 Emitters"]
[null,null,null,null,"3.4 0-scenario"]
[]
[null,null,null,null,"4. Building blocks"]
[]
[null,null,null,null,"4.1 Pipeline"]
[null,null,null,null,"4.2 Compression"]
[null,null,null,null,"4.3 Liquefaction"]
[null,null,null,null,"4.4 Permanent storage"]
[null,null,null,null,"4.5 Harbour"]
[null,null,null,null,"4.6 Ships"]
[null,null,null,null,"4.7 Intermediate storage"]
[null,null,null,null,"4.8 Trucking"]
[null,null,null,null,"4.9 Conditioning"]
[null,null,null,null,"4.10 Booster station"]

{"sheet":"1. Input ->","index":1,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["Cover page"]
["1. Input"]

{"sheet":"1.1 Interface","index":2,"n_rows":171,"n_cols":17,"rows_kept":171,"cut":false,"hidden":false,"merged":[[20,4,24,4],[136,11,141,12],[17,8,19,10],[5,1,5,10],[131,1,131,12],[155,1,155,4],[157,5,157,6],[158,5,158,6],[159,5,159,6],[160,5,160,6]]}
[]
[null,"Interface"]
[]
[null,{"$f":"TEXT!C19","v":"Scenarie vælger"}]
[]
[null,{"$f":"TEXT!C201","v":"Scenarievælgeren lader brugeren vælge mellem 6 primære scenarier, og yderligere tilpasse en række specifikke parametre til brugerens behov. Menuen er dynamisk, hvilket betyder at kun de relevante input parametre i det givne scenarie er tilgængelige i nedenstående. Ikke relevante inputs er markeret grå. Udover de primære valgmuligheder i scenarievælgeren, er der i sektionen nedenfor \"Udledere\" mulighed for at til- og fravælge udledere, tilføje nye udledere, samt ændre på deres mængder. \n\nI 1. Nøgle karakteristika defineres den overordnede struktur for infrastuktur netværket hvor flowretning og lokation af kompressorstation(er) bestemmes, som derved vil have en påvirkning på typen af rørledning (høj/lav tryk) samt størrelsen på rørledningerne.\n\nDe 6 scenarier (cases) er:\n\nCase 1: Centraliseret kompressor med retning mod Havnsø. Central kompressorstation placeret ved Høje Taastrup så alle rørledninger øst for denne er i gas fase og alle rørledninger vest for denne er dense fase. En yderligere kompressorstation er placeret ved ARGO for at lade dem tilkoble rørledningen i dense fase.\nCase 2: Centraliseret kompressor med retning mod Havnsø. Central central kompressorstation placeret ved Avedøre rørledningen fra Kræftværkshalvøen til Avedøre er gas fase og alle andre rørledninger er dense fase. Yderligere kompressorstationer vil være placeret ved ARGO og Vestforbrænding for at lade dem tilkoble rørledningen i dense fase.\nCase 3: Centraliseret kompressor med retning mod Havnsø. Central kompressorstation placeret inden tæt ved starten af den sidste rørledning mod Havnsø (tæt ved ARGO) så alle rørledninger er gas fase med undtagelse af den sidste lange rørledning til Havnsø som er dense fase.\nCase 4: Decentraliseret kompressorer med retning mod Havnsø. Fire kompressorstationer placeret ved ARGO, Vestforbrænding, Avedøreværket og Kraftværkshalvøen så alle rørledninger er dense fase.\nCase 5: Ingen kompressor med retning mod CMP. Uden kompressorstationer, så alle rørledninger vil være gas fase. Dette scenarie har ingen forbindelse til Havnsø men vil inkludere de fornødne faciliteter til udskibning af CO2 fra CMP.\nCase 6: Decentraliseret kompressorer med retning mod CMP. Fire kompressorstationer placeret ved ARGO, Vestforbrænding og Kræftværkshalvøen så alle rørledninger vil være dense fase. Dette scenarie har ingen forbindelse til Havnsø men vil inkludere de fornødne faciliteter til udskibning af CO2 fra CMP."}]
[null,{"$f":"TEXT!C20","v":"De to nedenstående knapper giver brugeren mulighed for at nulstille alt eller vælge et scenarie. 'Nulstil' vil nulstille alle inputs og 'Vælg scenarie' giver brugeren mulighed for at vælge ét af de prædefinerede scenarier"}]
[null,null,null,null,{"$f":"TEXT!C21","v":"Vælg et prædefineret scenarie og klik 'Vælg scenarie' (ændrer ikke på antagelsesarket)"}]
[null,null,null,null,"Scenario 4"]
[null,null,null,null,{"$f":"INDEX(LISTS!C34:C38,MATCH(E9,LISTS!B34:B38,0))","v":"Gas fase rørledning fra alle udledere mod CMP for udskibning til offshore lagring. Mulighed for at tilføje yderligere CO2 mængder med lastbil. Ingen rørinfrastruktur i dette scenarie."}]
[]
[null,null,{"$f":"TEXT!C22","v":"Valgmulighed"},null,{"$f":"TEXT!C23","v":"Hjælpetekst"},{"$f":"TEXT!C24","v":"Enhed"},{"$f":"TEXT!C25","v":"Input"},null,{"$f":"TEXT!C26","v":"Kommentar"}]
[]
[null,null,"0.",{"$f":"TEXT!C27","v":"Vælg sprog"},{"$f":"TEXT!C207","v":"Ændrer sprog i valgmulighederne og resultat siden"},null,"Dansk",null,{"$f":"IF(G14=\"English\",\"Changes language in '1. Input' and '2. Output'\",\"Ændrer sprog i '1. Input' og '2. Output'\")","v":"Ændrer sprog i '1. Input' og '2. Output'"}]
[]
[null,null,"1.",{"$f":"TEXT!C28","v":"Nøgle karakteristika"}]
[]
[null,null,"1.1",{"$f":"TEXT!C29","v":"Scenarie vælger"},{"$f":"TEXT!C208","v":"Bestemmer lokationen for kompressor stationerne og retningen af flowet i netværket - se de 6 cases til højre"},null,"Case 5",null,{"$f":"INDEX(LISTS!C15:C20,MATCH(G18,LISTS!B15:B20,0))","v":"Ingen kompression med retning mod CMP - alle lavtryksrør"}]
[]
[]
[null,null,"2.",{"$f":"TEXT!C30","v":"Import"},{"$f":"TEXT!C209","v":"Vælg om der skal tillades import af CO2 i netværket eller ej. Hvis tilladt, vælg da om import skal ske via skib til Prøvestenen, via rørledning til Avedøre eller en kombination af de to"}]
[]
[null,null,"2.0.1",{"$f":"TEXT!C31","v":"Inkluder import af CO2"},null,null,"No",null,{"$f":"IF(OR(G18=\"Case 5\",G18=\"Case 6\"),TEXT!C269,\"\")","v":"Ingen import når der udskibes fra CMP"}]
[]
[null,null,"2.0.2",{"$f":"TEXT!C32","v":"Import type"},null,null,"Ship",null,{"$f":"IF(OR(G18=\"Case 5\",G18=\"Case 6\"),\"\",IF(G23=\"No\",\"\",IF(G25=\"Pipeline\",IF(OR(G18=\"Case 2\",G18=\"Case 4\"),TEXT!C270,TEXT!C271),IF(G18=\"Case 4\",TEXT!C272,TEXT!C273))))","v":""},null,null,{"$f":"OR($I$25=\"Ship import only applicable in case 4\",$I$25=\"Import via skib kun muligt i case 4\")","v":false}]
[]
[null,null,"2.1",{"$f":"TEXT!C33","v":"Import fra rørledning"}]
[]
[null,null,"2.1.1",{"$f":"TEXT!C40","v":"Antaget CO2 import peak load"},{"$f":"TEXT!C210","v":"Anvendes til at dimensionere netværkets rørledninger"},{"$f":"TEXT!C41","v":"tons/time"},200]
[]
[null,null,"2.1.2",{"$f":"TEXT!C42","v":"Antaget CO2 import mængder"},{"$f":"TEXT!C211","v":"Anvendes til at beregne samlede CO2 mængder"},{"$f":"TEXT!C43","v":"tons/år"},1000000]
[]
[null,null,"2.1.3",{"$f":"TEXT!C34","v":"Årlige antal timer med import"},{"$f":"TEXT!C212","v":"Input til energiforbruget af booster station"},{"$f":"TEXT!C35","v":"timer/år"},7000]
[]
[null,null,"2.1.4",{"$f":"TEXT!C44","v":"Import start år"},{"$f":"TEXT!C213","v":"Første år for CO2 import via rørledning"},null,2026]
[]
[null,null,"2.1.5",{"$f":"TEXT!C45","v":"Import slut år"},{"$f":"TEXT!C214","v":"Sidste år for CO2 import via rørledning"},null,2050]
[]
[null,null,"2.2",{"$f":"TEXT!C36","v":"Import fra skib"}]
[]
[null,null,"2.2.1",{"$f":"TEXT!C37","v":"Skib import type"},{"$f":"TEXT!C215","v":"Bestemmer trykket når CO2 modtages"},null,"Medium pressure"]
[]
[null,null,"2.2.2",{"$f":"TEXT!C38","v":"Konditionering fra skib til rørledning"},{"$f":"TEXT!C216","v":"Mulighed for at inkludere en reserve pumpe for konditionering"},null,"Without spare"]
[]
[null,null,"2.2.3",{"$f":"TEXT!C39","v":"Kapacitet per skib"},{"$f":"TEXT!C217","v":"Mellemlager er udregnet som 1,5 * kapacitet per skib"},"tons",7000,null,{"$f":"IF(OR(OR(G18=\"Case 5\",G18=\"Case 6\"),G25=\"Pipeline\"),\"\",\"= \"&TEXT(ROUND(G45*1000/INDEX('1.2 Assumptions'!E70:E72,MATCH(G41,'1.2 Assumptions'!B70:B72,0)),0),\"0.000\")&TEXT!C274)","v":""}]
[]
[null,null,"2.2.4",{"$f":"TEXT!C42","v":"Antaget CO2 import mængder"},{"$f":"TEXT!C218","v":"Anvendes til at beregne samlede CO2 mængder"},{"$f":"TEXT!C43","v":"tons/år"},500000]
[]
[null,null,"2.2.5",{"$f":"TEXT!C44","v":"Import start år"},{"$f":"TEXT!C219","v":"Første år for CO2 import via skib"},null,2026]
[]
[null,null,"2.2.6",{"$f":"TEXT!C45","v":"Import slut år"},{"$f":"TEXT!C220","v":"Sidste år for CO2 import via skib"},null,2050]
[]
[null,null,"3.",{"$f":"TEXT!C46","v":"Kompression"}]
[]
[null,null,"3.1",{"$f":"TEXT!C47","v":"Energiintegration"},{"$f":"TEXT!C221","v":"\"No heat integration 1\" --> påvirker kompressionsstadiet - luftkølere anvendes\n\"No heat integration 2\" --> påvirker kompressionsstadiet - lukket kredsløb CM (20% wt. MEG aq. Sol.)\n\"Integration with DH\" --> lukket kredsløb CM (20% wt. MEG aq. Sol.),luftkølere, og DH-CM HEX"},null,"Integration with DH",null,{"$f":"IF(ISBLANK(G55),TEXT!C276,IF(G18=\"Case 5\",TEXT!C275,IF(AND(G55=\"Integration with DH\",ISBLANK(G122)),TEXT!C277,\"\")))","v":"Ingen kompression"}]
[]
[null,null,"3.2",{"$f":"TEXT!C48","v":"Redundans"},{"$f":"TEXT!C222","v":"Mulighed for at inkludere et reserve kompressionsanlæg"},null,"Spare compression train",null,{"$f":"IF(ISBLANK(G57),\"Please select an option\",\"\")","v":""}]
[]
[null,null,"3.3",{"$f":"TEXT!C49","v":"Varmeudnyttelse"},{"$f":"TEXT!C223","v":"Andel af varme genereret der går til fjernvarme"},"%",0.8,null,{"$f":"IF(G18=\"Case 5\",\"\",IF(G55<>\"Integration with DH\",TEXT!C278,\"\"))","v":""}]
[]
[null,null,"4.",{"$f":"TEXT!C50","v":"Fordråbning"}]
[]
[null,null,"4.1",{"$f":"TEXT!C51","v":"Tryk ved fordråbning"},{"$f":"TEXT!C224","v":"Tryksætning af flydende CO2. 7 barg svarer til skibe med lavt tryk, 15 barg svarer til skibe med mellem tryk og 40 barg svarer til skibe med højt tryk"},null,"15 barg",null,{"$f":"IF(OR($G$18=\"Case 5\",$G$18=\"Case 6\",),TEXT!C279,TEXT!C280)","v":"Påvirker skibsstørrelsen"}]
[]
[null,null,"4.2",{"$f":"TEXT!C52","v":"Redundans"},{"$f":"TEXT!C225","v":"Mulighed for at inkludere et reserve kompressionsanlæg"},null,"Spare compression train"]
[]
[null,null,"4.3",{"$f":"TEXT!C53","v":"Energiintegration"},{"$f":"TEXT!C226","v":"Muligfor for at vælge om kompressor er integreret med fjernvarme"},null,"Integration with DH"]
[]
[null,null,"4.4",{"$f":"TEXT!C54","v":"Varmeudnyttelse"},{"$f":"TEXT!C227","v":"Andel af varme genereret der går til fjernvarme"},null,0.8,null,{"$f":"IF(OR($G$18=\"Case 5\",$G$18=\"Case 6\",),IF(G67<>\"Integration with DH\",TEXT!C281,\"\"),\"\")","v":""}]
[]
[null,null,"5.",{"$f":"TEXT!C55","v":"Permanent lagring"}]
[]
[null,null,"5.1",{"$f":"TEXT!C56","v":"Indsprøjtningshastighed"},{"$f":"TEXT!C228","v":"Påvirker enhedsomkostningen for lagring - antag en værdi mellem 1 og 5"},"Mtpa",3,null,{"$f":"IF(NOT(ISBLANK(G75)),TEXT!C282,IF(OR($G$18=\"Case 5\",$G$18=\"Case 6\"),TEXT!C283,TEXT!C284))","v":"Offshore lagring - typisk indsprøjtningshastighed mellem 1 og 5"}]
[]
[null,null,"5.2",{"$f":"TEXT!C57","v":"Bruger input - lagringsomkostning"},{"$f":"TEXT!C229","v":"Indsæt en lagringsomkostning per ton hvis du ønsker at overskrive den estimerede lagringsomkostning"},"DKK/ton",null,null,{"$f":"TEXT!C285&ROUND('4.4 Permanent storage'!D16,2)&TEXT!C286","v":"Overskriver omkostningsestimat på 153,45 kr./ton hvis værdi indsættes"}]
[]
[null,null,"6.",{"$f":"TEXT!C58","v":"Havnefaciliteter"}]
[]
[null,null,"6.1",{"$f":"TEXT!C59","v":"Antal af fortøjningspladser"},{"$f":"TEXT!C230","v":"Specificer antal af kajer for at estimere havne omkostningerne"},null,1,null,{"$f":"IF(OR($G$18=\"Case 5\",$G$18=\"Case 6\",),TEXT!C287,TEXT!C288)","v":"Antager at hver fortøjningsplads kan modtage et skib ad gangen"}]
[]
[null,null,"6.2",{"$f":"TEXT!C60","v":"Antagelse om fortøjningspladser"},{"$f":"TEXT!D231","v":"Are the berths retrofitted or build from scratch"},null,"Existing berths"]
[]
[]
[null,null,"7.",{"$f":"TEXT!C61","v":"Udskibning (eksport)"}]
[]
[null,null,"7.1",{"$f":"TEXT!C62","v":"Årlige driftstimer per skib"},{"$f":"TEXT!C232","v":"Anvendes til at beregne brændstof forbrug per skib"},{"$f":"TEXT!C63","v":"timer/år"},8400,null,{"$f":"IF(NOT(OR($G$18=\"Case 5\",$G$18=\"Case 6\",)),TEXT!C289,IF(G86>8760,TEXT!C290,\"\"))","v":""}]
[]
[null,null,"7.2",{"$f":"TEXT!C64","v":"Kapacitet per skib"},{"$f":"TEXT!C233","v":"Anvendes til at beregne hvor mange skibe der skal bruges"},"tons",13000,null,{"$f":"IF(OR(I86=\"No shipping\",I86=\"Ingen udskibning\"),\"\",\"= \"&TEXT(ROUND(G88*1000/INDEX('1.2 Assumptions'!E70:E72,MATCH(G63,'1.2 Assumptions'!C70:C72,0)),0),\"0.000\")&TEXT!C291)","v":"= 12.253 m3 - Mellem/højt tryk op til 10kt, lavt tryk op til 50kt"}]
[]
[null,null,"7.3",{"$f":"TEXT!C65","v":"Forventet levetid på skibe"},{"$f":"TEXT!C234","v":"De totale omkostninger er fordelt jævnt ud over levetiden op skibet - det betyder at en kortere levetid vil føre til højere årlige omkostninger"},{"$f":"TEXT!C66","v":"År"},40]
[]
[null,null,"7.4",{"$f":"TEXT!C67","v":"Tid for tur-retur sejlads"},{"$f":"TEXT!C235","v":"Anvendes til at beregne cyklusser per år"},{"$f":"TEXT!C68","v":"timer/tur"},100,null,{"$f":"IF(OR(I86=\"No shipping\",I86=\"Ingen udskibning\"),\"\",TEXT!C292)","v":"Rundtur til Greensand tager omkring 97-103 timer og Bifrost tager 100-134 timer"}]
[]
[null,null,"7.5",{"$f":"TEXT!C69","v":"Ekstra skibskapacitet"},{"$f":"TEXT!C236","v":"Specifier hvad der skal være af minimum ekstra kapacitet på skibe - dette sikrer at antallet af skibe altid vil blive beregnet ud fra hvad buffer kapaciteten skal være"},"%",0.1]
[]
[null,null,"7.6",{"$f":"TEXT!C70","v":"Pris for marinediesel"},{"$f":"TEXT!C237","v":"Anvendes til at beregne omkostninger til brændstof"},"DKK/MWh",274.89999999999998]
[]
[null,null,"8.",{"$f":"TEXT!C71","v":"Mellemlager"}]
[]
[null,null,"8.1",{"$f":"TEXT!C72","v":"Mellemlager til udskibning af CO2"}]
[]
[null,null,"8.1.1",{"$f":"TEXT!C73","v":"Lastning fra mellemlager til skib"},{"$f":"TEXT!C238","v":"Mulighed for at inludere en reservepumpe"},null,"With spare",null,{"$f":"IF(OR($G$18=\"Case 5\",$G$18=\"Case 6\",),IF(ISBLANK(G102),TEXT!C293,TEXT!C295),TEXT!C294)","v":"Antager 3 pumper per kajplads"}]
[]
[null,null,"8.1.2",{"$f":"TEXT!C74","v":"Ekstra mellemlagerkapacitet"},{"$f":"TEXT!C239","v":"Specificer minimum buffer kapacitet - påvirker udregnede lagerdage"},"%",1]
[]
[null,null,"8.1.3",{"$f":"TEXT!C75","v":"Bruger input - lagerdage"},{"$f":"TEXT!C240","v":"Mulighed for at overskrive lagerdage - påvirker den total lagerkapacitet"},{"$f":"TEXT!C76","v":"dage"},null,null,{"$f":"IF(NOT(OR($G$18=\"Case 5\",$G$18=\"Case 6\")),\"\",TEXT!C296&ROUND('4.7 Intermediate storage'!F52,2)&TEXT!C297)","v":"Overskriver lagerdage på 2,9 dage hvis værdi indsættes"}]
[]
[null,null,"8.2",{"$f":"TEXT!C77","v":"Mellemlager til CO2 import med skib"}]
[]
[null,null,"8.2.1",{"$f":"TEXT!C78","v":"Inkluder mellemlager til skib import"},{"$f":"TEXT!C241","v":"Mulighed for at tilvælge mellemlager for skibsimport - hvis fravalgt, er kun kontionering inkluderet"},null,"No"]
[]
[null,null,"8.2.2",{"$f":"TEXT!C79","v":"Lagerdage"},{"$f":"TEXT!C242","v":"Påvirker lagerkapaciteten - total kapacitet er udregnet som skibsstørrelse x lagerdage"},{"$f":"TEXT!C76","v":"dage"},1.5]
[]
[null,null,"8.3",{"$f":"TEXT!C80","v":"Mellemlager til lastbil"}]
[]
[null,null,"8.3.1",{"$f":"TEXT!C81","v":"Lagerdage"},{"$f":"TEXT!C243","v":"Påvirker lagerkapaciteten - total kapacitet er udregnet som peak load x lagerdage"},{"$f":"TEXT!C76","v":"dage"},2.5]
[]
[null,null,"8.3.2",{"$f":"TEXT!C82","v":"Konditionering fra lastbil til rørledning"},{"$f":"TEXT!C244","v":"Mulighed for at inkludere en reserve pumpe for konditionering"},null,"Without spare"]
[]
[null,null,"9.",{"$f":"TEXT!C83","v":"Forsyning"}]
[]
[null,null,"9.1",{"$f":"TEXT!C84","v":"Fjernvarmepris"},{"$f":"TEXT!C245","v":"Antagede fjernvarmepris anvendt til at udregne omsætning fra fjernvarme integration"},"DKK/MWh",210,null,{"$f":"IF(IF(OR(G18=\"Case 1\",G18=\"Case 2\",G18=\"Case 3\",G18=\"Case 4\"),IF(G55=\"Integration with DH\",FALSE,TRUE),IF(G18=\"Case 5\",IF(G67=\"Integration with DH\",FALSE,TRUE),NOT(OR(G55=\"Integration with DH\",G67=\"Integration with DH\")))),TEXT!C298,\"\")","v":""}]
[]
[null,null,"9.2",{"$f":"TEXT!C85","v":"Elpris forudsætning"},{"$f":"TEXT!C246","v":"To valgmuligheder for at inkludere omkostninger til el - fixed price antager den samme elpris hvert år (indsat nedenfor), eller annual price forecast der tillader brugeren at anvende et årligt elpris forecast (indsat i '1.2 Assumptions')"},null,"Annual price forecast",null,{"$f":"IF(G124=\"Fixed price\",TEXT!C299,TEXT!C300)","v":"Anvender pris estimat indsat i '1.2 Assumptions'"}]
[]
[null,null,"9.3",{"$f":"TEXT!C86","v":"Elpris"},{"$f":"TEXT!D247","v":"If fixed electricity price is selected, input the assumed electricity price"},"DKK/MWh",607,null,{"$f":"IF(G124=\"Annual price forecast\",TEXT!C301,\"\")","v":"Juster pris estimat i '1.2 Assumptions'"}]
[]
[]
[]
[null,{"$f":"TEXT!C90","v":"Udledere"}]
[]
[null,{"$f":"TEXT!C204","v":"Nedenstående tabel giver brugeren mulighed for at til- og fravælge udledere samt at tilføje op til 10 nye udledere i netværket. For hver udleder skal der indtastes peakload, fanget CO2 mængder per year samt start- og slutår for tilkobling til netværket. Kolonnen 'Inkluderet' giver brugeren mulighed for at vælge hvilke udledere der skal inkluderes i beregningerne. \nPeak load anvendes til at dimensionere de forskellige elementer i netværket, og de årlige CO2 mængder anvendes til beregne hvor meget CO2 der går igennem de forskellige sektioner.\n\nFor at tilføje nye udledere til netværket vælges \"Yes\" i kolonnen 'Inkluderet' hvorefter de nødvendige informationer indtastes. Der skal ligeledes vælges et tilkoblingspunkt for at indikere hvor i netværket udlederen vil indføre sit CO2.\nSkal kun inkludere udledere i Danmark. Udenlandske udledere skal inkluderes i 'import' valgmuligheden."}]
[]
[]
[null,{"$f":"TEXT!C92","v":"Inkluderede udledere"},null,null,{"$f":"TEXT!C248","v":"Til-/fravælg de forskellige udledere"},{"$f":"TEXT!C249","v":"Antaget peak load for hver udleder - anvendes til at dimensionere de forskellige infrastruktur elementer"},{"$f":"TEXT!C250","v":"Totale årlige mængder af CO2 indsat i netværket fra hver udleder"},null,{"$f":"TEXT!C251","v":"Udregnet - årlige CO2 mængder delt med peak load"},{"$f":"TEXT!C252","v":"Første år for CO2 indførsel til netværk"},{"$f":"TEXT!C253","v":"Sidste år for CO2 indførsel til netværk"},{"$f":"TEXT!C254","v":"Hvis yderligere udledere er inkluderet, specifier lastbil distancen til tilkoblingspunktet"},{"$f":"TEXT!C255","v":"Specificer til hvilket tilkoblingspunkt udlederen vil levere CO2"},{"$f":"TEXT!C256","v":"Anvendes til beregning af transportomkostninger i alternativ scenariet for case 1-4"},{"$f":"TEXT!C257","v":"Anvendes til beregning af transportomkostninger i alternativ scenariet for case 5-6"}]
[null,null,"ID",{"$f":"TEXT!C91","v":"Udleder"},{"$f":"TEXT!C94","v":"Inkluderet"},{"$f":"TEXT!C97","v":"Peak load [tons/time]"},{"$f":"TEXT!C98","v":"Fanget CO2 [tons/år]"},null,{"$f":"TEXT!C99","v":"Full load timer"},{"$f":"TEXT!C100","v":"Start år"},{"$f":"TEXT!C101","v":"Slut år"},{"$f":"TEXT!C95","v":"Afstand til tilkoblingspunkt"},{"$f":"TEXT!C96","v":"Tilkoblingspunkt"},{"$f":"TEXT!C104","v":"Distance til Havnsø [km]"},{"$f":"TEXT!C105","v":"Distance til CMP [km]"},{"$f":"TEXT!C102","v":"Kommentar"}]
[null,null,"E1","Biofos","Yes",16.7,11514,null,{"$f":"IFERROR(G137/F137,\"\")","v":689.46107784431138},2026,2050,{"$f":"TEXT!C103","v":"Kun relevant for \"andre\" udledere"},null,102,13,null,{"$f":"IF(I137=\"\",\"\",IF(I137>8766,\"Full load hours cannot exceed 8760\",\"\"))","v":""}]
[null,null,"E2","Amagerværket (HOFOR)","Yes",176,820000,null,4659.090909090909,2026,2050,null,null,99,10,null,{"$f":"IF(I138=\"\",\"\",IF(I138>8766,\"Full load hours cannot exceed 8760\",\"\"))","v":""}]
[null,null,"E3","Amager Bakke (ARC)","Yes",76.5,500000,null,6535.9477124183004,2026,2050,null,null,99,10,null,""]
[null,null,"E4","Avedøre (Ørsted)","Yes",25,150000,null,6000,2026,2050,null,null,91,21,null,""]
[null,null,"E5","Vestforbrænding","Yes",76.5,505656,null,6609.8823529411766,2026,2050,null,null,86,17,null,""]
[null,null,"E6","ARGO","Yes",41.7,350000,null,8393.2853717026373,2026,2050,null,null,64,43,null,""]
[null,null,"E7",null,"No",null,null,null,null,2026,2050,null,null,null,null,null,{"$f":"IF(OR(M143=\"\",E143=\"No\"),\"\",IF(IFERROR(MATCH(M143,LISTS!$B$24:$B$27,0),0)>0,\"\",\"Connection point not available in the selected case\"))","v":""}]
[null,null,"E8",null,"No",null,null,null,null,2026,2050,null,null,null,null,null,{"$f":"IF(OR(M144=\"\",E144=\"No\"),\"\",IF(IFERROR(MATCH(M144,LISTS!$B$24:$B$27,0),0)>0,\"\",\"Connection point not available in the selected case\"))","v":""}]
[null,null,"E9",null,"No",null,null,null,null,2026,2050,null,null,null,null,null,{"$f":"IF(OR(M145=\"\",E145=\"No\"),\"\",IF(IFERROR(MATCH(M145,LISTS!$B$24:$B$27,0),0)>0,\"\",\"Connection point not available in the selected case\"))","v":""}]
[null,null,"E10",null,"No",null,null,null,null,2026,2050,null,null,null,null,null,{"$f":"IF(OR(M146=\"\",E146=\"No\"),\"\",IF(IFERROR(MATCH(M146,LISTS!$B$24:$B$27,0),0)>0,\"\",\"Connection point not available in the selected case\"))","v":""}]
[null,null,"E11",null,"No",null,null,null,null,2026,2050,null,null,null,null,null,{"$f":"IF(OR(M147=\"\",E147=\"No\"),\"\",IF(IFERROR(MATCH(M147,LISTS!$B$24:$B$27,0),0)>0,\"\",\"Connection point not available in the selected case\"))","v":""}]
[null,null,"E12",null,"No",null,null,null,null,2026,2050,null,null,null,null,null,{"$f":"IF(OR(M148=\"\",E148=\"No\"),\"\",IF(IFERROR(MATCH(M148,LISTS!$B$24:$B$27,0),0)>0,\"\",\"Connection point not available in the selected case\"))","v":""}]
[null,null,"E13",null,"No",null,null,null,null,2026,2050,null,null,null,null,null,{"$f":"IF(OR(M149=\"\",E149=\"No\"),\"\",IF(IFERROR(MATCH(M149,LISTS!$B$24:$B$27,0),0)>0,\"\",\"Connection point not available in the selected case\"))","v":""}]
[null,null,"E14",null,"No",null,null,null,null,2026,2050,null,null,null,null,null,{"$f":"IF(OR(M150=\"\",E150=\"No\"),\"\",IF(IFERROR(MATCH(M150,LISTS!$B$24:$B$27,0),0)>0,\"\",\"Connection point not available in the selected case\"))","v":""}]
[null,null,"E15",null,"No",null,null,null,null,2026,2050,null,null,null,null,null,{"$f":"IF(OR(M151=\"\",E151=\"No\"),\"\",IF(IFERROR(MATCH(M151,LISTS!$B$24:$B$27,0),0)>0,\"\",\"Connection point not available in the selected case\"))","v":""}]
[null,null,"E16",null,"No",null,null,null,null,2026,2050,null,null,null,null,null,{"$f":"IF(OR(M152=\"\",E152=\"No\"),\"\",IF(IFERROR(MATCH(M152,LISTS!$B$24:$B$27,0),0)>0,\"\",\"Connection point not available in the selected case\"))","v":""}]
[]
[null,{"$f":"TEXT!C93","v":"Yderligere kapacitet"}]
[]
[null,{"$f":"TEXT!C258","v":"Denne sektion giver brugeren mulighed for at øge kapaciteten på udvalgte punkter i netværket. Som default vil der altid være ekstra kapacitet i rørledningerne (da der anvendes standard størrelser), men ved at indsætte en værdi i \"Min. yderligere peak load kapacitet', sikres det at der altid er en minimum ekstra kapacitet fra punktet til slutdestinationen"}]
[null,null,{"$f":"TEXT!C109","v":"Punkt for kapacitetsforøgelse"},null,{"$f":"TEXT!C110","v":"Min. yderligere peak load kapacitet [t/time]"}]
[null,null,"A","ARGO",0,{"$f":"IF('4.1 Pipeline'!$M$8=\"OK\",\"\",\"Peak load capacity exceeds estimated pipeline sizing\")","v":""}]
[null,null,"B","Vestforbrænding",0,{"$f":"IF('4.1 Pipeline'!$M$8=\"OK\",\"\",\"Peak load capacity exceeds estimated pipeline sizing\")","v":""}]
[null,null,"C","Avedøre",0,{"$f":"IF('4.1 Pipeline'!$M$8=\"OK\",\"\",\"Peak load capacity exceeds estimated pipeline sizing\")","v":""}]
[null,null,"D","Kræftværkshalvøen",0,{"$f":"IF('4.1 Pipeline'!$M$8=\"OK\",\"\",\"Peak load capacity exceeds estimated pipeline sizing\")","v":""}]
[]
[]
[null,null,{"$f":"TEXT!C111","v":"Sektioner"},null,{"$f":"TEXT!C112","v":"Kapacitet [t/time]"},{"$f":"TEXT!C113","v":"Flow rate [t/time]"},{"$f":"TEXT!C114","v":"Ledig kapacitet [% af fuld]"}]
[null,null,{"$f":"'4.1 Pipeline'!B10","v":"S1"},{"$f":"'4.1 Pipeline'!C10","v":"Kræftværkshalvøen - Avedøreværket"},{"$f":"'4.1 Pipeline'!F10","v":144.70519632364881},{"$f":"'3.3 Emitters'!F64","v":143.19999999999999},{"$f":"IFERROR(1-F165/E165,\"\")","v":1.0401812525669629E-2}]
[null,null,{"$f":"'4.1 Pipeline'!B11","v":"S2"},{"$f":"'4.1 Pipeline'!C11","v":"Avedøreværket - Intersection"},{"$f":"'4.1 Pipeline'!F11","v":156.16988781279574},{"$f":"'3.3 Emitters'!F65","v":118.2},{"$f":"IFERROR(1-F166/E166,\"\")","v":0.24313194012350881}]
[null,null,{"$f":"'4.1 Pipeline'!B12","v":"S3"},{"$f":"'4.1 Pipeline'!C12","v":"Vestforbrænding - Intersection"},{"$f":"'4.1 Pipeline'!F12","v":142.63256485281426},{"$f":"'3.3 Emitters'!F66","v":76.5},0.46365684387052797]
[null,null,{"$f":"'4.1 Pipeline'!B13","v":"S4"},{"$f":"'4.1 Pipeline'!C13","v":"Intersection - Compressorstation"},{"$f":"'4.1 Pipeline'!F13","v":41.916829921019705},{"$f":"'3.3 Emitters'!F67","v":41.7},5.1728606726285653E-3]
[null,null,{"$f":"'4.1 Pipeline'!B14","v":"S5"},{"$f":"'4.1 Pipeline'!C14","v":"Compressorstation - ARGO"},{"$f":"'4.1 Pipeline'!F14","v":43.855931136368362},{"$f":"'3.3 Emitters'!F68","v":41.7},4.9159397155759232E-2]
[null,null,{"$f":"'4.1 Pipeline'!B15","v":"S6"},{"$f":"'4.1 Pipeline'!C15","v":"ARGO - Intersection"},{"$f":"'4.1 Pipeline'!F15","v":43.855931136368362},{"$f":"'3.3 Emitters'!F69","v":41.7},4.9159397155759232E-2]
[null,null,{"$f":"'4.1 Pipeline'!B16","v":"S7"},{"$f":"'4.1 Pipeline'!C16","v":"Intersection - Havnsø"},{"$f":"'4.1 Pipeline'!F16","v":0},{"$f":"'3.3 Emitters'!F70","v":0},""]

{"sheet":"1.2 Assumptions","index":3,"n_rows":139,"n_cols":8,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"TEXT!C118","v":"Antagelser"}]
[]
[]
[null,"#","Input",{"$f":"TEXT!C119","v":"Enhed"},{"$f":"TEXT!C120","v":"Værdi"},null,{"$f":"TEXT!C121","v":"Default værdi"},{"$f":"TEXT!C122","v":"Kommentar"}]
[]
[null,"1.",{"$f":"TEXT!C123","v":"Generelle antagelser"}]
[]
[null,"1.1",{"$f":"TEXT!C124","v":"Diskonteringsrente"},"p.a.",5.5E-2,null,5.5E-2]
[]
[null,"1.2",{"$f":"TEXT!C125","v":"Inflationsrate"},"p.a.",0.02,null,0.02]
[]
[null,"2.",{"$f":"TEXT!C126","v":"Konvertering"}]
[]
[null,"2.1","EUR/DKK","EUR/DKK",7.45,null,7.45]
[]
[null,"3.2","Tons/hour to kg/s","(t/h)/(kg/s)",{"$f":"1*1000/60/60","v":0.27777777777777779},null,0.27777777777777779]
[]
[null,"3.",{"$f":"TEXT!C127","v":"Faste OPEX antagelser"}]
[]
[null,"3.1",{"$f":"TEXT!C128","v":"Rørledning omkostninger"},{"$f":"TEXT!C134","v":"% af CAPEX"},0.02,null,0.02,"Maintenance costs"]
[]
[null,"3.2",{"$f":"TEXT!C129","v":"Kompressor omkostninger"},{"$f":"TEXT!C134","v":"% af CAPEX"},0.05,null,0.05,"Maintenance costs"]
[]
[null,"3.3",{"$f":"TEXT!C130","v":"Fordråbning omkostninger"},{"$f":"TEXT!C134","v":"% af CAPEX"},0.05,null,0.05,"Maintenance costs"]
[]
[null,"3.4",{"$f":"TEXT!C131","v":"Mellemlager omkostninger"},{"$f":"TEXT!C134","v":"% af CAPEX"},2.5000000000000001E-2,null,2.5000000000000001E-2,"Maintenance costs"]
[]
[null,"3.5",{"$f":"TEXT!C132","v":"Konditionering omkostninger"},{"$f":"TEXT!C134","v":"% af CAPEX"},0.05,null,0.05,"Maintenance costs"]
[]
[null,"3.6",{"$f":"TEXT!C133","v":"Booster station omkostninger"},{"$f":"TEXT!C134","v":"% af CAPEX"},0.05,null,0.05,"Maintenance costs"]
[]
[null,"4.",{"$f":"TEXT!C135","v":"Elpris forecast"}]
[]
[null,null,"Source: Energistyrelsen - Klimastatus og fremskrivning 2023 (KF23): KF23 dataark - El og fjernvarme:",null,null,null,"LINK"]
[]
[null,null,{"$f":"TEXT!C136","v":"År"},{"$f":"TEXT!C137","v":"Enhed"},{"$f":"TEXT!C138","v":"Pris"}]
[null,null,2025,"DKK/MWh",682.43,null,682.43]
[null,null,2026,"DKK/MWh",682.43,null,682.43]
[null,null,2027,"DKK/MWh",483.11,null,483.11]
[null,null,2028,"DKK/MWh",483.11,null,483.11]
[null,null,2029,"DKK/MWh",483.11,null,483.11]
[null,null,2030,"DKK/MWh",287.55,null,287.55]
[null,null,2031,"DKK/MWh",287.55,null,287.55]
[null,null,2032,"DKK/MWh",287.55,null,287.55]
[null,null,2033,"DKK/MWh",287.55,null,287.55]
[null,null,2034,"DKK/MWh",287.55,null,287.55]
[null,null,2035,"DKK/MWh",321.31,null,321.31]
[null,null,2036,"DKK/MWh",321.31,null,321.31]
[null,null,2037,"DKK/MWh",321.31,null,321.31]
[null,null,2038,"DKK/MWh",321.31,null,321.31]
[null,null,2039,"DKK/MWh",321.31,null,321.31]
[null,null,2040,"DKK/MWh",321.31,null,321.31]
[null,null,2041,"DKK/MWh",321.31,null,321.31]
[null,null,2042,"DKK/MWh",321.31,null,321.31]
[null,null,2043,"DKK/MWh",321.31,null,321.31]
[null,null,2044,"DKK/MWh",321.31,null,321.31]
[null,null,2045,"DKK/MWh",321.31,null,321.31]
[null,null,2046,"DKK/MWh",321.31,null,321.31]
[null,null,2047,"DKK/MWh",321.31,null,321.31]
[null,null,2048,"DKK/MWh",321.31,null,321.31]
[null,null,2049,"DKK/MWh",321.31,null,321.31]
[null,null,2050,"DKK/MWh",321.31,null,321.31]
[]
[]
[null,"5.",{"$f":"TEXT!C139","v":"Andre konverteringer"}]
[]
[null,"5.1",{"$f":"TEXT!C140","v":"Densitet af CO2"}]
[]
[null,"Low pressure","7 barg","kg/m3",1141,null,1141,"@saturation temperature"]
[null,"Medium pressure","15 barg","kg/m3",1061,null,1061,"@saturation temperature"]
[null,"High pressure","40 barg","kg/m3",887.15,null,887.15,"@saturation temperature"]
[]
[]
[null,"6.",{"$f":"TEXT!C141","v":"CO2-priser"}]
[]
[null,null,"Source: Finansministeriets nøgletalskatalog"]
[]
[null,null,{"$f":"TEXT!C136","v":"År"},{"$f":"TEXT!C137","v":"Enhed"},{"$f":"TEXT!C138","v":"Pris"}]
[null,null,2025,"DKK/ton",841]
[null,null,2026,"DKK/ton",968]
[null,null,2027,"DKK/ton",1118]
[null,null,2028,"DKK/ton",1293]
[null,null,2029,"DKK/ton",1496]
[null,null,2030,"DKK/ton",1730]
[null,null,2031,"DKK/ton",1802]
[null,null,2032,"DKK/ton",1878]
[null,null,2033,"DKK/ton",1958]
[null,null,2034,"DKK/ton",2043]
[null,null,2035,"DKK/ton",2133]
[null,null,2036,"DKK/ton",2228]
[null,null,2037,"DKK/ton",2329]
[null,null,2038,"DKK/ton",2436]
[null,null,2039,"DKK/ton",2550]
[null,null,2040,"DKK/ton",2670]
[null,null,2041,"DKK/ton",2798]
[null,null,2042,"DKK/ton",2933]
[null,null,2043,"DKK/ton",3077]
[null,null,2044,"DKK/ton",3229]
[null,null,2045,"DKK/ton",3392]
[null,null,2046,"DKK/ton",3563]
[null,null,2047,"DKK/ton",3746]
[null,null,2048,"DKK/ton",3939]
[null,null,2049,"DKK/ton",4145]
[null,null,2050,"DKK/ton",4363]
[]
[null,"7.",{"$f":"TEXT!C142","v":"Samfundsøkonomisk diskonteringsrate"}]
[]
[null,null,"Source: Finansministeriets nøgletalskatalog"]
[]
[null,"7.1 ",{"$f":"TEXT!C143","v":"35-årige diskonteringsrate"},"p.a.",3.5000000000000003E-2,null,3.5000000000000003E-2]
[]
[null,null,{"$f":"TEXT!C136","v":"År"},{"$f":"TEXT!C137","v":"Enhed"},{"$f":"TEXT!C120","v":"Værdi"}]
[null,null,2025,"Akk. diskontering",{"$f":"(1+$E$111)","v":1.0349999999999999}]
[null,null,2026,"Akk. diskontering",{"$f":"(1+$E$111)*E114","v":1.0712249999999999}]
[null,null,2027,"Akk. diskontering",{"$f":"(1+$E$111)*E115","v":1.1087178749999997}]
[null,null,2028,"Akk. diskontering",{"$f":"(1+$E$111)*E116","v":1.1475230006249997}]
[null,null,2029,"Akk. diskontering",1.1876863056468745]
[null,null,2030,"Akk. diskontering",1.229255326344515]
[null,null,2031,"Akk. diskontering",1.2722792627665729]
[null,null,2032,"Akk. diskontering",1.3168090369634029]
[null,null,2033,"Akk. diskontering",1.3628973532571218]
[null,null,2034,"Akk. diskontering",1.410598760621121]
[null,null,2035,"Akk. diskontering",1.4599697172428601]
[null,null,2036,"Akk. diskontering",1.5110686573463601]
[null,null,2037,"Akk. diskontering",1.5639560603534826]
[null,null,2038,"Akk. diskontering",1.6186945224658542]
[null,null,2039,"Akk. diskontering",1.6753488307521589]
[null,null,2040,"Akk. diskontering",1.7339860398284843]
[null,null,2041,"Akk. diskontering",1.7946755512224812]
[null,null,2042,"Akk. diskontering",1.8574891955152679]
[null,null,2043,"Akk. diskontering",1.9225013173583021]
[null,null,2044,"Akk. diskontering",1.9897888634658425]
[null,null,2045,"Akk. diskontering",2.0594314736871469]
[null,null,2046,"Akk. diskontering",2.1315115752661966]
[null,null,2047,"Akk. diskontering",2.2061144804005135]
[null,null,2048,"Akk. diskontering",2.2833284872145314]
[null,null,2049,"Akk. diskontering",2.3632449842670398]
[null,null,2050,"Akk. diskontering",2.4459585587163861]

{"sheet":"TEXT","index":4,"n_rows":327,"n_cols":5,"rows_kept":327,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Text"]
[]
[null,"Language selected",null,{"$f":"'1.1 Interface'!G14","v":"Dansk"},{"$f":"IF(D4=\"English\",1,2)","v":2}]
[]
[null,"1.1 Interface"]
[]
[null,"#","Selected word","English","Dansk"]
[]
[null,null,{"$f":"INDEX(D10:E10,1,$E$4)","v":"Introduktion til værktøjet"},"Introduction to the tool","Introduktion til værktøjet"]
[]
[null,"knap 1",{"$f":"INDEX(D12:E12,1,$E$4)","v":"Nulstil"},"Clear all","Nulstil"]
[null,"knap 2",{"$f":"INDEX(D13:E13,1,$E$4)","v":"Vælg scenarie"},"Select scenario","Vælg scenarie"]
[null,"map knap",{"$f":"INDEX(D14:E14,1,$E$4)","v":"Opdater kort"},"Update map","Opdater kort"]
[null,"Knap 3",{"$f":"INDEX(D15:E15,1,$E$4)","v":"Opdater"},"Update","Opdater"]
[]
[null,"Scenario selector"]
[]
[null,null,{"$f":"INDEX(D19:E19,1,$E$4)","v":"Scenarie vælger"},"Scenario selector","Scenarie vælger"]
[null,null,{"$f":"INDEX(D20:E20,1,$E$4)","v":"De to nedenstående knapper giver brugeren mulighed for at nulstille alt eller vælge et scenarie. 'Nulstil' vil nulstille alle inputs og 'Vælg scenarie' giver brugeren mulighed for at vælge ét af de prædefinerede scenarier"},"The two buttons below allow the user to 'clear all' or 'select scenario'. 'Clear all' will set all inputs to the default value. 'Select scenario' will allow the user the select one of the predefined scenarios.","De to nedenstående knapper giver brugeren mulighed for at nulstille alt eller vælge et scenarie. 'Nulstil' vil nulstille alle inputs og 'Vælg scenarie' giver brugeren mulighed for at vælge ét af de prædefinerede scenarier"]
[null,null,{"$f":"INDEX(D21:E21,1,$E$4)","v":"Vælg et prædefineret scenarie og klik 'Vælg scenarie' (ændrer ikke på antagelsesarket)"},"Select predefined scenario below and press 'select scenario' (doesn't change the assumption sheet)","Vælg et prædefineret scenarie og klik 'Vælg scenarie' (ændrer ikke på antagelsesarket)"]
[null,null,{"$f":"INDEX(D22:E22,1,$E$4)","v":"Valgmulighed"},"Options","Valgmulighed"]
[null,null,{"$f":"INDEX(D23:E23,1,$E$4)","v":"Hjælpetekst"},"Helping text","Hjælpetekst"]
[null,null,{"$f":"INDEX(D24:E24,1,$E$4)","v":"Enhed"},"Unit","Enhed"]
[null,null,{"$f":"INDEX(D25:E25,1,$E$4)","v":"Input"},"Input","Input"]
[null,null,{"$f":"INDEX(D26:E26,1,$E$4)","v":"Kommentar"},"Comment","Kommentar"]
[null,"0.",{"$f":"INDEX(D27:E27,1,$E$4)","v":"Vælg sprog"},"Select language","Vælg sprog"]
[null,"1.",{"$f":"INDEX(D28:E28,1,$E$4)","v":"Nøgle karakteristika"},"Key characteristics","Nøgle karakteristika"]
[null,"1.1",{"$f":"INDEX(D29:E29,1,$E$4)","v":"Scenarie vælger"},"Case selector","Scenarie vælger"]
[null,"2.",{"$f":"INDEX(D30:E30,1,$E$4)","v":"Import"},"Import","Import"]
[null,"2.0.1",{"$f":"INDEX(D31:E31,1,$E$4)","v":"Inkluder import af CO2"},"Include import of CO2","Inkluder import af CO2"]
[null,"2.0.2",{"$f":"INDEX(D32:E32,1,$E$4)","v":"Import type"},"Import type","Import type"]
[null,"2.1",{"$f":"INDEX(D33:E33,1,$E$4)","v":"Import fra rørledning"},"Import by pipeline","Import fra rørledning"]
[null,"2.1.3",{"$f":"INDEX(D34:E34,1,$E$4)","v":"Årlige antal timer med import"},"Importing hours per year","Årlige antal timer med import"]
[null,null,{"$f":"INDEX(D35:E35,1,$E$4)","v":"timer/år"},"hours/year","timer/år"]
[null,"2.2",{"$f":"INDEX(D36:E36,1,$E$4)","v":"Import fra skib"},"Import by ship","Import fra skib"]
[null,"2.2.1",{"$f":"INDEX(D37:E37,1,$E$4)","v":"Skib import type"},"Ship import type","Skib import type"]
[null,"2.2.2",{"$f":"INDEX(D38:E38,1,$E$4)","v":"Konditionering fra skib til rørledning"},"Conditioning from ship to pipeline transportation","Konditionering fra skib til rørledning"]
[null,"2.2.3",{"$f":"INDEX(D39:E39,1,$E$4)","v":"Kapacitet per skib"},"Capacity per ship","Kapacitet per skib"]
[null,null,{"$f":"INDEX(D40:E40,1,$E$4)","v":"Antaget CO2 import peak load"},"Assumed CO2 import peak load","Antaget CO2 import peak load"]
[null,null,{"$f":"INDEX(D41:E41,1,$E$4)","v":"tons/time"},"tons/hour","tons/time"]
[null,null,{"$f":"INDEX(D42:E42,1,$E$4)","v":"Antaget CO2 import mængder"},"Assumed CO2 import amount","Antaget CO2 import mængder"]
[null,null,{"$f":"INDEX(D43:E43,1,$E$4)","v":"tons/år"},"tons/year","tons/år"]
[null,null,{"$f":"INDEX(D44:E44,1,$E$4)","v":"Import start år"},"Import start year","Import start år"]
[null,null,{"$f":"INDEX(D45:E45,1,$E$4)","v":"Import slut år"},"Import end year","Import slut år"]
[null,"3.",{"$f":"INDEX(D46:E46,1,$E$4)","v":"Kompression"},"Compression","Kompression"]
[null,"3.1",{"$f":"INDEX(D47:E47,1,$E$4)","v":"Energiintegration"},"Energy integration option","Energiintegration"]
[null,"3.2",{"$f":"INDEX(D48:E48,1,$E$4)","v":"Redundans"},"Redundancy","Redundans"]
[null,"3.3",{"$f":"INDEX(D49:E49,1,$E$4)","v":"Varmeudnyttelse"},"Heat utilization","Varmeudnyttelse"]
[null,"4.",{"$f":"INDEX(D50:E50,1,$E$4)","v":"Fordråbning"},"Liquefaction","Fordråbning"]
[null,"4.1",{"$f":"INDEX(D51:E51,1,$E$4)","v":"Tryk ved fordråbning"},"Liquefaction pressure","Tryk ved fordråbning"]
[null,"4.2",{"$f":"INDEX(D52:E52,1,$E$4)","v":"Redundans"},"Redundancy","Redundans"]
[null,"4.3",{"$f":"INDEX(D53:E53,1,$E$4)","v":"Energiintegration"},"Energy integration option","Energiintegration"]
[null,"4.4",{"$f":"INDEX(D54:E54,1,$E$4)","v":"Varmeudnyttelse"},"Heat utilization","Varmeudnyttelse"]
[null,"5.",{"$f":"INDEX(D55:E55,1,$E$4)","v":"Permanent lagring"},"Permanent storage","Permanent lagring"]
[null,"5.1",{"$f":"INDEX(D56:E56,1,$E$4)","v":"Indsprøjtningshastighed"},"Injection rate","Indsprøjtningshastighed"]
[null,"5.2",{"$f":"INDEX(D57:E57,1,$E$4)","v":"Bruger input - lagringsomkostning"},"User input - storage cost","Bruger input - lagringsomkostning"]
[null,"6.",{"$f":"INDEX(D58:E58,1,$E$4)","v":"Havnefaciliteter"},"Harbour facilities","Havnefaciliteter"]
[null,"6.1",{"$f":"INDEX(D59:E59,1,$E$4)","v":"Antal af fortøjningspladser"},"Number of berths","Antal af fortøjningspladser"]
[null,"6.2",{"$f":"INDEX(D60:E60,1,$E$4)","v":"Antagelse om fortøjningspladser"},"Current berth assumption","Antagelse om fortøjningspladser"]
[null,"7.",{"$f":"INDEX(D61:E61,1,$E$4)","v":"Udskibning (eksport)"},"Shipping (export)","Udskibning (eksport)"]
[null,"7.1",{"$f":"INDEX(D62:E62,1,$E$4)","v":"Årlige driftstimer per skib"},"Ship operating hours per ship","Årlige driftstimer per skib"]
[null,null,{"$f":"INDEX(D63:E63,1,$E$4)","v":"timer/år"},"hours/year","timer/år"]
[null,"7.2",{"$f":"INDEX(D64:E64,1,$E$4)","v":"Kapacitet per skib"},"Capacity per ship","Kapacitet per skib"]
[null,"7.3",{"$f":"INDEX(D65:E65,1,$E$4)","v":"Forventet levetid på skibe"},"Expected lifetime of ships","Forventet levetid på skibe"]
[null,null,{"$f":"INDEX(D66:E66,1,$E$4)","v":"År"},"Years","År"]
[null,"7.4",{"$f":"INDEX(D67:E67,1,$E$4)","v":"Tid for tur-retur sejlads"},"Time per roundtrip","Tid for tur-retur sejlads"]
[null,null,{"$f":"INDEX(D68:E68,1,$E$4)","v":"timer/tur"},"hours/trip","timer/tur"]
[null,"7.5",{"$f":"INDEX(D69:E69,1,$E$4)","v":"Ekstra skibskapacitet"},"Buffer ship capacity","Ekstra skibskapacitet"]
[null,"7.6",{"$f":"INDEX(D70:E70,1,$E$4)","v":"Pris for marinediesel"},"Price of marine diesel oil","Pris for marinediesel"]
[null,"8.",{"$f":"INDEX(D71:E71,1,$E$4)","v":"Mellemlager"},"Intermediate storage","Mellemlager"]
[null,"8.1",{"$f":"INDEX(D72:E72,1,$E$4)","v":"Mellemlager til udskibning af CO2"},"Intermediate storage for ship export","Mellemlager til udskibning af CO2"]
[null,"8.1.1",{"$f":"INDEX(D73:E73,1,$E$4)","v":"Lastning fra mellemlager til skib"},"Loading from storage to ship","Lastning fra mellemlager til skib"]
[null,"8.1.2",{"$f":"INDEX(D74:E74,1,$E$4)","v":"Ekstra mellemlagerkapacitet"},"Buffer storage capacity","Ekstra mellemlagerkapacitet"]
[null,"8.1.3",{"$f":"INDEX(D75:E75,1,$E$4)","v":"Bruger input - lagerdage"},"User input - storage days","Bruger input - lagerdage"]
[null,null,{"$f":"INDEX(D76:E76,1,$E$4)","v":"dage"},"days","dage"]
[null,"8.2",{"$f":"INDEX(D77:E77,1,$E$4)","v":"Mellemlager til CO2 import med skib"},"Intermediate storage for ship import","Mellemlager til CO2 import med skib"]
[null,"8.2.1",{"$f":"INDEX(D78:E78,1,$E$4)","v":"Inkluder mellemlager til skib import"},"Include intermediate storage for ship import","Inkluder mellemlager til skib import"]
[null,"8.2.2",{"$f":"INDEX(D79:E79,1,$E$4)","v":"Lagerdage"},"Storage days","Lagerdage"]
[null,"8.3",{"$f":"INDEX(D80:E80,1,$E$4)","v":"Mellemlager til lastbil"},"Intermediate storage for trucking","Mellemlager til lastbil"]
[null,"8.3.1",{"$f":"INDEX(D81:E81,1,$E$4)","v":"Lagerdage"},"Storage days","Lagerdage"]
[null,"8.3.2",{"$f":"INDEX(D82:E82,1,$E$4)","v":"Konditionering fra lastbil til rørledning"},"Conditioning from truck to pipeline","Konditionering fra lastbil til rørledning"]
[null,"9.",{"$f":"INDEX(D83:E83,1,$E$4)","v":"Forsyning"},"Utilities","Forsyning"]
[null,"9.1",{"$f":"INDEX(D84:E84,1,$E$4)","v":"Fjernvarmepris"},"District heating price","Fjernvarmepris"]
[null,"9.2",{"$f":"INDEX(D85:E85,1,$E$4)","v":"Elpris forudsætning"},"Electricity price assumption","Elpris forudsætning"]
[null,"9.3",{"$f":"INDEX(D86:E86,1,$E$4)","v":"Elpris"},"Electricity price","Elpris"]
[]
[null,"Emitters"]
[]
[null,null,{"$f":"INDEX(D90:E90,1,$E$4)","v":"Udledere"},"Emitters","Udledere"]
[null,null,{"$f":"INDEX(D91:E91,1,$E$4)","v":"Udleder"},"Emitter","Udleder"]
[null,null,{"$f":"INDEX(D92:E92,1,$E$4)","v":"Inkluderede udledere"},"Included emitters","Inkluderede udledere"]
[null,null,{"$f":"INDEX(D93:E93,1,$E$4)","v":"Yderligere kapacitet"},"Additional capacity","Yderligere kapacitet"]
[null,null,{"$f":"INDEX(D94:E94,1,$E$4)","v":"Inkluderet"},"Applicable","Inkluderet"]
[null,null,{"$f":"INDEX(D95:E95,1,$E$4)","v":"Afstand til tilkoblingspunkt"},"Truck distance from connection point [km]","Afstand til tilkoblingspunkt"]
[null,null,{"$f":"INDEX(D96:E96,1,$E$4)","v":"Tilkoblingspunkt"},"Connection point","Tilkoblingspunkt"]
[null,null,{"$f":"INDEX(D97:E97,1,$E$4)","v":"Peak load [tons/time]"},"Peak load [t/h]","Peak load [tons/time]"]
[null,null,{"$f":"INDEX(D98:E98,1,$E$4)","v":"Fanget CO2 [tons/år]"},"Captured CO2 [tons/year]","Fanget CO2 [tons/år]"]
[null,null,{"$f":"INDEX(D99:E99,1,$E$4)","v":"Full load timer"},"Full load hours","Full load timer"]
[null,null,{"$f":"INDEX(D100:E100,1,$E$4)","v":"Start år"},"Start year","Start år"]
[null,null,{"$f":"INDEX(D101:E101,1,$E$4)","v":"Slut år"},"End year","Slut år"]
[null,null,{"$f":"INDEX(D102:E102,1,$E$4)","v":"Kommentar"},"Comment","Kommentar"]
[null,null,{"$f":"INDEX(D103:E103,1,$E$4)","v":"Kun relevant for \"andre\" udledere"},"Only relevant for \"other\" emitters","Kun relevant for \"andre\" udledere"]
[null,null,{"$f":"INDEX(D104:E104,1,$E$4)","v":"Distance til Havnsø [km]"},"Distance to Havnsø [km]","Distance til Havnsø [km]"]
[null,null,{"$f":"INDEX(D105:E105,1,$E$4)","v":"Distance til CMP [km]"},"Distance to CMP [km]","Distance til CMP [km]"]
[]
[null,"Sections"]
[]
[null,null,{"$f":"INDEX(D109:E109,1,$E$4)","v":"Punkt for kapacitetsforøgelse"},"Point of capacity increase","Punkt for kapacitetsforøgelse"]
[null,null,{"$f":"INDEX(D110:E110,1,$E$4)","v":"Min. yderligere peak load kapacitet [t/time]"},"Min. Additional peak load capacity [t/h]","Min. yderligere peak load kapacitet [t/time]"]
[null,null,{"$f":"INDEX(D111:E111,1,$E$4)","v":"Sektioner"},"Sections","Sektioner"]
[null,null,{"$f":"INDEX(D112:E112,1,$E$4)","v":"Kapacitet [t/time]"},"Capacity [t/h]","Kapacitet [t/time]"]
[null,null,{"$f":"INDEX(D113:E113,1,$E$4)","v":"Flow rate [t/time]"},"Flow rate [t/h]","Flow rate [t/time]"]
[null,null,{"$f":"INDEX(D114:E114,1,$E$4)","v":"Ledig kapacitet [% af fuld]"},"Free capacity [% of full]","Ledig kapacitet [% af fuld]"]
[]
[null,"1.2 Assumptions"]
[]
[null,null,{"$f":"INDEX(D118:E118,1,$E$4)","v":"Antagelser"},"Assumptions","Antagelser"]
[null,null,{"$f":"INDEX(D119:E119,1,$E$4)","v":"Enhed"},"Unit","Enhed"]
[null,null,{"$f":"INDEX(D120:E120,1,$E$4)","v":"Værdi"},"Value","Værdi"]
[null,null,{"$f":"INDEX(D121:E121,1,$E$4)","v":"Default værdi"},"Default value","Default værdi"]
[null,null,{"$f":"INDEX(D122:E122,1,$E$4)","v":"Kommentar"},"Comment","Kommentar"]
[null,null,{"$f":"INDEX(D123:E123,1,$E$4)","v":"Generelle antagelser"},"General assumptions","Generelle antagelser"]
[null,null,{"$f":"INDEX(D124:E124,1,$E$4)","v":"Diskonteringsrente"},"Discount rate","Diskonteringsrente"]
[null,null,{"$f":"INDEX(D125:E125,1,$E$4)","v":"Inflationsrate"},"Inflation rate","Inflationsrate"]
[null,null,{"$f":"INDEX(D126:E126,1,$E$4)","v":"Konvertering"},"Conversion","Konvertering"]
[null,null,{"$f":"INDEX(D127:E127,1,$E$4)","v":"Faste OPEX antagelser"},"Fixed OPEX assumptions","Faste OPEX antagelser"]
[null,null,{"$f":"INDEX(D128:E128,1,$E$4)","v":"Rørledning omkostninger"},"Pipeline costs","Rørledning omkostninger"]
[null,null,{"$f":"INDEX(D129:E129,1,$E$4)","v":"Kompressor omkostninger"},"Compressor costs","Kompressor omkostninger"]
[null,null,{"$f":"INDEX(D130:E130,1,$E$4)","v":"Fordråbning omkostninger"},"Liquefaction costs","Fordråbning omkostninger"]
[null,null,{"$f":"INDEX(D131:E131,1,$E$4)","v":"Mellemlager omkostninger"},"Intermediate storage costs","Mellemlager omkostninger"]
[null,null,{"$f":"INDEX(D132:E132,1,$E$4)","v":"Konditionering omkostninger"},"Conditioning costs","Konditionering omkostninger"]
[null,null,{"$f":"INDEX(D133:E133,1,$E$4)","v":"Booster station omkostninger"},"Booster station costs","Booster station omkostninger"]
[null,null,{"$f":"INDEX(D134:E134,1,$E$4)","v":"% af CAPEX"},"% of CAPEX","% af CAPEX"]
[null,null,{"$f":"INDEX(D135:E135,1,$E$4)","v":"Elpris forecast"},"Electricity price forecast","Elpris forecast"]
[null,null,{"$f":"INDEX(D136:E136,1,$E$4)","v":"År"},"Year","År"]
[null,null,{"$f":"INDEX(D137:E137,1,$E$4)","v":"Enhed"},"Unit","Enhed"]
[null,null,{"$f":"INDEX(D138:E138,1,$E$4)","v":"Pris"},"Price","Pris"]
[null,null,{"$f":"INDEX(D139:E139,1,$E$4)","v":"Andre konverteringer"},"Other conversions","Andre konverteringer"]
[null,null,{"$f":"INDEX(D140:E140,1,$E$4)","v":"Densitet af CO2"},"Density of CO2","Densitet af CO2"]
[null,null,{"$f":"INDEX(D141:E141,1,$E$4)","v":"CO2-priser"},"CO2-prices","CO2-priser"]
[null,null,{"$f":"INDEX(D142:E142,1,$E$4)","v":"Samfundsøkonomisk diskonteringsrate"},"Socioeconomic discount rate","Samfundsøkonomisk diskonteringsrate"]
[null,null,{"$f":"INDEX(D143:E143,1,$E$4)","v":"35-årige diskonteringsrate"},"35-year discountrate","35-årige diskonteringsrate"]
[]
[null,"2.1 Results"]
[]
[null,"Opsummering"]
[null,"A",{"$f":"INDEX(D148:E148,1,$E$4)","v":"Opsummering"},"Summary","Opsummering"]
[null,null,{"$f":"INDEX(D149:E149,1,$E$4)","v":"Infrastruktur karakteristika"},"Infrastructure characteristics","Infrastruktur karakteristika"]
[null,null,{"$f":"INDEX(D150:E150,1,$E$4)","v":"Flowretning"},"Flow direction","Flowretning"]
[null,null,{"$f":"INDEX(D151:E151,1,$E$4)","v":"Til havnsø for lagring"},"To Havnsø for storage","Til havnsø for lagring"]
[null,null,{"$f":"INDEX(D152:E152,1,$E$4)","v":"Til CMP for eksport"},"To CMP for export","Til CMP for eksport"]
[null,null,{"$f":"INDEX(D153:E153,1,$E$4)","v":"og"},"and","og"]
[null,null,{"$f":"INDEX(D154:E154,1,$E$4)","v":"Ingen kompressorstationer"},"No compressor stations","Ingen kompressorstationer"]
[null,null,{"$f":"INDEX(D155:E155,1,$E$4)","v":"Placering af kompressorstation(er)"},"Compressor station location(s)","Placering af kompressorstation(er)"]
[null,null,{"$f":"INDEX(D156:E156,1,$E$4)","v":"Scenarie"},"Scenario","Scenarie"]
[null,null,{"$f":"INDEX(D157:E157,1,$E$4)","v":"Nøgletal*"},"Key figures*","Nøgletal*"]
[null,null,{"$f":"INDEX(D158:E158,1,$E$4)","v":"CO2 transporteret"},"CO2 transported","CO2 transporteret"]
[null,null,{"$f":"INDEX(D159:E159,1,$E$4)","v":"Tons totalt"},"Tons in total","Tons totalt"]
[null,null,{"$f":"INDEX(D160:E160,1,$E$4)","v":"Totale omkostninger (nutidsværdi)"},"Total cost (present value)","Totale omkostninger (nutidsværdi)"]
[null,null,{"$f":"INDEX(D161:E161,1,$E$4)","v":"Enhedsomkostning ved CO2 transport"},"Levelized cost of CO2 transport","Enhedsomkostning ved CO2 transport"]
[null,null,{"$f":"INDEX(D162:E162,1,$E$4)","v":"Tarif (2024-priser)"},"Taiff (2024-prices)","Tarif (2024-priser)"]
[null,null,{"$f":"INDEX(D163:E163,1,$E$4)","v":"Enhedsomkostningen ved CO2 transport viser den gennemsnitlige årlige price per ton (inflationsjusteret) for at have en nettonutidsværdi på 0. Tariffen er den gennemsnitlige årlige pris per ton i 2024 priser - så prisen skal inflateres årligt for at opnå en nettonutidsværdi på 0."},"The levelized cost shows the average annual price per ton (inflation adjusted) to have a NPV of 0. The tariff is the annual average price per ton in 2024 prices - so that the price needs to be inflated annually to set the NPV to 0.","Enhedsomkostningen ved CO2 transport viser den gennemsnitlige årlige price per ton (inflationsjusteret) for at have en nettonutidsværdi på 0. Tariffen er den gennemsnitlige årlige pris per ton i 2024 priser - så prisen skal inflateres årligt for at opnå en nettonutidsværdi på 0."]
[null,null,{"$f":"INDEX(D164:E164,1,$E$4)","v":"Importerede CO2-mængder"},"Imported amounts of CO2","Importerede CO2-mængder"]
[null,null,{"$f":"INDEX(D165:E165,1,$E$4)","v":"Målbar samfundsøkonomisk netto-besparelse"},"Measurable socioeconomic net saving","Målbar samfundsøkonomisk netto-besparelse"]
[null,null,{"$f":"INDEX(D166:E166,1,$E$4)","v":"Besparelse sammenligned med 0-scenariet"},"Saving compared to the 0-scenario","Besparelse sammenligned med 0-scenariet"]
[null,null,{"$f":"INDEX(D167:E167,1,$E$4)","v":"DKK/år"},"DKK/year","DKK/år"]
[null,null,{"$f":"INDEX(D168:E168,1,$E$4)","v":"Levelized cost besparelse på "},"Levelized cost saving of ","Levelized cost besparelse på "]
[null,"B",{"$f":"INDEX(D169:E169,1,$E$4)","v":"Sensitiviteter"},"Sensitivites","Sensitiviteter"]
[null,"C",{"$f":"INDEX(D170:E170,1,$E$4)","v":"Tarif estimering"},"Tariff estimation","Tarif estimering"]
[null,"D",{"$f":"INDEX(D171:E171,1,$E$4)","v":"Konsolideret"},"Consolidated","Konsolideret"]
[null,null,{"$f":"INDEX(D172:E172,1,$E$4)","v":"Alle værdier er inflationsjusterede og i nutidsværdi (2024)"},"All values are inflation adjusted and in present value (2024)","Alle værdier er inflationsjusterede og i nutidsværdi (2024)"]
[null,null,{"$f":"INDEX(D173:E173,1,$E$4)","v":"CO2 udledere"},"CO2 emitters","CO2 udledere"]
[null,null,{"$f":"INDEX(D174:E174,1,$E$4)","v":"*Bemærk venligst, at analysen i denne rapport primært fokuserer på omkostninger til rørledninger, kompression og forflødning. For de resterende omkostningselementer støtter analysen på eksisterende omkostningsestimater baseret på deskresearch. Det er vigtigt at anerkende, at disse estimater kan være forbundet med en højere grad af usikkerhed på grund af deres metode."},"*Please note that the analysis within this report primarily emphasizes pipeline, compression, and liquefaction costs. For the remaining cost elements, the assessments rely on existing cost estimates sourced through desktop research. It's important to acknowledge that these estimates may carry a higher degree of uncertainty due to the nature of their derivation.","*Bemærk venligst, at analysen i denne rapport primært fokuserer på omkostninger til rørledninger, kompression og forflødning. For de resterende omkostningselementer støtter analysen på eksisterende omkostningsestimater baseret på deskresearch. Det er vigtigt at anerkende, at disse estimater kan være forbundet med en højere grad af usikkerhed på grund af deres metode."]
[]
[null,"Grafer"]
[null,null,{"$f":"INDEX(D177:E177,1,$E$4)","v":"Rørledning"},"Pipeline","Rørledning"]
[null,null,{"$f":"INDEX(D178:E178,1,$E$4)","v":"Kompression"},"Compression","Kompression"]
[null,null,{"$f":"INDEX(D179:E179,1,$E$4)","v":"Fordråbning"},"Liquefaction","Fordråbning"]
[null,null,{"$f":"INDEX(D180:E180,1,$E$4)","v":"Permanent lagring"},"Permanent storage","Permanent lagring"]
[null,null,{"$f":"INDEX(D181:E181,1,$E$4)","v":"Havnefaciliteter"},"Harbour facilities","Havnefaciliteter"]
[null,null,{"$f":"INDEX(D182:E182,1,$E$4)","v":"Skibstransport"},"Shipping","Skibstransport"]
[null,null,{"$f":"INDEX(D183:E183,1,$E$4)","v":"Mellemlager"},"Intermediate storage","Mellemlager"]
[null,null,{"$f":"INDEX(D184:E184,1,$E$4)","v":"Konditionering"},"Conditioning","Konditionering"]
[null,null,{"$f":"INDEX(D185:E185,1,$E$4)","v":"Lastbiltransport"},"Trucking","Lastbiltransport"]
[null,null,{"$f":"INDEX(D186:E186,1,$E$4)","v":"Årlige CO2-mængder"},"Annual CO2 amounts","Årlige CO2-mængder"]
[null,null,{"$f":"INDEX(D187:E187,1,$E$4)","v":"Indtægt fra integration af fjernvarme (nominelle værdier)"},"Revenue from DH integration (nominal values)","Indtægt fra integration af fjernvarme (nominelle værdier)"]
[null,null,{"$f":"INDEX(D188:E188,1,$E$4)","v":"CAPEX (nominelle værdier)*"},"CAPEX (nominal values)*","CAPEX (nominelle værdier)*"]
[null,null,{"$f":"INDEX(D189:E189,1,$E$4)","v":"OPEX (nominelle værdier)*"},"OPEX (nominal values)*","OPEX (nominelle værdier)*"]
[null,null,{"$f":"INDEX(D190:E190,1,$E$4)","v":"Fordråbning"},"Liquefaction","Fordråbning"]
[null,null,{"$f":"INDEX(D191:E191,1,$E$4)","v":"Kompressorstation ved"},"Compressorstation at","Kompressorstation ved"]
[null,null,{"$f":"INDEX(D192:E192,1,$E$4)","v":"Nivelleret omkostnings split (DKK/Ton)*"},"Levelized cost split (DKK/ton)*","Nivelleret omkostnings split (DKK/Ton)*"]
[null,null,{"$f":"INDEX(D193:E193,1,$E$4)","v":"CAPEX og OPEX split (DKK/ton)*"},"CAPEX and OPEX split (DKK/ton)*","CAPEX og OPEX split (DKK/ton)*"]
[]
[null,"Helping texts"]
[]
[null,"Introduction"]
[null,null,{"$f":"INDEX(D198:E198,1,$E$4)","v":"Installation: Modellen kan ikke åbnes direkte fra nettet eller email. I stedet skal modellen gemmes lokalt på en PC (fx på skrivebordet) eller på et lokalt netværksdrev. Ellers er det ikke muligt at acceptere de makroer, som er nødvendige for at få modellen til at virke.\n\nDette værktøj er udviklet for yderligere at undersøge omkostningerne ved at etablere et fælles CO2 infrastrukturnetværk i forskellige scenarier. Værktøjet lader brugere vælge en række forskellige scenarier, antagelser, infrastruktur karakteristika og udledere med henblik på at skabe et bedre indblik i omkostningerne forbundet med forskellige scenarier.\n\nHvordan virker det?\nVærktøjet har to faner med inputs '1.1 Interface' og '1.2 Assumptions' der indeholder forskellige valgmuligheder og input celler der kan ændres af brugeren. Disse to faner er de eneste redigerbare faner i værktøjet. \nBaseret på det valgte scenarie i de to input faner, vil fanen '2.1 Results' vise resultaterne. Denne indeholder en opsummering af hele infrastrukturnetværket inklusiv CAPEX, OPEX, omsætning, NPV og levelized cost og viser data i grafer.\nUnder graferne vil nutidsværdien af hvert infrastruktur element blive præsenteret, opdelt i omsætning, CAPEX og OPEX.\nKapitel 3 'Calculations' indeholder de nødvendige beregninger for at modellere det specificerede scenarie. I fanen '3.1 Elements' fremgår de tekniske specifikationer på kompressorstationerne rørledningerne.\nKapitel 4 ' Building blocks' indeholder de forskellige omkostningerskurver der anvendes til at udregne omkostninger ved de forskellige elementer. De fleste omkostninger er baseret på kurver estimeret af Rambøll, og modellen vil dynamisk udvælge den rette omkostningskurve baseret på scenariet udvalgt af brugeren.\n\nHvad er inkluderet?\nVærktøjet antager at CO2 er leveret til netværket ved udlederens hegn, renset ved 30 bar - omkostningerne inden dette punkt er ikke inkluderet i beregningerne. I scenarie (case) 1-4, med retning mod Havnsø, er omkostningerne til rørledninger og kompressorstationer inkluderet, og driftsomkostninger til permanent lagring af CO2 da denne er udregnet som en omkostning per ton. I scenarie (case) 5-6, med retning mod CMP, er omkostningerne til rørledninger og kompressorstationer ligeledes inkluderet, men også omkostningerne til fordråbning, mellemlager, havnefaciliteter samt udskibning er inkluderet.\nVærktøjet tillader også inkludering af import af CO2. Dette kan ske ved skib via Prøvestenen eller rørledning via Avedøre. Omkostninger forbundet med transport af CO2 til C4 netværket er ikke inkluderet, men omkostningerne relateret til konditionering er inkluderet.\n\nSprog kan vælges i '1.1 Interface'\n\nDisclaimer:\nGrundet den tidlige fase, vil tallene præsenteret i dette værktøj være behæftet med stor usikkerhed. Resultaterne skal tolkes som indikationer, der kan anvendes til at belyse dynamikken mellem omkostninger og udformning af netværket, og ikke som et præcist omkostningsestimatet. "},"Installation: The model can't be opened directly from the web or email. Instead, save the model locally on the PC (e.g. on the desktop) or on a local networkdrive. It is not possible to accept the macros required to make the model work.\n\nThis tool is developed to further investigate the costs associated with building a common CO2 infrastructure network in different scenarios. The tool allows the user to select different cases, assumptions, infrastructure characteristics and emitters to get an idea of the costs for the specified scenario. \n\nHow it works\nThe tool has two input sheets '1.1 Interface' and '1.2 Assumptions' that includes toggles and input cells that needs to be specified by the user. These two sheets are the only editable sheets in the tool. \nBased on the selected scenario in the input sheets, sheet '2.1 Results' will show the results from the selected scenario. It includes a summary of the entire infrastructure network including CAPEX, OPEX, revenue, NPV and levelized costs, and presents the data in graphs. Below the graphs, NPV of each line item in the infrastructure network is presented, split into revenue, CAPEX and OPEX.\nChapter 3 'Calculations' include some of the back-end calculation necessary to model the scenario. In sheet '3.1 Elements', the technical specifications of the compressorstations and pipelines are presented. \nChapter 4 'Building blocks' contains the different cost estimates used to calculate the cost of each line item. Most costs are based on cost equations that are estimated by Ramboll, and the tool will dynamically choose the right equation based on the characteristics chosen by the user in '1.1 Interface'\n\nWhat is included?\nThe tool assumes that CO2 is delivered to the infrastructure at the fence of the emitter, purified at 30 bar - costs before reaching that point are not included. In case 1-4 (direction towards Havnsø) the costs from pipeline and compression are included, and the permanent storage costs are included as OPEX as it is calculated as a cost per ton of CO2 stored. In case 5-6 (direction towards CMP) the costs from pipeline and compression are included, but also costs from liquefaction, intermediate storage, harbour facilities and shipping are included. \nThe scenario tool further allows import of CO2 at Prøvestenen by ship and/or by pipeline at Avedøre. The costs associated with transporting the CO2 to the C4 pipeline are not included, but costs for conditioning the CO2 when imported by ship are included (only relevant in case 4).\n\nLanguage can be selected in '1.1 Interface'\n\nDisclaimer:\nDue to the early phase, the numbers presented in the tool will include a high degree of uncertainty. The results should be interpretated as indications used to highlight the dynamics between the costs and the characteristics of the network, and not as a precise cost estimate.","Installation: Modellen kan ikke åbnes direkte fra nettet eller email. I stedet skal modellen gemmes lokalt på en PC (fx på skrivebordet) eller på et lokalt netværksdrev. Ellers er det ikke muligt at acceptere de makroer, som er nødvendige for at få modellen til at virke.\n\nDette værktøj er udviklet for yderligere at undersøge omkostningerne ved at etablere et fælles CO2 infrastrukturnetværk i forskellige scenarier. Værktøjet lader brugere vælge en række forskellige scenarier, antagelser, infrastruktur karakteristika og udledere med henblik på at skabe et bedre indblik i omkostningerne forbundet med forskellige scenarier.\n\nHvordan virker det?\nVærktøjet har to faner med inputs '1.1 Interface' og '1.2 Assumptions' der indeholder forskellige valgmuligheder og input celler der kan ændres af brugeren. Disse to faner er de eneste redigerbare faner i værktøjet. \nBaseret på det valgte scenarie i de to input faner, vil fanen '2.1 Results' vise resultaterne. Denne indeholder en opsummering af hele infrastrukturnetværket inklusiv CAPEX, OPEX, omsætning, NPV og levelized cost og viser data i grafer.\nUnder graferne vil nutidsværdien af hvert infrastruktur element blive præsenteret, opdelt i omsætning, CAPEX og OPEX.\nKapitel 3 'Calculations' indeholder de nødvendige beregninger for at modellere det specificerede scenarie. I fanen '3.1 Elements' fremgår de tekniske specifikationer på kompressorstationerne rørledningerne.\nKapitel 4 ' Building blocks' indeholder de forskellige omkostningerskurver der anvendes til at udregne omkostninger ved de forskellige elementer. De fleste omkostninger er baseret på kurver estimeret af Rambøll, og modellen vil dynamisk udvælge den rette omkostningskurve baseret på scenariet udvalgt af brugeren.\n\nHvad er inkluderet?\nVærktøjet antager at CO2 er leveret til netværket ved udlederens hegn, renset ved 30 bar - omkostningerne inden dette punkt er ikke inkluderet i beregningerne. I scenarie (case) 1-4, med retning mod Havnsø, er omkostningerne til rørledninger og kompressorstationer inkluderet, og driftsomkostninger til permanent lagring af CO2 da denne er udregnet som en omkostning per ton. I scenarie (case) 5-6, med retning mod CMP, er omkostningerne til rørledninger og kompressorstationer ligeledes inkluderet, men også omkostningerne til fordråbning, mellemlager, havnefaciliteter samt udskibning er inkluderet.\nVærktøjet tillader også inkludering af import af CO2. Dette kan ske ved skib via Prøvestenen eller rørledning via Avedøre. Omkostninger forbundet med transport af CO2 til C4 netværket er ikke inkluderet, men omkostningerne relateret til konditionering er inkluderet.\n\nSprog kan vælges i '1.1 Interface'\n\nDisclaimer:\nGrundet den tidlige fase, vil tallene præsenteret i dette værktøj være behæftet med stor usikkerhed. Resultaterne skal tolkes som indikationer, der kan anvendes til at belyse dynamikken mellem omkostninger og udformning af netværket, og ikke som et præcist omkostningsestimatet. "]
[]
[null,"1.1 Scenario selector"]
[null,null,{"$f":"INDEX(D201:E201,1,$E$4)","v":"Scenarievælgeren lader brugeren vælge mellem 6 primære scenarier, og yderligere tilpasse en række specifikke parametre til brugerens behov. Menuen er dynamisk, hvilket betyder at kun de relevante input parametre i det givne scenarie er tilgængelige i nedenstående. Ikke relevante inputs er markeret grå. Udover de primære valgmuligheder i scenarievælgeren, er der i sektionen nedenfor \"Udledere\" mulighed for at til- og fravælge udledere, tilføje nye udledere, samt ændre på deres mængder. \n\nI 1. Nøgle karakteristika defineres den overordnede struktur for infrastuktur netværket hvor flowretning og lokation af kompressorstation(er) bestemmes, som derved vil have en påvirkning på typen af rørledning (høj/lav tryk) samt størrelsen på rørledningerne.\n\nDe 6 scenarier (cases) er:\n\nCase 1: Centraliseret kompressor med retning mod Havnsø. Central kompressorstation placeret ved Høje Taastrup så alle rørledninger øst for denne er i gas fase og alle rørledninger vest for denne er dense fase. En yderligere kompressorstation er placeret ved ARGO for at lade dem tilkoble rørledningen i dense fase.\nCase 2: Centraliseret kompressor med retning mod Havnsø. Central central kompressorstation placeret ved Avedøre rørledningen fra Kræftværkshalvøen til Avedøre er gas fase og alle andre rørledninger er dense fase. Yderligere kompressorstationer vil være placeret ved ARGO og Vestforbrænding for at lade dem tilkoble rørledningen i dense fase.\nCase 3: Centraliseret kompressor med retning mod Havnsø. Central kompressorstation placeret inden tæt ved starten af den sidste rørledning mod Havnsø (tæt ved ARGO) så alle rørledninger er gas fase med undtagelse af den sidste lange rørledning til Havnsø som er dense fase.\nCase 4: Decentraliseret kompressorer med retning mod Havnsø. Fire kompressorstationer placeret ved ARGO, Vestforbrænding, Avedøreværket og Kraftværkshalvøen så alle rørledninger er dense fase.\nCase 5: Ingen kompressor med retning mod CMP. Uden kompressorstationer, så alle rørledninger vil være gas fase. Dette scenarie har ingen forbindelse til Havnsø men vil inkludere de fornødne faciliteter til udskibning af CO2 fra CMP.\nCase 6: Decentraliseret kompressorer med retning mod CMP. Fire kompressorstationer placeret ved ARGO, Vestforbrænding og Kræftværkshalvøen så alle rørledninger vil være dense fase. Dette scenarie har ingen forbindelse til Havnsø men vil inkludere de fornødne faciliteter til udskibning af CO2 fra CMP."},"The scenario selector allows the user the select one of the 6 main cases, and further tailor the specifics to the need of the user. The interface below is dynamic, so the inputs that are needed in each case are available to select. The inputs that are not relevant in the case selected are grey. In addition to the key characteristics chosen in the scenario selector, an additional section below \"Emitters\" allow the user to change the emitters included and their CO2 volumes. \n\nThe 1. Key characteristics selector define the overall typology of the infrastructure network and will directly affect the flow direction and the location of the compressorstation(s), and thus have an indirect effect on the type of pipelines (gas/dense phase), the pipeline sizing etc.\n\nThe 6 cases are:\n\nCase 1: Centralized compression with direction towards Havnsø. Central compressorstation located at Høje Taastrup such that all pipelines East of that is gas phase, and all pipelines West of that is dense phase. An additional compressorstation is located a ARGO to allow them to enter the dense phase pipeline.\nCase 2: Centralized compression with direction towards Havnsø. Central compressorstation located at Avedøre such that the pipeline from Kræftværkshalvøen to Avedøre is gas phase, while the other pipelines are dense phase. Additional compressorstations would be located at ARGO and Vestforbrænding to allow them to enter the dense phase pipeline\nCase 3: Centralized compression with direction towards Havnsø. Central compressorstation located on the last pipeline section to Havnsø (close to ARGO) such that all pipelines are gas phase, exept the long pipeline to Havnsø.\nCase 4: Decentralized compression with direction towards Havnsø. Four compressionstations are located at ARGO, Vestforbænding, Avedøreværket and Kræftværkshalvøen such that all pipelines are dense phase. \nCase 5: No compression with direction towards CMP. With no compressorstations, all pipelines are gas phase. This scenario has no connection to Havnsø, but includes facilities needed to ship out the CO2 from CMP.\nCase 6: Decentralized compression with direction towards CMP. Four compressionstations are located at ARGO, Vestforbænding, Avedøreværket and Kræftværkshalvøen such that all pipelines are dense phase. This scenario has no connection to Havnsø, but includes facilities needed to ship out the CO2 from CMP.\n","Scenarievælgeren lader brugeren vælge mellem 6 primære scenarier, og yderligere tilpasse en række specifikke parametre til brugerens behov. Menuen er dynamisk, hvilket betyder at kun de relevante input parametre i det givne scenarie er tilgængelige i nedenstående. Ikke relevante inputs er markeret grå. Udover de primære valgmuligheder i scenarievælgeren, er der i sektionen nedenfor \"Udledere\" mulighed for at til- og fravælge udledere, tilføje nye udledere, samt ændre på deres mængder. \n\nI 1. Nøgle karakteristika defineres den overordnede struktur for infrastuktur netværket hvor flowretning og lokation af kompressorstation(er) bestemmes, som derved vil have en påvirkning på typen af rørledning (høj/lav tryk) samt størrelsen på rørledningerne.\n\nDe 6 scenarier (cases) er:\n\nCase 1: Centraliseret kompressor med retning mod Havnsø. Central kompressorstation placeret ved Høje Taastrup så alle rørledninger øst for denne er i gas fase og alle rørledninger vest for denne er dense fase. En yderligere kompressorstation er placeret ved ARGO for at lade dem tilkoble rørledningen i dense fase.\nCase 2: Centraliseret kompressor med retning mod Havnsø. Central central kompressorstation placeret ved Avedøre rørledningen fra Kræftværkshalvøen til Avedøre er gas fase og alle andre rørledninger er dense fase. Yderligere kompressorstationer vil være placeret ved ARGO og Vestforbrænding for at lade dem tilkoble rørledningen i dense fase.\nCase 3: Centraliseret kompressor med retning mod Havnsø. Central kompressorstation placeret inden tæt ved starten af den sidste rørledning mod Havnsø (tæt ved ARGO) så alle rørledninger er gas fase med undtagelse af den sidste lange rørledning til Havnsø som er dense fase.\nCase 4: Decentraliseret kompressorer med retning mod Havnsø. Fire kompressorstationer placeret ved ARGO, Vestforbrænding, Avedøreværket og Kraftværkshalvøen så alle rørledninger er dense fase.\nCase 5: Ingen kompressor med retning mod CMP. Uden kompressorstationer, så alle rørledninger vil være gas fase. Dette scenarie har ingen forbindelse til Havnsø men vil inkludere de fornødne faciliteter til udskibning af CO2 fra CMP.\nCase 6: Decentraliseret kompressorer med retning mod CMP. Fire kompressorstationer placeret ved ARGO, Vestforbrænding og Kræftværkshalvøen så alle rørledninger vil være dense fase. Dette scenarie har ingen forbindelse til Havnsø men vil inkludere de fornødne faciliteter til udskibning af CO2 fra CMP."]
[]
[null,"1.1 Emitters"]
[null,null,{"$f":"INDEX(D204:E204,1,$E$4)","v":"Nedenstående tabel giver brugeren mulighed for at til- og fravælge udledere samt at tilføje op til 10 nye udledere i netværket. For hver udleder skal der indtastes peakload, fanget CO2 mængder per year samt start- og slutår for tilkobling til netværket. Kolonnen 'Inkluderet' giver brugeren mulighed for at vælge hvilke udledere der skal inkluderes i beregningerne. \nPeak load anvendes til at dimensionere de forskellige elementer i netværket, og de årlige CO2 mængder anvendes til beregne hvor meget CO2 der går igennem de forskellige sektioner.\n\nFor at tilføje nye udledere til netværket vælges \"Yes\" i kolonnen 'Inkluderet' hvorefter de nødvendige informationer indtastes. Der skal ligeledes vælges et tilkoblingspunkt for at indikere hvor i netværket udlederen vil indføre sit CO2.\nSkal kun inkludere udledere i Danmark. Udenlandske udledere skal inkluderes i 'import' valgmuligheden."},"The below table allows the user to select emitters and add up to 10 new emitters in the network. Each emitter has inputs on the peak load, captured CO2 per year and start/end year of CO2 volumes to the network. The column 'applicable' allow the user to select what emitters are included in the calculations.\nThe peak load is used to dimension the different elements in the network and the capture CO2 per year is used to calculate the annual CO2 volumes that go thorugh the network. \n\nTo add a new emitter to the network, select 'Yes' in the 'Applicable' column and fill out the information in the table. Further, a connection point must be selected to indicate at what point in the network the emitter is inserting their CO2. \nShould only include emitters in Denmark. Foreign emitters should be included in the import option. ","Nedenstående tabel giver brugeren mulighed for at til- og fravælge udledere samt at tilføje op til 10 nye udledere i netværket. For hver udleder skal der indtastes peakload, fanget CO2 mængder per year samt start- og slutår for tilkobling til netværket. Kolonnen 'Inkluderet' giver brugeren mulighed for at vælge hvilke udledere der skal inkluderes i beregningerne. \nPeak load anvendes til at dimensionere de forskellige elementer i netværket, og de årlige CO2 mængder anvendes til beregne hvor meget CO2 der går igennem de forskellige sektioner.\n\nFor at tilføje nye udledere til netværket vælges \"Yes\" i kolonnen 'Inkluderet' hvorefter de nødvendige informationer indtastes. Der skal ligeledes vælges et tilkoblingspunkt for at indikere hvor i netværket udlederen vil indføre sit CO2.\nSkal kun inkludere udledere i Danmark. Udenlandske udledere skal inkluderes i 'import' valgmuligheden."]
[null,"Interface options"]
[]
[null,"0.",{"$f":"INDEX(D207:E207,1,$E$4)","v":"Ændrer sprog i valgmulighederne og resultat siden"},"Changes language for the options and the result page","Ændrer sprog i valgmulighederne og resultat siden"]
[null,"1.1",{"$f":"INDEX(D208:E208,1,$E$4)","v":"Bestemmer lokationen for kompressor stationerne og retningen af flowet i netværket - se de 6 cases til højre"},"Determines the location of the compressor stations and the direction of the flow in the network - view the 6 cases to the right","Bestemmer lokationen for kompressor stationerne og retningen af flowet i netværket - se de 6 cases til højre"]
[null,"2.",{"$f":"INDEX(D209:E209,1,$E$4)","v":"Vælg om der skal tillades import af CO2 i netværket eller ej. Hvis tilladt, vælg da om import skal ske via skib til Prøvestenen, via rørledning til Avedøre eller en kombination af de to"},"Choose whether to allow import of CO2 in the network or not. If allowed, choose if the import is by ship to Prøvestenen, by pipeline to Avedøre or a combination of the two","Vælg om der skal tillades import af CO2 i netværket eller ej. Hvis tilladt, vælg da om import skal ske via skib til Prøvestenen, via rørledning til Avedøre eller en kombination af de to"]
[null,"2.1.1",{"$f":"INDEX(D210:E210,1,$E$4)","v":"Anvendes til at dimensionere netværkets rørledninger"},"Used for dimensioning the network pipelines","Anvendes til at dimensionere netværkets rørledninger"]
[null,"2.1.2",{"$f":"INDEX(D211:E211,1,$E$4)","v":"Anvendes til at beregne samlede CO2 mængder"},"Used for calculating total CO2 amounts","Anvendes til at beregne samlede CO2 mængder"]
[null,"2.1.3",{"$f":"INDEX(D212:E212,1,$E$4)","v":"Input til energiforbruget af booster station"},"Input to power consumption of booster station","Input til energiforbruget af booster station"]
[null,"2.1.4",{"$f":"INDEX(D213:E213,1,$E$4)","v":"Første år for CO2 import via rørledning"},"First year of CO2 import by pipeline","Første år for CO2 import via rørledning"]
[null,"2.1.5",{"$f":"INDEX(D214:E214,1,$E$4)","v":"Sidste år for CO2 import via rørledning"},"Last year of CO2 import by pipeline","Sidste år for CO2 import via rørledning"]
[null,"2.2.1",{"$f":"INDEX(D215:E215,1,$E$4)","v":"Bestemmer trykket når CO2 modtages"},"Determines the pressure when receiving the CO2","Bestemmer trykket når CO2 modtages"]
[null,"2.2.2",{"$f":"INDEX(D216:E216,1,$E$4)","v":"Mulighed for at inkludere en reserve pumpe for konditionering"},"Option to include a spare pump for conditioning","Mulighed for at inkludere en reserve pumpe for konditionering"]
[null,"2.2.3",{"$f":"INDEX(D217:E217,1,$E$4)","v":"Mellemlager er udregnet som 1,5 * kapacitet per skib"},"Intermediate storage capacity is 1,5 * capacity per ship","Mellemlager er udregnet som 1,5 * kapacitet per skib"]
[null,"2.2.4",{"$f":"INDEX(D218:E218,1,$E$4)","v":"Anvendes til at beregne samlede CO2 mængder"},"Used for calculating total CO2 amounts","Anvendes til at beregne samlede CO2 mængder"]
[null,"2.2.5",{"$f":"INDEX(D219:E219,1,$E$4)","v":"Første år for CO2 import via skib"},"First year of CO2 import by ship","Første år for CO2 import via skib"]
[null,"2.2.6",{"$f":"INDEX(D220:E220,1,$E$4)","v":"Sidste år for CO2 import via skib"},"Last year of CO2 import by ship","Sidste år for CO2 import via skib"]
[null,"3.1",{"$f":"INDEX(D221:E221,1,$E$4)","v":"\"No heat integration 1\" --> påvirker kompressionsstadiet - luftkølere anvendes\n\"No heat integration 2\" --> påvirker kompressionsstadiet - lukket kredsløb CM (20% wt. MEG aq. Sol.)\n\"Integration with DH\" --> lukket kredsløb CM (20% wt. MEG aq. Sol.),luftkølere, og DH-CM HEX"},"\"No heat integration 1\" --> Affecting the compression stage - air coolers are used\n\"No heat integration 2\" --> Affecting the compression stage - Closed loop CM (20% wt. MEG aq. Sol.)\n\"Integration with DH\" --> Closed loop CM (20% wt. MEG aq. Sol.), air coolers, and DH-CM HEX","\"No heat integration 1\" --> påvirker kompressionsstadiet - luftkølere anvendes\n\"No heat integration 2\" --> påvirker kompressionsstadiet - lukket kredsløb CM (20% wt. MEG aq. Sol.)\n\"Integration with DH\" --> lukket kredsløb CM (20% wt. MEG aq. Sol.),luftkølere, og DH-CM HEX"]
[null,"3.2",{"$f":"INDEX(D222:E222,1,$E$4)","v":"Mulighed for at inkludere et reserve kompressionsanlæg"},"Option to include a spare compression train for compression","Mulighed for at inkludere et reserve kompressionsanlæg"]
[null,"3.3",{"$f":"INDEX(D223:E223,1,$E$4)","v":"Andel af varme genereret der går til fjernvarme"},"Percentage of the heat generated that goes to DH","Andel af varme genereret der går til fjernvarme"]
[null,"4.1",{"$f":"INDEX(D224:E224,1,$E$4)","v":"Tryksætning af flydende CO2. 7 barg svarer til skibe med lavt tryk, 15 barg svarer til skibe med mellem tryk og 40 barg svarer til skibe med højt tryk"},"Pressure of the liquefied CO2. 7 barg corresponds to low pressures ships, 15 barg corresponds to medium pressure ships and 40 barg corresponds to high pressure ships","Tryksætning af flydende CO2. 7 barg svarer til skibe med lavt tryk, 15 barg svarer til skibe med mellem tryk og 40 barg svarer til skibe med højt tryk"]
[null,"4.2",{"$f":"INDEX(D225:E225,1,$E$4)","v":"Mulighed for at inkludere et reserve kompressionsanlæg"},"Option to include a spare compression train for liquefaction","Mulighed for at inkludere et reserve kompressionsanlæg"]
[null,"4.3",{"$f":"INDEX(D226:E226,1,$E$4)","v":"Muligfor for at vælge om kompressor er integreret med fjernvarme"},"Option to specify if compressor is integrated with district heating","Muligfor for at vælge om kompressor er integreret med fjernvarme"]
[null,"4.4",{"$f":"INDEX(D227:E227,1,$E$4)","v":"Andel af varme genereret der går til fjernvarme"},"Percentage of the heat generated that goes to DH","Andel af varme genereret der går til fjernvarme"]
[null,"5.1",{"$f":"INDEX(D228:E228,1,$E$4)","v":"Påvirker enhedsomkostningen for lagring - antag en værdi mellem 1 og 5"},"Affects the storage unit cost used  - assume a value between 1 and 5","Påvirker enhedsomkostningen for lagring - antag en værdi mellem 1 og 5"]
[null,"5.2",{"$f":"INDEX(D229:E229,1,$E$4)","v":"Indsæt en lagringsomkostning per ton hvis du ønsker at overskrive den estimerede lagringsomkostning"},"Insert a storage cost per ton of CO2 if you want to overwrite the estimated storage cost","Indsæt en lagringsomkostning per ton hvis du ønsker at overskrive den estimerede lagringsomkostning"]
[null,"6.1",{"$f":"INDEX(D230:E230,1,$E$4)","v":"Specificer antal af kajer for at estimere havne omkostningerne"},"Specify the number of berths to estimate the harbour costs","Specificer antal af kajer for at estimere havne omkostningerne"]
[null,"6.2",{"$f":"INDEX(D231:E231,1,$E$4)","v":"Tilpasses eksisterende kajer eller anlægges nye"},"Are the berths retrofitted or build from scratch","Tilpasses eksisterende kajer eller anlægges nye"]
[null,"7.1",{"$f":"INDEX(D232:E232,1,$E$4)","v":"Anvendes til at beregne brændstof forbrug per skib"},"Used to calculate the fuel consumption per ship","Anvendes til at beregne brændstof forbrug per skib"]
[null,"7.2",{"$f":"INDEX(D233:E233,1,$E$4)","v":"Anvendes til at beregne hvor mange skibe der skal bruges"},"Used to calculate the number of ships needed","Anvendes til at beregne hvor mange skibe der skal bruges"]
[null,"7.3",{"$f":"INDEX(D234:E234,1,$E$4)","v":"De totale omkostninger er fordelt jævnt ud over levetiden op skibet - det betyder at en kortere levetid vil føre til højere årlige omkostninger"},"The total cost of ownership (TCO) are equally distributed throughout the lifetime of the ship - this means that a shorther lifetime will lead to higher annual costs","De totale omkostninger er fordelt jævnt ud over levetiden op skibet - det betyder at en kortere levetid vil føre til højere årlige omkostninger"]
[null,"7.4",{"$f":"INDEX(D235:E235,1,$E$4)","v":"Anvendes til at beregne cyklusser per år"},"Used to calculate the cycles per year","Anvendes til at beregne cyklusser per år"]
[null,"7.5",{"$f":"INDEX(D236:E236,1,$E$4)","v":"Specifier hvad der skal være af minimum ekstra kapacitet på skibe - dette sikrer at antallet af skibe altid vil blive beregnet ud fra hvad buffer kapaciteten skal være"},"Specify what the minimum additional ship capacity should be - this ensures that the number of ships will always leave room for the specified buffer","Specifier hvad der skal være af minimum ekstra kapacitet på skibe - dette sikrer at antallet af skibe altid vil blive beregnet ud fra hvad buffer kapaciteten skal være"]
[null,"7.6",{"$f":"INDEX(D237:E237,1,$E$4)","v":"Anvendes til at beregne omkostninger til brændstof"},"Used to calculate the fuel cost","Anvendes til at beregne omkostninger til brændstof"]
[null,"8.1.1",{"$f":"INDEX(D238:E238,1,$E$4)","v":"Mulighed for at inludere en reservepumpe"},"Option to include a spare pump for loading arms","Mulighed for at inludere en reservepumpe"]
[null,"8.1.2",{"$f":"INDEX(D239:E239,1,$E$4)","v":"Specificer minimum buffer kapacitet - påvirker udregnede lagerdage"},"Specifify the minimum additional capacity - affecting the calculated storage days","Specificer minimum buffer kapacitet - påvirker udregnede lagerdage"]
[null,"8.1.3",{"$f":"INDEX(D240:E240,1,$E$4)","v":"Mulighed for at overskrive lagerdage - påvirker den total lagerkapacitet"},"Option to overwrite the calculated storage days - affects the total storage capacity","Mulighed for at overskrive lagerdage - påvirker den total lagerkapacitet"]
[null,"8.2.1",{"$f":"INDEX(D241:E241,1,$E$4)","v":"Mulighed for at tilvælge mellemlager for skibsimport - hvis fravalgt, er kun kontionering inkluderet"},"Toggle to include intermediate storage for ship import - if no, only conditioning is included","Mulighed for at tilvælge mellemlager for skibsimport - hvis fravalgt, er kun kontionering inkluderet"]
[null,"8.2.2",{"$f":"INDEX(D242:E242,1,$E$4)","v":"Påvirker lagerkapaciteten - total kapacitet er udregnet som skibsstørrelse x lagerdage"},"Affects the storage capacity - total capacity calculated as ship size x storage days","Påvirker lagerkapaciteten - total kapacitet er udregnet som skibsstørrelse x lagerdage"]
[null,"8.3.1",{"$f":"INDEX(D243:E243,1,$E$4)","v":"Påvirker lagerkapaciteten - total kapacitet er udregnet som peak load x lagerdage"},"Affects the storage capacity - total capacity calculated as peak load x storage days","Påvirker lagerkapaciteten - total kapacitet er udregnet som peak load x lagerdage"]
[null,"8.3.2",{"$f":"INDEX(D244:E244,1,$E$4)","v":"Mulighed for at inkludere en reserve pumpe for konditionering"},"Option to include a spare pump for conditioning","Mulighed for at inkludere en reserve pumpe for konditionering"]
[null,"9.1",{"$f":"INDEX(D245:E245,1,$E$4)","v":"Antagede fjernvarmepris anvendt til at udregne omsætning fra fjernvarme integration"},"Assumed district heating price used to calculate revenue from DH integration","Antagede fjernvarmepris anvendt til at udregne omsætning fra fjernvarme integration"]
[null,"9.2",{"$f":"INDEX(D246:E246,1,$E$4)","v":"To valgmuligheder for at inkludere omkostninger til el - fixed price antager den samme elpris hvert år (indsat nedenfor), eller annual price forecast der tillader brugeren at anvende et årligt elpris forecast (indsat i '1.2 Assumptions')"},"Two options on how to calculate electricity costs - fixed price assumes the same electricity price every year (inserted below), or annual price forecast that allows the user to apply an annual price forecast (inserted in '1.2 Assumptions')","To valgmuligheder for at inkludere omkostninger til el - fixed price antager den samme elpris hvert år (indsat nedenfor), eller annual price forecast der tillader brugeren at anvende et årligt elpris forecast (indsat i '1.2 Assumptions')"]
[null,"9.3",{"$f":"INDEX(D247:E247,1,$E$4)","v":"Hvis fixed price er valgt, indsæt the antagede elpris"},"If fixed electricity price is selected, input the assumed electricity price","Hvis fixed price er valgt, indsæt the antagede elpris"]
[null,null,{"$f":"INDEX(D248:E248,1,$E$4)","v":"Til-/fravælg de forskellige udledere"},"Toggle the different emitters on/off","Til-/fravælg de forskellige udledere"]
[null,null,{"$f":"INDEX(D249:E249,1,$E$4)","v":"Antaget peak load for hver udleder - anvendes til at dimensionere de forskellige infrastruktur elementer"},"Assumed peak load for each emitter - used for dimensioning of the different infrastructure elements","Antaget peak load for hver udleder - anvendes til at dimensionere de forskellige infrastruktur elementer"]
[null,null,{"$f":"INDEX(D250:E250,1,$E$4)","v":"Totale årlige mængder af CO2 indsat i netværket fra hver udleder"},"Total annual amounts of CO2 injected in the network from each emitter","Totale årlige mængder af CO2 indsat i netværket fra hver udleder"]
[null,null,{"$f":"INDEX(D251:E251,1,$E$4)","v":"Udregnet - årlige CO2 mængder delt med peak load"},"Calculated - annual CO2 amounts divided by peak load","Udregnet - årlige CO2 mængder delt med peak load"]
[null,null,{"$f":"INDEX(D252:E252,1,$E$4)","v":"Første år for CO2 indførsel til netværk"},"First year of CO2 injection to the network","Første år for CO2 indførsel til netværk"]
[null,null,{"$f":"INDEX(D253:E253,1,$E$4)","v":"Sidste år for CO2 indførsel til netværk"},"Last year of CO2 injection to the network","Sidste år for CO2 indførsel til netværk"]
[null,null,{"$f":"INDEX(D254:E254,1,$E$4)","v":"Hvis yderligere udledere er inkluderet, specifier lastbil distancen til tilkoblingspunktet"},"If additional emitters are included, specify the trucking distance to the connection point","Hvis yderligere udledere er inkluderet, specifier lastbil distancen til tilkoblingspunktet"]
[null,null,{"$f":"INDEX(D255:E255,1,$E$4)","v":"Specificer til hvilket tilkoblingspunkt udlederen vil levere CO2"},"Specify to what connection point the emitter will deliver the CO2","Specificer til hvilket tilkoblingspunkt udlederen vil levere CO2"]
[null,null,{"$f":"INDEX(D256:E256,1,$E$4)","v":"Anvendes til beregning af transportomkostninger i alternativ scenariet for case 1-4"},"Used to calculate the transport costs in the alternative scenario with no pipeline infrastructure for case 1-4","Anvendes til beregning af transportomkostninger i alternativ scenariet for case 1-4"]
[null,null,{"$f":"INDEX(D257:E257,1,$E$4)","v":"Anvendes til beregning af transportomkostninger i alternativ scenariet for case 5-6"},"Used to calculate the transport costs in the alternative scenario with no pipeline infrastructure for case 5-6","Anvendes til beregning af transportomkostninger i alternativ scenariet for case 5-6"]
[null,null,{"$f":"INDEX(D258:E258,1,$E$4)","v":"Denne sektion giver brugeren mulighed for at øge kapaciteten på udvalgte punkter i netværket. Som default vil der altid være ekstra kapacitet i rørledningerne (da der anvendes standard størrelser), men ved at indsætte en værdi i \"Min. yderligere peak load kapacitet', sikres det at der altid er en minimum ekstra kapacitet fra punktet til slutdestinationen"},"This section allows the user to increase the capacity in certain points of the network. By default there will always be additional capacity in the pipelines (as standard sizes are used), but by inserting a value in 'Min. Additional peak load capacity' it will ensure that there is always a certain level of additional capacity from the point of capacity increase to the final destionation","Denne sektion giver brugeren mulighed for at øge kapaciteten på udvalgte punkter i netværket. Som default vil der altid være ekstra kapacitet i rørledningerne (da der anvendes standard størrelser), men ved at indsætte en værdi i \"Min. yderligere peak load kapacitet', sikres det at der altid er en minimum ekstra kapacitet fra punktet til slutdestinationen"]
[null,null,{"$f":"INDEX(D259:E259,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D260:E260,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D261:E261,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D262:E262,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D263:E263,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D264:E264,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D265:E265,1,$E$4)","v":0}]
[null,"Comments"]
[null,null,{"$f":"INDEX(D267:E267,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D268:E268,1,$E$4)","v":0}]
[null,"2.0.1",{"$f":"INDEX(D269:E269,1,$E$4)","v":"Ingen import når der udskibes fra CMP"},"No import when shipping out from CMP","Ingen import når der udskibes fra CMP"]
[null,"2.0.2",{"$f":"INDEX(D270:E270,1,$E$4)","v":"Omkostninger for rørledning er ikke inkluderet"},"Costs for pipeline not included","Omkostninger for rørledning er ikke inkluderet"]
[null,"2.0.2",{"$f":"INDEX(D271:E271,1,$E$4)","v":"Import via rørledning kun muligt i case 2 og case 4"},"Pipeline import only applicable in case 2 and case 4","Import via rørledning kun muligt i case 2 og case 4"]
[null,"2.0.2",{"$f":"INDEX(D272:E272,1,$E$4)","v":"Omkostninger for skibstransport og havnefaciliteter er ikke inkluderet"},"Costs for shipping and harbour facilities not included","Omkostninger for skibstransport og havnefaciliteter er ikke inkluderet"]
[null,"2.0.2",{"$f":"INDEX(D273:E273,1,$E$4)","v":"Import via skib kun muligt i case 4"},"Ship import only applicable in case 4","Import via skib kun muligt i case 4"]
[null,"2.2.3",{"$f":"INDEX(D274:E274,1,$E$4)","v":" m3 - Mellem/højt tryk op til 10kt, lavt tryk op til 50kt"}," m3 - Medium/high pressure up to 10kt, low pressure up to 50kt"," m3 - Mellem/højt tryk op til 10kt, lavt tryk op til 50kt"]
[null,"3.1",{"$f":"INDEX(D275:E275,1,$E$4)","v":"Ingen kompression"},"No compression","Ingen kompression"]
[null,"3.1",{"$f":"INDEX(D276:E276,1,$E$4)","v":"Vælg en løsning"},"Please select an option","Vælg en løsning"]
[null,"3.1",{"$f":"INDEX(D277:E277,1,$E$4)","v":"Indsæt fjernvarmepris i 9.1"},"Insert district heating price in 9.1","Indsæt fjernvarmepris i 9.1"]
[null,"3.3",{"$f":"INDEX(D278:E278,1,$E$4)","v":"Ingen integrering med fjernvarme"},"No district heating integration","Ingen integrering med fjernvarme"]
[null,"4.1",{"$f":"INDEX(D279:E279,1,$E$4)","v":"Påvirker skibsstørrelsen"},"Affecting ship sizes used","Påvirker skibsstørrelsen"]
[null,"4.1",{"$f":"INDEX(D280:E280,1,$E$4)","v":"Fordråbning er kun relevant ved udskibning af CO2 - case 5 og 6"},"Liquefaction applicable only when CO2 is shipped - cases 5 and 6","Fordråbning er kun relevant ved udskibning af CO2 - case 5 og 6"]
[null,"4.4",{"$f":"INDEX(D281:E281,1,$E$4)","v":"Ingen integrering med fjernvarme"},"No district heating integration","Ingen integrering med fjernvarme"]
[null,"5.1",{"$f":"INDEX(D282:E282,1,$E$4)","v":"Værdi overskrevet"},"Value overwritten","Værdi overskrevet"]
[null,"5.1",{"$f":"INDEX(D283:E283,1,$E$4)","v":"Offshore lagring - typisk indsprøjtningshastighed mellem 1 og 5"},"Offshore storage - usual injection rate between 1 and 5","Offshore lagring - typisk indsprøjtningshastighed mellem 1 og 5"]
[null,"5.1",{"$f":"INDEX(D284:E284,1,$E$4)","v":"Onshore lagring - typisk indsprøjtningshastighed mellem 1 og 5"},"Onshore storage - usual injection rate between 1 and 5","Onshore lagring - typisk indsprøjtningshastighed mellem 1 og 5"]
[null,"5.2",{"$f":"INDEX(D285:E285,1,$E$4)","v":"Overskriver omkostningsestimat på "},"Overwrites cost estimate of ","Overskriver omkostningsestimat på "]
[null,"5.2",{"$f":"INDEX(D286:E286,1,$E$4)","v":" kr./ton hvis værdi indsættes"}," DKK/ton if not blank"," kr./ton hvis værdi indsættes"]
[null,"6.1",{"$f":"INDEX(D287:E287,1,$E$4)","v":"Antager at hver fortøjningsplads kan modtage et skib ad gangen"},"Assumes that each berth can receive one vessel at a time","Antager at hver fortøjningsplads kan modtage et skib ad gangen"]
[null,"6.1",{"$f":"INDEX(D288:E288,1,$E$4)","v":"Ingen havnefaciliteter"},"No harbour facilities","Ingen havnefaciliteter"]
[null,"7.1",{"$f":"INDEX(D289:E289,1,$E$4)","v":"Ingen udskibning"},"No shipping","Ingen udskibning"]
[null,"7.1",{"$f":"INDEX(D290:E290,1,$E$4)","v":"Timer per år kan ikke overstige 8.760"},"Hours per year cannot exceed 8.760","Timer per år kan ikke overstige 8.760"]
[null,"7.2",{"$f":"INDEX(D291:E291,1,$E$4)","v":" m3 - Mellem/højt tryk op til 10kt, lavt tryk op til 50kt"}," m3 - Medium/high pressure up to 10kt, low pressure up to 50kt"," m3 - Mellem/højt tryk op til 10kt, lavt tryk op til 50kt"]
[null,"7.4",{"$f":"INDEX(D292:E292,1,$E$4)","v":"Rundtur til Greensand tager omkring 97-103 timer og Bifrost tager 100-134 timer"},"A roundtrip to Greensand takes around 97 to 130 hours and Bifrost takes 100 to 134 hours","Rundtur til Greensand tager omkring 97-103 timer og Bifrost tager 100-134 timer"]
[null,"8.1.1",{"$f":"INDEX(D293:E293,1,$E$4)","v":"Vælg en løsning"},"Please select an option","Vælg en løsning"]
[null,"8.1.1",{"$f":"INDEX(D294:E294,1,$E$4)","v":"Ingen mellemlager"},"No intermediate storage","Ingen mellemlager"]
[null,"8.1.1",{"$f":"INDEX(D295:E295,1,$E$4)","v":"Antager 3 pumper per kajplads"},"Assumes 3 loading arms per berth","Antager 3 pumper per kajplads"]
[null,"8.1.3",{"$f":"INDEX(D296:E296,1,$E$4)","v":"Overskriver lagerdage på "},"Overwrites storage days of ","Overskriver lagerdage på "]
[null,"8.1.3",{"$f":"INDEX(D297:E297,1,$E$4)","v":" dage hvis værdi indsættes"}," days if not blank"," dage hvis værdi indsættes"]
[null,"9.1",{"$f":"INDEX(D298:E298,1,$E$4)","v":"Ingen integrering med fjernvarme"},"No district heat integration","Ingen integrering med fjernvarme"]
[null,"9.2",{"$f":"INDEX(D299:E299,1,$E$4)","v":"'Fixed price' antager den samme elpris hvert år"},"Fixed price assumes the same electricity price per year","'Fixed price' antager den samme elpris hvert år"]
[null,"9.2",{"$f":"INDEX(D300:E300,1,$E$4)","v":"Anvender pris estimat indsat i '1.2 Assumptions'"},"Uses price forecast inserted","Anvender pris estimat indsat i '1.2 Assumptions'"]
[null,"9.3",{"$f":"INDEX(D301:E301,1,$E$4)","v":"Juster pris estimat i '1.2 Assumptions'"},"Adjust price forecast in sheet '1.2 Assumptions'","Juster pris estimat i '1.2 Assumptions'"]
[null,null,{"$f":"INDEX(D302:E302,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D303:E303,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D304:E304,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D305:E305,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D306:E306,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D307:E307,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D308:E308,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D309:E309,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D310:E310,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D311:E311,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D312:E312,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D313:E313,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D314:E314,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D315:E315,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D316:E316,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D317:E317,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D318:E318,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D319:E319,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D320:E320,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D321:E321,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D322:E322,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D323:E323,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D324:E324,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D325:E325,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D326:E326,1,$E$4)","v":0}]
[null,null,{"$f":"INDEX(D327:E327,1,$E$4)","v":0}]

{"sheet":"LISTS","index":5,"n_rows":38,"n_cols":17,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
["Language","Pipeline pressure","Cases","Allow import","Import type","Ship import type","Conditioning from ship to pipeline transportation","Compression options","Liquefaction pressure","Redundancy","Cost estimate baseline","Number of berths","Current berth facilities","Loading from storage to ship","Energy integration option - liquefaction","Electricity price forecast"]
["English","High","Case 1","Yes","Pipeline","Low pressure","With spare pump","No heat integration 1","7 barg","Spare compression train","Onshore",1,"New berths","No spare","No heat integration","Fixed price"]
["Dansk","Low","Case 2","No","Ship","Medium pressure","Without spare","No heat integration 2","15 barg","No spare","Nearshore",2,"Existing berths","With spare","Integration with DH","Annual price forecast"]
[null,"Other","Case 3",null,"Both","High pressure",null,"Integration with DH","40 barg",null,"Offshore",3]
[null,null,"Case 4",null,null,null,null,null,null,null,null,4]
[null,null,"Case 5"]
[null,null,"Case 6"]
[]
[]
[]
[null,"Case descriptions",{"$f":"'1.1 Interface'!G14","v":"Dansk"},"Dansk","English"]
[null,"Case 1",{"$f":"INDEX(D15:E15,MATCH($C$14,$D$14:$E$14,0))","v":"Centraliseret kompressorstation ved Høje Taastrup med retning mod Havnsø"},"Centraliseret kompressorstation ved Høje Taastrup med retning mod Havnsø","Centralized compressor station located at Høje Taastrup with direction towards Havnsø",null,null,null,null,null,null,"centralized compression with direction towards Havnsø. Central compressorstation located at Høje Taastrup such that all pipelines East of that is gas phase, and all pipelines West of that is dense phase. An additional compressorstation is located a ARGO to allow them to enter the dense phase pipeline."]
[null,"Case 2",{"$f":"INDEX(D16:E16,MATCH($C$14,$D$14:$E$14,0))","v":"Centraliseret kompressorstation ved Avedøre med retning mod Havnsø"},"Centraliseret kompressorstation ved Avedøre med retning mod Havnsø","Centralized compressor station located at Avedøre with direction towards Havnsø",null,null,null,null,null,null,"centralized compression with direction towards Havnsø. Central compressorstation located at Avedøre such that the pipeline from Kræftværkshalvøen to Avedøre is gas phase, while the other pipelines are dense phase. Additional compressorstations would be located at ARGO and Vestforbrænding to allow them to enter the dense phase pipeline"]
[null,"Case 3","Centraliseret kompressorstation ved ARGO med retning mod Havnsø","Centraliseret kompressorstation ved ARGO med retning mod Havnsø","Centralized compressor station located at ARGO with direction towards Havnsø",null,null,null,null,null,null,"centralized compression with direction towards Havnsø. Central compressorstation located on the last pipeline section to Havnsø (close to ARGO) such that all pipelines are gas phase, exept the long pipeline to Havnsø."]
[null,"Case 4","Decentraliserede kompressorstationer med retning mod Havnsø","Decentraliserede kompressorstationer med retning mod Havnsø","Decentralized compression with direction towards Havnsø",null,null,null,null,null,null,"decentralized compression with direction towards Havnsø. Four compressionstations are located at ARGO, Vestforbænding, Avedøreværket and Kræftværkshalvøen such that all pipelines are dense phase. "]
[null,"Case 5","Ingen kompression med retning mod CMP - alle lavtryksrør","Ingen kompression med retning mod CMP - alle lavtryksrør","No compression with direction towards CMP - all gas phase",null,null,null,null,null,null,"no compression with direction towards CMP. With no compressorstations, all pipelines are gas phase. This scenario has no connection to Havnsø, but includes facilities needed to ship out the CO2 from CMP."]
[null,"Case 6","Decentraliserede kompressorstationer med retning mod CMP - alle højtryksrør","Decentraliserede kompressorstationer med retning mod CMP - alle højtryksrør","Decentralized compression with direction towards CMP - all dense phase",null,null,null,null,null,null,"decentralized compression with direction towards CMP. Four compressionstations are located at ARGO, Vestforbænding, Avedøreværket and Kræftværkshalvøen such that all pipelines are dense phase. This scenario has no connection to Havnsø, but includes facilities needed to ship out the CO2 from CMP."]
[]
[null,{"$f":"'1.1 Interface'!G18","v":"Case 5"}]
[null,"Connection points",null,"Case 1","Case 2","Case 3","Case 4","Case 5","Case 6",null,"All","Case 1-4","Case 5-6",null,null,null,"Centralized compressor station located at Høje Taastrup with direction towards Havnsø"]
[null,{"$f":"IF(INDEX(D24:I24,MATCH($B$22,D$23:I$23,0))=0,\"\",INDEX(D24:I24,MATCH($B$22,D$23:I$23,0)))","v":"CMP"},null,"ARGO","ARGO","Intersection at ARGO","ARGO","CMP","CMP",null,"ARGO","ARGO","CMP",null,null,null,"Centralized compressor station located at Avedøre with direction towards Havnsø"]
[null,{"$f":"IF(INDEX(D25:I25,MATCH($B$22,D$23:I$23,0))=0,\"\",INDEX(D25:I25,MATCH($B$22,D$23:I$23,0)))","v":""},null,"Høje Taastrup","Vestforbrænding",null,"Vestforbrænding",null,"Vestforbrænding",null,"Høje Taastrup","Høje Taastrup","Vestforbrænding",null,null,null,"Centralized compressor station located at West of ARGO with direction towards Havnsø"]
[null,"",null,null,"Avedøre",null,"Avedøre",null,"ARGO",null,"Vestforbrænding","Vestforbrænding","ARGO",null,null,null,"Decentralized compression with direction towards Havnsø"]
[null,"",null,null,null,null,"Kræftværkshalvøen",null,"Avedøre",null,"Avedøre","Avedøre","Avedøre",null,null,null,"No compression with direction towards CMP - all gas phase"]
[null,null,null,null,null,null,null,null,null,null,"Intersection at ARGO","Intersection at ARGO",null,null,null,null,"Decentralized compression with direction towards CMP - all dense phase"]
[null,null,null,null,null,null,null,null,null,null,"Kræftværkshalvøen","Kræftværkshalvøen"]
[null,null,null,null,null,null,null,null,null,null,"CMP"]
[]
[null,null,{"$f":"'1.1 Interface'!G14","v":"Dansk"}]
[null,"Scenario","Scenario description","Dansk","English"]
[null,"Scenario 1",{"$f":"INDEX(D34:E34,MATCH($C$32,$D$33:$E$33,0))","v":"Fordråbning ved CMP af CO2 mængderne fra AMV, AMB og Biofos. Mulighed for at tilføje yderligere CO2 mængder med lastbil. Ingen rørinfrastruktur i dette scenarie."},"Fordråbning ved CMP af CO2 mængderne fra AMV, AMB og Biofos. Mulighed for at tilføje yderligere CO2 mængder med lastbil. Ingen rørinfrastruktur i dette scenarie.","Liquefaction at CMP of the emission flowrates from AMV, AMB and Biofos. An option with additional truck import from smaller emitters could also be tested. No pipeline infrastructure will be considered in this case."]
[null,"Scenario 2",{"$f":"INDEX(D35:E35,MATCH($C$32,$D$33:$E$33,0))","v":"CO2 transport fra Avedøre, VF og ARGO til Havnsø via højtryks-rørledning (decentraliseret kompressor). Mulighed for at inkludere CO2 import via rørledning ved Avedøre."},"CO2 transport fra Avedøre, VF og ARGO til Havnsø via højtryks-rørledning (decentraliseret kompressor). Mulighed for at inkludere CO2 import via rørledning ved Avedøre.","CO2 transfer from Avedøre, VF, and ARGO to Havnsø via pipeline in dense phase (decentralized compression). An option considering CO2 import by pipeline in Avedøre can also be considered."]
[null,"Scenario 3A","Centraliseret kompressorstation ved Høje Taastrup med retning mod Havnsø. Alle udledere tilkobler på samme tid.","Centraliseret kompressorstation ved Høje Taastrup med retning mod Havnsø. Alle udledere tilkobler på samme tid.","Centralized compression at Høje Taastrup and transfer of CO2 towards Havnsø. All emitters connect to the network at the same time"]
[null,"Scenario 3B","Centraliseret kompressorstation ved Høje Taastrup med retning mod Havnsø. HOFOR, Avedøreværket og Vestforbrænding tilkobler sig i år 1, og de resterende tilkobler sig 10 år senere (for at illusterere effekten ved senere tilkobling)","Centraliseret kompressorstation ved Høje Taastrup med retning mod Havnsø. HOFOR, Avedøreværket og Vestforbrænding tilkobler sig i år 1, og de resterende tilkobler sig 10 år senere (for at illusterere effekten ved senere tilkobling)","Centralized compression at Høje Taastrup and transfer of CO2 towards Havnsø. HOFOR, Avedøreværket and Vestforbrænding connecting initially and then the remaining connecting 10 years later (as an illustration of the implications of some emitters connecting later)"]
[null,"Scenario 4","Gas fase rørledning fra alle udledere mod CMP for udskibning til offshore lagring. Mulighed for at tilføje yderligere CO2 mængder med lastbil. Ingen rørinfrastruktur i dette scenarie.","Gas fase rørledning fra alle udledere mod CMP for udskibning til offshore lagring. Mulighed for at tilføje yderligere CO2 mængder med lastbil. Ingen rørinfrastruktur i dette scenarie.","Gas phase pipelines from all emitters towards CMP for shipping. An option with additional truck import from smaller emitters could also be tested."]

{"sheet":"2. Output ->","index":6,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["Cover page"]
["2. Output"]

{"sheet":"2.1 Results","index":7,"n_rows":246,"n_cols":38,"rows_kept":246,"cut":false,"hidden":false,"merged":[[14,6,16,6]]}
[]
[null,"Results"]
[]
[null,"A.",{"$f":"TEXT!C148","v":"Opsummering"}]
[]
[null,{"$f":"TEXT!C148","v":"Opsummering"}]
[]
[null,null,{"$f":"TEXT!C150","v":"Flowretning"},null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 5\",'1.1 Interface'!$G$18=\"Case 6\"),TEXT!C152,TEXT!C151)","v":"Til CMP for eksport"}]
[null,null,{"$f":"TEXT!C155","v":"Placering af kompressorstation(er)"},null,{"$f":"'3.1 Elements'!D18","v":"Ingen kompressorstationer"}]
[null,null,{"$f":"TEXT!C156","v":"Scenarie"},null,{"$f":"'1.1 Interface'!G18","v":"Case 5"}]
[]
[null,{"$f":"TEXT!C157","v":"Nøgletal*"}]
[]
[null,null,{"$f":"TEXT!C158","v":"CO2 transporteret"},null,{"$f":"'3.3 Emitters'!F49","v":58429250},{"$f":"TEXT!C159","v":"Tons totalt"}]
[null,null,{"$f":"TEXT!C160","v":"Totale omkostninger (nutidsværdi)"},null,{"$f":"K85+K100+K151","v":14234022497.409391},"DKK",{"$f":"TEXT!C163","v":"Enhedsomkostningen ved CO2 transport viser den gennemsnitlige årlige price per ton (inflationsjusteret) for at have en nettonutidsværdi på 0. Tariffen er den gennemsnitlige årlige pris per ton i 2024 priser - så prisen skal inflateres årligt for at opnå en nettonutidsværdi på 0."}]
[null,null,{"$f":"TEXT!C161","v":"Enhedsomkostning ved CO2 transport"},null,{"$f":"'2.2 Model'!K45","v":478.9979809736983},"DKK/ton"]
[null,null,{"$f":"TEXT!C162","v":"Tarif (2024-priser)"},null,{"$f":"E75","v":379.36037948239795},"DKK/ton"]
[null,null,{"$f":"TEXT!C164","v":"Importerede CO2-mængder"},null,{"$f":"SUM('3.3 Emitters'!F31:F32)","v":0},"Tons"]
[null,null,{"$f":"TEXT!C165","v":"Målbar samfundsøkonomisk netto-besparelse"},null,{"$f":"'3.4 0-scenario'!I269","v":1909825541.3895569},"DKK",{"$f":"TEXT!C165","v":"Målbar samfundsøkonomisk netto-besparelse"}]
[]
[]
[null,{"$f":"TEXT!C173","v":"CO2 udledere"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"TEXT!C174","v":"*Bemærk venligst, at analysen i denne rapport primært fokuserer på omkostninger til rørledninger, kompression og forflødning. For de resterende omkostningselementer støtter analysen på eksisterende omkostningsestimater baseret på deskresearch. Det er vigtigt at anerkende, at disse estimater kan være forbundet med en højere grad af usikkerhed på grund af deres metode."}]
[null,"B.",{"$f":"TEXT!C169","v":"Sensitiviteter"}]
[]
[]
[]
[null,{"$f":"E15","v":14234022497.409391}]
[null,"WACC",null,"NPV [DKK]",null,"WACC","Levelized cost [DKK/ton]",null,null,5.5E-2,"WACC",null,"NPV [DKK]",null,"WACC","Levelized cost [DKK/ton]"]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"E15","v":14234022497.409391},null,null,{"$f":"E16","v":478.9979809736983}]
[null,null,{"$f":"C52-0.005","v":3.0000000000000009E-2},18533170927.269676,null,{"$f":"F52-0.005","v":3.0000000000000009E-2},469.05024728884763,null,null,null,null,3.0000000000000002E-2,14234022497.409391,null,3.0000000000000002E-2,478.9979809736983]
[null,null,3.500000000000001E-2,17520729265.725647,null,3.500000000000001E-2,470.76601833512655,null,null,null,null,3.5000000000000003E-2,14234022497.409391,null,3.5000000000000003E-2,478.9979809736983]
[null,null,4.0000000000000008E-2,16592351768.344536,null,4.0000000000000008E-2,472.62003366996709,null,null,null,null,0.04,14234022497.409391,null,0.04,478.9979809736983]
[null,null,4.5000000000000005E-2,15739851234.442251,null,4.5000000000000005E-2,474.61112405902384,null,null,null,null,4.4999999999999998E-2,14234022497.409391,null,4.4999999999999998E-2,478.9979809736983]
[null,null,{"$f":"C56-0.005","v":0.05},14955918727.029091,null,{"$f":"F56-0.005","v":0.05},476.7377401270744,null,null,null,null,0.05,14234022497.409391,null,0.05,478.9979809736983]
[null,null,5.5E-2,14234022497.409391,null,5.5E-2,478.9979809736983,null,null,null,null,5.5E-2,14234022497.409391,null,5.5E-2,478.9979809736983]
[null,null,{"$f":"C56+0.005","v":0.06},13568319213.707294,null,{"$f":"F56+0.005","v":0.06},481.38962453289923,null,null,null,null,6.0000000000000005E-2,14234022497.409391,null,6.0000000000000005E-2,478.9979809736983]
[null,null,{"$f":"C57+0.005","v":6.5000000000000002E-2},12953575922.881001,null,{"$f":"F57+0.005","v":6.5000000000000002E-2},483.91015910634934,null,null,null,null,6.5000000000000002E-2,14234022497.409391,null,6.5000000000000002E-2,478.9979809736983]
[null,null,7.0000000000000007E-2,12385101384.720884,null,7.0000000000000007E-2,486.55681552861421,null,null,null,null,7.0000000000000007E-2,14234022497.409391,null,7.0000000000000007E-2,478.9979809736983]
[null,null,7.5000000000000011E-2,11858685596.412588,null,7.5000000000000011E-2,489.32659946165342,null,null,null,null,7.5000000000000011E-2,14234022497.409391,null,7.5000000000000011E-2,478.9979809736983]
[null,null,8.0000000000000016E-2,11370546481.598766,null,8.0000000000000016E-2,492.21632336278981,null,null,null,null,0.08,14234022497.409391,null,0.08,478.9979809736983]
[]
[]
[null,null,"Item",null,"Unit",null,"Comment",null,"Source",null,"Total sum",null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,null,"Index"]
[]
[null,null,null,"Inflation index","Index",null,{"$f":"TEXT('1.2 Assumptions'!E11,\"0,0%\")&\" inflation rate\"","v":"2,0% inflation rate"},null,"Assumptions",null,null,null,{"$f":"(1+'1.2 Assumptions'!$E$11)^(M$64-$M$64+1)","v":1.02},{"$f":"(1+'1.2 Assumptions'!$E$11)^(N$64-$M$64+1)","v":1.0404},{"$f":"(1+'1.2 Assumptions'!$E$11)^(O$64-$M$64+1)","v":1.0612079999999999},{"$f":"(1+'1.2 Assumptions'!$E$11)^(P$64-$M$64+1)","v":1.08243216},{"$f":"(1+'1.2 Assumptions'!$E$11)^(Q$64-$M$64+1)","v":1.1040808032},{"$f":"(1+'1.2 Assumptions'!$E$11)^(R$64-$M$64+1)","v":1.1261624192640001},{"$f":"(1+'1.2 Assumptions'!$E$11)^(S$64-$M$64+1)","v":1.1486856676492798},{"$f":"(1+'1.2 Assumptions'!$E$11)^(T$64-$M$64+1)","v":1.1716593810022655},{"$f":"(1+'1.2 Assumptions'!$E$11)^(U$64-$M$64+1)","v":1.1950925686223108},{"$f":"(1+'1.2 Assumptions'!$E$11)^(V$64-$M$64+1)","v":1.2189944199947571},{"$f":"(1+'1.2 Assumptions'!$E$11)^(W$64-$M$64+1)","v":1.243374308394652},{"$f":"(1+'1.2 Assumptions'!$E$11)^(X$64-$M$64+1)","v":1.2682417945625453},{"$f":"(1+'1.2 Assumptions'!$E$11)^(Y$64-$M$64+1)","v":1.2936066304537961},{"$f":"(1+'1.2 Assumptions'!$E$11)^(Z$64-$M$64+1)","v":1.3194787630628722},{"$f":"(1+'1.2 Assumptions'!$E$11)^(AA$64-$M$64+1)","v":1.3458683383241292},{"$f":"(1+'1.2 Assumptions'!$E$11)^(AB$64-$M$64+1)","v":1.372785705090612},{"$f":"(1+'1.2 Assumptions'!$E$11)^(AC$64-$M$64+1)","v":1.4002414191924244},{"$f":"(1+'1.2 Assumptions'!$E$11)^(AD$64-$M$64+1)","v":1.4282462475762727},{"$f":"(1+'1.2 Assumptions'!$E$11)^(AE$64-$M$64+1)","v":1.4568111725277981},{"$f":"(1+'1.2 Assumptions'!$E$11)^(AF$64-$M$64+1)","v":1.4859473959783542},{"$f":"(1+'1.2 Assumptions'!$E$11)^(AG$64-$M$64+1)","v":1.5156663438979212},{"$f":"(1+'1.2 Assumptions'!$E$11)^(AH$64-$M$64+1)","v":1.5459796707758797},{"$f":"(1+'1.2 Assumptions'!$E$11)^(AI$64-$M$64+1)","v":1.576899264191397},{"$f":"(1+'1.2 Assumptions'!$E$11)^(AJ$64-$M$64+1)","v":1.608437249475225},{"$f":"(1+'1.2 Assumptions'!$E$11)^(AK$64-$M$64+1)","v":1.6406059944647295},{"$f":"(1+'1.2 Assumptions'!$E$11)^(AL$64-$M$64+1)","v":1.6734181143540243}]
[null,null,null,"Discounted CF index","Index",null,{"$f":"TEXT('1.2 Assumptions'!E9,\"0,0%\")&\" discount rate\"","v":"5,5% discount rate"},null,"Assumptions",null,null,null,{"$f":"(1+'1.2 Assumptions'!$E$9)^(M$64-$M$64+1)","v":1.0549999999999999},{"$f":"(1+'1.2 Assumptions'!$E$9)^(N$64-$M$64+1)","v":1.1130249999999999},{"$f":"(1+'1.2 Assumptions'!$E$9)^(O$64-$M$64+1)","v":1.1742413749999998},{"$f":"(1+'1.2 Assumptions'!$E$9)^(P$64-$M$64+1)","v":1.2388246506249998},{"$f":"(1+'1.2 Assumptions'!$E$9)^(Q$64-$M$64+1)","v":1.3069600064093747},{"$f":"(1+'1.2 Assumptions'!$E$9)^(R$64-$M$64+1)","v":1.3788428067618903},{"$f":"(1+'1.2 Assumptions'!$E$9)^(S$64-$M$64+1)","v":1.4546791611337941},{"$f":"(1+'1.2 Assumptions'!$E$9)^(T$64-$M$64+1)","v":1.5346865149961528},{"$f":"(1+'1.2 Assumptions'!$E$9)^(U$64-$M$64+1)","v":1.6190942733209412},{"$f":"(1+'1.2 Assumptions'!$E$9)^(V$64-$M$64+1)","v":1.708144458353593},{"$f":"(1+'1.2 Assumptions'!$E$9)^(W$64-$M$64+1)","v":1.8020924035630403},{"$f":"(1+'1.2 Assumptions'!$E$9)^(X$64-$M$64+1)","v":1.9012074857590076},{"$f":"(1+'1.2 Assumptions'!$E$9)^(Y$64-$M$64+1)","v":2.0057738974757529},{"$f":"(1+'1.2 Assumptions'!$E$9)^(Z$64-$M$64+1)","v":2.1160914618369193},{"$f":"(1+'1.2 Assumptions'!$E$9)^(AA$64-$M$64+1)","v":2.2324764922379496},{"$f":"(1+'1.2 Assumptions'!$E$9)^(AB$64-$M$64+1)","v":2.3552626993110368},{"$f":"(1+'1.2 Assumptions'!$E$9)^(AC$64-$M$64+1)","v":2.4848021477731437},{"$f":"(1+'1.2 Assumptions'!$E$9)^(AD$64-$M$64+1)","v":2.6214662659006667},{"$f":"(1+'1.2 Assumptions'!$E$9)^(AE$64-$M$64+1)","v":2.7656469105252031},{"$f":"(1+'1.2 Assumptions'!$E$9)^(AF$64-$M$64+1)","v":2.9177574906040893},{"$f":"(1+'1.2 Assumptions'!$E$9)^(AG$64-$M$64+1)","v":3.078234152587314},{"$f":"(1+'1.2 Assumptions'!$E$9)^(AH$64-$M$64+1)","v":3.2475370309796161},{"$f":"(1+'1.2 Assumptions'!$E$9)^(AI$64-$M$64+1)","v":3.4261515676834948},{"$f":"(1+'1.2 Assumptions'!$E$9)^(AJ$64-$M$64+1)","v":3.6145899039060869},{"$f":"(1+'1.2 Assumptions'!$E$9)^(AK$64-$M$64+1)","v":3.8133923486209218},{"$f":"(1+'1.2 Assumptions'!$E$9)^(AL$64-$M$64+1)","v":4.0231289277950726}]
[]
[null,"C.",{"$f":"TEXT!C170","v":"Tarif estimering"}]
[]
[null,"Tariff"]
[]
[null,null,"Real tariff",null,379.36037948239795,"DKK/ton",null,null,null,null,{"$f":"SUM(M75:AL75)","v":22165742452.871899},null,{"$f":"'3.3 Emitters'!H49*$E$75","v":0},{"$f":"'3.3 Emitters'!I49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!J49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!K49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!L49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!M49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!N49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!O49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!P49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!Q49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!R49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!S49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!T49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!U49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!V49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!W49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!X49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!Y49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!Z49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!AA49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!AB49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!AC49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!AD49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!AE49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!AF49*$E$75","v":886629698.11487603},{"$f":"'3.3 Emitters'!AG49*$E$75","v":886629698.11487603}]
[null,null,"Nominal tariff",null,null,null,null,null,null,null,{"$f":"SUM(M76:AL76)","v":29546335179.097511},null,{"$f":"M75*M68","v":0},{"$f":"N75*N68","v":922449537.91871703},{"$f":"O75*O68","v":940898528.67709136},{"$f":"P75*P68","v":959716499.25063312},978910829.23564589,998489045.82035887,1018458826.7367657,1038828003.2715012,1059604563.3369312,1080796654.6036699,1102412587.6957431,1124460839.4496582,1146950056.2386513,1169889057.3634243,1193286838.5106926,1217152575.2809067,1241495626.7865248,1266325539.3222551,1291652050.1087003,1317485091.1108744,1343834792.9330916,1370711488.7917538,1398125718.5675886,1426088232.9389403,1454609997.5977192,1483702197.5496738]
[null,null,"PV of tariff",null,null,null,null,null,null,null,14234022497.409395,null,{"$f":"M76/M69","v":0},{"$f":"N76/N69","v":828777015.7172724},{"$f":"O76/O69","v":801282043.63186526},{"$f":"P76/P69","v":774699227.01848578},748998304.79512382,724150019.80192077,700126085.49569571,676899153.74939311,654442783.71979237,632731411.7480458,611740322.25877404,591445619.62459683,571824200.96406519,552853729.84203458,534512610.84253579,516779964.98520058,499635605.9572556,483060017.13402903,467034329.36181009,451540299.47776908,436560289.54248756,422077246.76145726,408074684.07268852,394536661.37833393,381447767.39895791,368793102.12979823]
[]
[null,null,"NPV including tariff",null,null,null,null,null,null,null,{"$f":"K77-E15","v":0}]
[]
[null,"D.",{"$f":"TEXT!C171","v":"Konsolideret"},null,{"$f":"TEXT!C172","v":"Alle værdier er inflationsjusterede og i nutidsværdi (2024)"}]
[]
[null,"1.","Revenue"]
[]
[null,"Total revenue",null,null,"DKK",null,null,null,null,null,{"$f":"SUM(M85:AL85)","v":-980730973.4227773},null,{"$f":"M87+M94","v":0},{"$f":"N87+N94","v":-57103133.673053913},{"$f":"O87+O94","v":-55208716.91612795},-53377148.108483903,-51606342.247065,-49894283.499532044,-48239022.909500167,-46638676.177905388,-45091421.517974868,-43595497.581359595,-42149201.45306804,-40750886.712918878,-39398961.561305456,-38091887.007138923,-36828175.11590682,-35606387.315853044,-34425132.760350816,-33283066.744604576,-32178889.174878363,-31111343.088507991,-30079213.223012462,-29081324.632675558,-28116541.351022813,-27183765.097671349,-26281934.028080355,-25410021.524779115]
[]
[null,null,"District heating from compression",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M87:AL87)","v":0},null,{"$f":"SUM(M89:M92)","v":0},{"$f":"SUM(N89:N92)","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]
[]
[null,null,{"$f":"'2.2 Model'!C118","v":""},{"$f":"'2.2 Model'!D118","v":""},{"$f":"'2.2 Model'!E118","v":""},null,{"$f":"'2.2 Model'!G118","v":""},null,{"$f":"'2.2 Model'!I118","v":""},null,{"$f":"SUM(M89:AL89)","v":0},null,{"$f":"'2.2 Model'!M118*M$68/M$69","v":0},{"$f":"'2.2 Model'!N118*N$68/N$69","v":0},{"$f":"'2.2 Model'!O118*O$68/O$69","v":0},{"$f":"'2.2 Model'!P118*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q118*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R118*R$68/R$69","v":0},{"$f":"'2.2 Model'!S118*S$68/S$69","v":0},{"$f":"'2.2 Model'!T118*T$68/T$69","v":0},{"$f":"'2.2 Model'!U118*U$68/U$69","v":0},{"$f":"'2.2 Model'!V118*V$68/V$69","v":0},{"$f":"'2.2 Model'!W118*W$68/W$69","v":0},{"$f":"'2.2 Model'!X118*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y118*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z118*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA118*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB118*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC118*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD118*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE118*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF118*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG118*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH118*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI118*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ118*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK118*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL118*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C119","v":""},{"$f":"'2.2 Model'!D119","v":""},{"$f":"'2.2 Model'!E119","v":""},null,{"$f":"'2.2 Model'!G119","v":""},null,{"$f":"'2.2 Model'!I119","v":""},null,{"$f":"SUM(M90:AL90)","v":0},null,{"$f":"'2.2 Model'!M119*M$68/M$69","v":0},{"$f":"'2.2 Model'!N119*N$68/N$69","v":0},{"$f":"'2.2 Model'!O119*O$68/O$69","v":0},{"$f":"'2.2 Model'!P119*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q119*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R119*R$68/R$69","v":0},{"$f":"'2.2 Model'!S119*S$68/S$69","v":0},{"$f":"'2.2 Model'!T119*T$68/T$69","v":0},{"$f":"'2.2 Model'!U119*U$68/U$69","v":0},{"$f":"'2.2 Model'!V119*V$68/V$69","v":0},{"$f":"'2.2 Model'!W119*W$68/W$69","v":0},{"$f":"'2.2 Model'!X119*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y119*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z119*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA119*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB119*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC119*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD119*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE119*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF119*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG119*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH119*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI119*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ119*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK119*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL119*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C120","v":""},{"$f":"'2.2 Model'!D120","v":""},{"$f":"'2.2 Model'!E120","v":""},null,{"$f":"'2.2 Model'!G120","v":""},null,{"$f":"'2.2 Model'!I120","v":""},null,{"$f":"SUM(M91:AL91)","v":0},null,{"$f":"'2.2 Model'!M120*M$68/M$69","v":0},{"$f":"'2.2 Model'!N120*N$68/N$69","v":0},{"$f":"'2.2 Model'!O120*O$68/O$69","v":0},{"$f":"'2.2 Model'!P120*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q120*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R120*R$68/R$69","v":0},{"$f":"'2.2 Model'!S120*S$68/S$69","v":0},{"$f":"'2.2 Model'!T120*T$68/T$69","v":0},{"$f":"'2.2 Model'!U120*U$68/U$69","v":0},{"$f":"'2.2 Model'!V120*V$68/V$69","v":0},{"$f":"'2.2 Model'!W120*W$68/W$69","v":0},{"$f":"'2.2 Model'!X120*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y120*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z120*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA120*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB120*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC120*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD120*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE120*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF120*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG120*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH120*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI120*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ120*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK120*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL120*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C121","v":""},{"$f":"'2.2 Model'!D121","v":""},{"$f":"'2.2 Model'!E121","v":""},null,{"$f":"'2.2 Model'!G121","v":""},null,{"$f":"'2.2 Model'!I121","v":""},null,0,null,{"$f":"'2.2 Model'!M121*M$68/M$69","v":0},{"$f":"'2.2 Model'!N121*N$68/N$69","v":0},{"$f":"'2.2 Model'!O121*O$68/O$69","v":0},{"$f":"'2.2 Model'!P121*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q121*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R121*R$68/R$69","v":0},{"$f":"'2.2 Model'!S121*S$68/S$69","v":0},{"$f":"'2.2 Model'!T121*T$68/T$69","v":0},{"$f":"'2.2 Model'!U121*U$68/U$69","v":0},{"$f":"'2.2 Model'!V121*V$68/V$69","v":0},{"$f":"'2.2 Model'!W121*W$68/W$69","v":0},{"$f":"'2.2 Model'!X121*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y121*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z121*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA121*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB121*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC121*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD121*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE121*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF121*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG121*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH121*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI121*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ121*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK121*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL121*AL$68/AL$69","v":0}]
[]
[null,null,"District heating from liqufaction",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M94:AL94)","v":-980730973.4227773},null,{"$f":"SUM(M96)","v":0},{"$f":"SUM(N96)","v":-57103133.673053913},{"$f":"SUM(O96)","v":-55208716.91612795},-53377148.108483903,-51606342.247065,-49894283.499532044,-48239022.909500167,-46638676.177905388,-45091421.517974868,-43595497.581359595,-42149201.45306804,-40750886.712918878,-39398961.561305456,-38091887.007138923,-36828175.11590682,-35606387.315853044,-34425132.760350816,-33283066.744604576,-32178889.174878363,-31111343.088507991,-30079213.223012462,-29081324.632675558,-28116541.351022813,-27183765.097671349,-26281934.028080355,-25410021.524779115]
[]
[null,null,null,{"$f":"'2.2 Model'!D125","v":"Liquefaction"},{"$f":"'2.2 Model'!E125","v":"DKK"},null,{"$f":"'2.2 Model'!G125","v":"Cooling duty at 64,16 MW with 80% heat utilization"},null,{"$f":"'2.2 Model'!I125","v":"Calculated"},null,{"$f":"SUM(M96:AL96)","v":-980730973.4227773},null,{"$f":"'2.2 Model'!M125","v":0},{"$f":"'2.2 Model'!N125*N$68/N$69","v":-57103133.673053913},{"$f":"'2.2 Model'!O125*O$68/O$69","v":-55208716.91612795},{"$f":"'2.2 Model'!P125*P$68/P$69","v":-53377148.108483903},{"$f":"'2.2 Model'!Q125*Q$68/Q$69","v":-51606342.247065},{"$f":"'2.2 Model'!R125*R$68/R$69","v":-49894283.499532044},{"$f":"'2.2 Model'!S125*S$68/S$69","v":-48239022.909500167},{"$f":"'2.2 Model'!T125*T$68/T$69","v":-46638676.177905388},{"$f":"'2.2 Model'!U125*U$68/U$69","v":-45091421.517974868},{"$f":"'2.2 Model'!V125*V$68/V$69","v":-43595497.581359595},{"$f":"'2.2 Model'!W125*W$68/W$69","v":-42149201.45306804},{"$f":"'2.2 Model'!X125*X$68/X$69","v":-40750886.712918878},{"$f":"'2.2 Model'!Y125*Y$68/Y$69","v":-39398961.561305456},{"$f":"'2.2 Model'!Z125*Z$68/Z$69","v":-38091887.007138923},{"$f":"'2.2 Model'!AA125*AA$68/AA$69","v":-36828175.11590682},{"$f":"'2.2 Model'!AB125*AB$68/AB$69","v":-35606387.315853044},{"$f":"'2.2 Model'!AC125*AC$68/AC$69","v":-34425132.760350816},{"$f":"'2.2 Model'!AD125*AD$68/AD$69","v":-33283066.744604576},{"$f":"'2.2 Model'!AE125*AE$68/AE$69","v":-32178889.174878363},{"$f":"'2.2 Model'!AF125*AF$68/AF$69","v":-31111343.088507991},{"$f":"'2.2 Model'!AG125*AG$68/AG$69","v":-30079213.223012462},{"$f":"'2.2 Model'!AH125*AH$68/AH$69","v":-29081324.632675558},{"$f":"'2.2 Model'!AI125*AI$68/AI$69","v":-28116541.351022813},{"$f":"'2.2 Model'!AJ125*AJ$68/AJ$69","v":-27183765.097671349},{"$f":"'2.2 Model'!AK125*AK$68/AK$69","v":-26281934.028080355},{"$f":"'2.2 Model'!AL125*AL$68/AL$69","v":-25410021.524779115}]
[]
[null,"2.","CAPEX"]
[]
[null,"Total CAPEX",null,null,"DKK",null,null,null,null,null,{"$f":"SUM(M100:AL100)","v":2472364408.9380031},null,{"$f":"M102+M112+M119+M123+M127+M137+M145","v":2472364408.9380031},{"$f":"N102+N112+N119+N123+N127+N137+N145","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]
[]
[null,null,"Pipeline",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M102:AL102)","v":739453175.18934953},null,{"$f":"SUM(M104:M110)","v":739453175.18934953},{"$f":"SUM(N104:N110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'2.2 Model'!C134","v":"S1"},{"$f":"'2.2 Model'!D134","v":"Kræftværkshalvøen - Avedøreværket"},{"$f":"'2.2 Model'!E134","v":"DKK"},null,{"$f":"'2.2 Model'!G134","v":"Gas phase"},null,{"$f":"'2.2 Model'!I134","v":"Elements"},null,{"$f":"SUM(M104:AL104)","v":309882253.54637086},null,{"$f":"'2.2 Model'!M134*M$68/M$69","v":309882253.54637086},{"$f":"'2.2 Model'!N134*N$68/N$69","v":0},{"$f":"'2.2 Model'!O134*O$68/O$69","v":0},{"$f":"'2.2 Model'!P134*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q134*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R134*R$68/R$69","v":0},{"$f":"'2.2 Model'!S134*S$68/S$69","v":0},{"$f":"'2.2 Model'!T134*T$68/T$69","v":0},{"$f":"'2.2 Model'!U134*U$68/U$69","v":0},{"$f":"'2.2 Model'!V134*V$68/V$69","v":0},{"$f":"'2.2 Model'!W134*W$68/W$69","v":0},{"$f":"'2.2 Model'!X134*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y134*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z134*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA134*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB134*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC134*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD134*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE134*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF134*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG134*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH134*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI134*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ134*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK134*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL134*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C135","v":"S2"},{"$f":"'2.2 Model'!D135","v":"Avedøreværket - Intersection"},{"$f":"'2.2 Model'!E135","v":"DKK"},null,{"$f":"'2.2 Model'!G135","v":"Gas phase"},null,{"$f":"'2.2 Model'!I135","v":"Elements"},null,{"$f":"SUM(M105:AL105)","v":151282764.73933652},null,{"$f":"'2.2 Model'!M135*M$68/M$69","v":151282764.73933652},{"$f":"'2.2 Model'!N135*N$68/N$69","v":0},{"$f":"'2.2 Model'!O135*O$68/O$69","v":0},{"$f":"'2.2 Model'!P135*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q135*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R135*R$68/R$69","v":0},{"$f":"'2.2 Model'!S135*S$68/S$69","v":0},{"$f":"'2.2 Model'!T135*T$68/T$69","v":0},{"$f":"'2.2 Model'!U135*U$68/U$69","v":0},{"$f":"'2.2 Model'!V135*V$68/V$69","v":0},{"$f":"'2.2 Model'!W135*W$68/W$69","v":0},{"$f":"'2.2 Model'!X135*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y135*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z135*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA135*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB135*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC135*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD135*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE135*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF135*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG135*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH135*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI135*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ135*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK135*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL135*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C136","v":"S3"},{"$f":"'2.2 Model'!D136","v":"Vestforbrænding - Intersection"},{"$f":"'2.2 Model'!E136","v":"DKK"},null,{"$f":"'2.2 Model'!G136","v":"Gas phase"},null,{"$f":"'2.2 Model'!I136","v":"Elements"},null,65969327.63496241,null,{"$f":"'2.2 Model'!M136*M$68/M$69","v":65969327.63496241},{"$f":"'2.2 Model'!N136*N$68/N$69","v":0},{"$f":"'2.2 Model'!O136*O$68/O$69","v":0},{"$f":"'2.2 Model'!P136*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q136*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R136*R$68/R$69","v":0},{"$f":"'2.2 Model'!S136*S$68/S$69","v":0},{"$f":"'2.2 Model'!T136*T$68/T$69","v":0},{"$f":"'2.2 Model'!U136*U$68/U$69","v":0},{"$f":"'2.2 Model'!V136*V$68/V$69","v":0},{"$f":"'2.2 Model'!W136*W$68/W$69","v":0},{"$f":"'2.2 Model'!X136*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y136*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z136*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA136*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB136*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC136*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD136*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE136*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF136*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG136*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH136*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI136*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ136*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK136*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL136*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C137","v":"S4"},{"$f":"'2.2 Model'!D137","v":"Intersection - Compressorstation"},{"$f":"'2.2 Model'!E137","v":"DKK"},null,{"$f":"'2.2 Model'!G137","v":"Gas phase"},null,{"$f":"'2.2 Model'!I137","v":"Elements"},null,59335444.665149309,null,{"$f":"'2.2 Model'!M137*M$68/M$69","v":59335444.665149309},{"$f":"'2.2 Model'!N137*N$68/N$69","v":0},{"$f":"'2.2 Model'!O137*O$68/O$69","v":0},{"$f":"'2.2 Model'!P137*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q137*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R137*R$68/R$69","v":0},{"$f":"'2.2 Model'!S137*S$68/S$69","v":0},{"$f":"'2.2 Model'!T137*T$68/T$69","v":0},{"$f":"'2.2 Model'!U137*U$68/U$69","v":0},{"$f":"'2.2 Model'!V137*V$68/V$69","v":0},{"$f":"'2.2 Model'!W137*W$68/W$69","v":0},{"$f":"'2.2 Model'!X137*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y137*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z137*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA137*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB137*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC137*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD137*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE137*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF137*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG137*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH137*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI137*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ137*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK137*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL137*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C138","v":"S5"},{"$f":"'2.2 Model'!D138","v":"Compressorstation - ARGO"},{"$f":"'2.2 Model'!E138","v":"DKK"},null,{"$f":"'2.2 Model'!G138","v":"Gas phase"},null,{"$f":"'2.2 Model'!I138","v":"Elements"},null,119275133.36209673,null,{"$f":"'2.2 Model'!M138*M$68/M$69","v":119275133.36209673},{"$f":"'2.2 Model'!N138*N$68/N$69","v":0},{"$f":"'2.2 Model'!O138*O$68/O$69","v":0},{"$f":"'2.2 Model'!P138*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q138*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R138*R$68/R$69","v":0},{"$f":"'2.2 Model'!S138*S$68/S$69","v":0},{"$f":"'2.2 Model'!T138*T$68/T$69","v":0},{"$f":"'2.2 Model'!U138*U$68/U$69","v":0},{"$f":"'2.2 Model'!V138*V$68/V$69","v":0},{"$f":"'2.2 Model'!W138*W$68/W$69","v":0},{"$f":"'2.2 Model'!X138*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y138*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z138*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA138*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB138*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC138*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD138*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE138*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF138*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG138*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH138*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI138*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ138*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK138*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL138*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C139","v":"S6"},{"$f":"'2.2 Model'!D139","v":"ARGO - Intersection"},{"$f":"'2.2 Model'!E139","v":"DKK"},null,{"$f":"'2.2 Model'!G139","v":"Gas phase"},null,{"$f":"'2.2 Model'!I139","v":"Elements"},null,33708251.241433725,null,{"$f":"'2.2 Model'!M139*M$68/M$69","v":33708251.241433725},{"$f":"'2.2 Model'!N139*N$68/N$69","v":0},{"$f":"'2.2 Model'!O139*O$68/O$69","v":0},{"$f":"'2.2 Model'!P139*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q139*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R139*R$68/R$69","v":0},{"$f":"'2.2 Model'!S139*S$68/S$69","v":0},{"$f":"'2.2 Model'!T139*T$68/T$69","v":0},{"$f":"'2.2 Model'!U139*U$68/U$69","v":0},{"$f":"'2.2 Model'!V139*V$68/V$69","v":0},{"$f":"'2.2 Model'!W139*W$68/W$69","v":0},{"$f":"'2.2 Model'!X139*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y139*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z139*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA139*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB139*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC139*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD139*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE139*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF139*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG139*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH139*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI139*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ139*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK139*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL139*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C140","v":"S7"},{"$f":"'2.2 Model'!D140","v":"Intersection - Havnsø"},{"$f":"'2.2 Model'!E140","v":"DKK"},null,{"$f":"'2.2 Model'!G140","v":"Not relevant"},null,{"$f":"'2.2 Model'!I140","v":"Elements"},null,0,null,{"$f":"'2.2 Model'!M140*M$68/M$69","v":0},{"$f":"'2.2 Model'!N140*N$68/N$69","v":0},{"$f":"'2.2 Model'!O140*O$68/O$69","v":0},{"$f":"'2.2 Model'!P140*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q140*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R140*R$68/R$69","v":0},{"$f":"'2.2 Model'!S140*S$68/S$69","v":0},{"$f":"'2.2 Model'!T140*T$68/T$69","v":0},{"$f":"'2.2 Model'!U140*U$68/U$69","v":0},{"$f":"'2.2 Model'!V140*V$68/V$69","v":0},{"$f":"'2.2 Model'!W140*W$68/W$69","v":0},{"$f":"'2.2 Model'!X140*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y140*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z140*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA140*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB140*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC140*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD140*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE140*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF140*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG140*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH140*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI140*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ140*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK140*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL140*AL$68/AL$69","v":0}]
[]
[null,null,"Compression",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M112:AL112)","v":0},null,{"$f":"SUM(M114:M117)","v":0},{"$f":"SUM(N114:N117)","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]
[]
[null,null,{"$f":"'2.2 Model'!C144","v":""},{"$f":"'2.2 Model'!D144","v":""},{"$f":"'2.2 Model'!E144","v":""},null,{"$f":"'2.2 Model'!G144","v":""},null,{"$f":"'2.2 Model'!I144","v":""},null,{"$f":"SUM(M114:AL114)","v":0},null,{"$f":"'2.2 Model'!M144*M$68/M$69","v":0},{"$f":"'2.2 Model'!N144*N$68/N$69","v":0},{"$f":"'2.2 Model'!O144*O$68/O$69","v":0},{"$f":"'2.2 Model'!P144*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q144*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R144*R$68/R$69","v":0},{"$f":"'2.2 Model'!S144*S$68/S$69","v":0},{"$f":"'2.2 Model'!T144*T$68/T$69","v":0},{"$f":"'2.2 Model'!U144*U$68/U$69","v":0},{"$f":"'2.2 Model'!V144*V$68/V$69","v":0},{"$f":"'2.2 Model'!W144*W$68/W$69","v":0},{"$f":"'2.2 Model'!X144*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y144*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z144*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA144*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB144*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC144*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD144*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE144*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF144*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG144*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH144*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI144*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ144*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK144*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL144*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C145","v":""},{"$f":"'2.2 Model'!D145","v":""},{"$f":"'2.2 Model'!E145","v":""},null,{"$f":"'2.2 Model'!G145","v":""},null,{"$f":"'2.2 Model'!I145","v":""},null,{"$f":"SUM(M115:AL115)","v":0},null,{"$f":"'2.2 Model'!M145*M$68/M$69","v":0},{"$f":"'2.2 Model'!N145*N$68/N$69","v":0},{"$f":"'2.2 Model'!O145*O$68/O$69","v":0},{"$f":"'2.2 Model'!P145*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q145*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R145*R$68/R$69","v":0},{"$f":"'2.2 Model'!S145*S$68/S$69","v":0},{"$f":"'2.2 Model'!T145*T$68/T$69","v":0},{"$f":"'2.2 Model'!U145*U$68/U$69","v":0},{"$f":"'2.2 Model'!V145*V$68/V$69","v":0},{"$f":"'2.2 Model'!W145*W$68/W$69","v":0},{"$f":"'2.2 Model'!X145*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y145*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z145*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA145*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB145*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC145*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD145*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE145*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF145*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG145*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH145*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI145*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ145*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK145*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL145*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C146","v":""},{"$f":"'2.2 Model'!D146","v":""},{"$f":"'2.2 Model'!E146","v":""},null,{"$f":"'2.2 Model'!G146","v":""},null,{"$f":"'2.2 Model'!I146","v":""},null,0,null,{"$f":"'2.2 Model'!M146*M$68/M$69","v":0},{"$f":"'2.2 Model'!N146*N$68/N$69","v":0},{"$f":"'2.2 Model'!O146*O$68/O$69","v":0},{"$f":"'2.2 Model'!P146*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q146*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R146*R$68/R$69","v":0},{"$f":"'2.2 Model'!S146*S$68/S$69","v":0},{"$f":"'2.2 Model'!T146*T$68/T$69","v":0},{"$f":"'2.2 Model'!U146*U$68/U$69","v":0},{"$f":"'2.2 Model'!V146*V$68/V$69","v":0},{"$f":"'2.2 Model'!W146*W$68/W$69","v":0},{"$f":"'2.2 Model'!X146*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y146*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z146*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA146*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB146*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC146*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD146*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE146*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF146*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG146*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH146*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI146*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ146*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK146*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL146*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C147","v":""},{"$f":"'2.2 Model'!D147","v":""},{"$f":"'2.2 Model'!E147","v":""},null,{"$f":"'2.2 Model'!G147","v":""},null,{"$f":"'2.2 Model'!I147","v":""},null,0,null,{"$f":"'2.2 Model'!M147*M$68/M$69","v":0},{"$f":"'2.2 Model'!N147*N$68/N$69","v":0},{"$f":"'2.2 Model'!O147*O$68/O$69","v":0},{"$f":"'2.2 Model'!P147*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q147*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R147*R$68/R$69","v":0},{"$f":"'2.2 Model'!S147*S$68/S$69","v":0},{"$f":"'2.2 Model'!T147*T$68/T$69","v":0},{"$f":"'2.2 Model'!U147*U$68/U$69","v":0},{"$f":"'2.2 Model'!V147*V$68/V$69","v":0},{"$f":"'2.2 Model'!W147*W$68/W$69","v":0},{"$f":"'2.2 Model'!X147*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y147*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z147*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA147*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB147*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC147*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD147*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE147*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF147*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG147*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH147*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI147*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ147*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK147*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL147*AL$68/AL$69","v":0}]
[]
[null,null,"Liquefaction",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M119:AL119)","v":975805103.66837347},null,{"$f":"SUM(M121)","v":975805103.66837347},{"$f":"SUM(N121)","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]
[]
[null,null,null,{"$f":"'2.2 Model'!D151","v":"Liquefaction plant"},{"$f":"'2.2 Model'!E151","v":"DKK"},null,{"$f":"'2.2 Model'!G151","v":"Capacity at 412,4 t/h to 15 barg with spare compression train"},null,{"$f":"'2.2 Model'!I151","v":"Elements"},null,{"$f":"SUM(M121:AL121)","v":975805103.66837347},null,{"$f":"'2.2 Model'!M151*M$68/M$69","v":975805103.66837347},{"$f":"'2.2 Model'!N151*N$68/N$69","v":0},{"$f":"'2.2 Model'!O151*O$68/O$69","v":0},{"$f":"'2.2 Model'!P151*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q151*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R151*R$68/R$69","v":0},{"$f":"'2.2 Model'!S151*S$68/S$69","v":0},{"$f":"'2.2 Model'!T151*T$68/T$69","v":0},{"$f":"'2.2 Model'!U151*U$68/U$69","v":0},{"$f":"'2.2 Model'!V151*V$68/V$69","v":0},{"$f":"'2.2 Model'!W151*W$68/W$69","v":0},{"$f":"'2.2 Model'!X151*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y151*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z151*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA151*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB151*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC151*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD151*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE151*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF151*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG151*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH151*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI151*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ151*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK151*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL151*AL$68/AL$69","v":0}]
[]
[null,null,"Harbour facilities",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M123:AL123)","v":43008363.251601897},null,{"$f":"SUM(M125)","v":43008363.251601897},{"$f":"SUM(N125)","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]
[]
[null,null,null,{"$f":"'2.2 Model'!D155","v":"Harbour facilities"},{"$f":"'2.2 Model'!E155","v":"DKK"},null,{"$f":"'2.2 Model'!G155","v":"Based on 1 existing berths"},null,null,null,{"$f":"SUM(M125:AL125)","v":43008363.251601897},null,{"$f":"'2.2 Model'!M155*M$68/M$69","v":43008363.251601897},{"$f":"'2.2 Model'!N155*N$68/N$69","v":0},{"$f":"'2.2 Model'!O155*O$68/O$69","v":0},{"$f":"'2.2 Model'!P155*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q155*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R155*R$68/R$69","v":0},{"$f":"'2.2 Model'!S155*S$68/S$69","v":0},{"$f":"'2.2 Model'!T155*T$68/T$69","v":0},{"$f":"'2.2 Model'!U155*U$68/U$69","v":0},{"$f":"'2.2 Model'!V155*V$68/V$69","v":0},{"$f":"'2.2 Model'!W155*W$68/W$69","v":0},{"$f":"'2.2 Model'!X155*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y155*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z155*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA155*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB155*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC155*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD155*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE155*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF155*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG155*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH155*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI155*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ155*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK155*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL155*AL$68/AL$69","v":0}]
[]
[null,null,"Intermediate storage",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M127:AL127)","v":714097766.82867813},null,{"$f":"SUM(M129:M135)","v":714097766.82867813},{"$f":"SUM(N129:N135)","v":0},{"$f":"SUM(O129:O135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'2.2 Model'!D160","v":"Storage tanks for export"},{"$f":"'2.2 Model'!E160","v":"DKK"},null,{"$f":"'2.2 Model'!G160","v":"13 storage tanks of 2.388 tons each at 22 barg design pressure"},null,null,null,{"$f":"SUM(M129:AL129)","v":704275878.30681276},null,{"$f":"'2.2 Model'!M160*M$68/M$69","v":704275878.30681276},{"$f":"'2.2 Model'!N160*N$68/N$69","v":0},{"$f":"'2.2 Model'!O160*O$68/O$69","v":0},{"$f":"'2.2 Model'!P160*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q160*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R160*R$68/R$69","v":0},{"$f":"'2.2 Model'!S160*S$68/S$69","v":0},{"$f":"'2.2 Model'!T160*T$68/T$69","v":0},{"$f":"'2.2 Model'!U160*U$68/U$69","v":0},{"$f":"'2.2 Model'!V160*V$68/V$69","v":0},{"$f":"'2.2 Model'!W160*W$68/W$69","v":0},{"$f":"'2.2 Model'!X160*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y160*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z160*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA160*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB160*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC160*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD160*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE160*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF160*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG160*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH160*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI160*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ160*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK160*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL160*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D161","v":"Ship loading pumps for export"},{"$f":"'2.2 Model'!E161","v":"DKK"},null,{"$f":"'2.2 Model'!G161","v":"3 loading pumps"},null,null,null,9821888.5218654033,null,{"$f":"'2.2 Model'!M161*M$68/M$69","v":9821888.5218654033},{"$f":"'2.2 Model'!N161*N$68/N$69","v":0},{"$f":"'2.2 Model'!O161*O$68/O$69","v":0},{"$f":"'2.2 Model'!P161*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q161*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R161*R$68/R$69","v":0},{"$f":"'2.2 Model'!S161*S$68/S$69","v":0},{"$f":"'2.2 Model'!T161*T$68/T$69","v":0},{"$f":"'2.2 Model'!U161*U$68/U$69","v":0},{"$f":"'2.2 Model'!V161*V$68/V$69","v":0},{"$f":"'2.2 Model'!W161*W$68/W$69","v":0},{"$f":"'2.2 Model'!X161*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y161*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z161*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA161*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB161*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC161*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD161*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE161*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF161*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG161*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH161*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI161*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ161*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK161*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL161*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D164","v":"Storage tanks for import"},{"$f":"'2.2 Model'!E164","v":""},null,{"$f":"'2.2 Model'!G164","v":"No intermediate storage"},null,null,null,0,null,{"$f":"'2.2 Model'!M164*M$68/M$69","v":0},{"$f":"'2.2 Model'!N164*N$68/N$69","v":0},{"$f":"'2.2 Model'!O164*O$68/O$69","v":0},{"$f":"'2.2 Model'!P164*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q164*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R164*R$68/R$69","v":0},{"$f":"'2.2 Model'!S164*S$68/S$69","v":0},{"$f":"'2.2 Model'!T164*T$68/T$69","v":0},{"$f":"'2.2 Model'!U164*U$68/U$69","v":0},{"$f":"'2.2 Model'!V164*V$68/V$69","v":0},{"$f":"'2.2 Model'!W164*W$68/W$69","v":0},{"$f":"'2.2 Model'!X164*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y164*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z164*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA164*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB164*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC164*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD164*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE164*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF164*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG164*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH164*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI164*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ164*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK164*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL164*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D167","v":""},{"$f":"'2.2 Model'!E167","v":""},null,{"$f":"'2.2 Model'!G167","v":""},null,null,null,0,null,{"$f":"'2.2 Model'!M167*M$68/M$69","v":0},{"$f":"'2.2 Model'!N167*N$68/N$69","v":0},{"$f":"'2.2 Model'!O167*O$68/O$69","v":0},{"$f":"'2.2 Model'!P167*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q167*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R167*R$68/R$69","v":0},{"$f":"'2.2 Model'!S167*S$68/S$69","v":0},{"$f":"'2.2 Model'!T167*T$68/T$69","v":0},{"$f":"'2.2 Model'!U167*U$68/U$69","v":0},{"$f":"'2.2 Model'!V167*V$68/V$69","v":0},{"$f":"'2.2 Model'!W167*W$68/W$69","v":0},{"$f":"'2.2 Model'!X167*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y167*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z167*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA167*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB167*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC167*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD167*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE167*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF167*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG167*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH167*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI167*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ167*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK167*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL167*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D168","v":""},{"$f":"'2.2 Model'!E168","v":""},null,{"$f":"'2.2 Model'!G168","v":""},null,null,null,0,null,{"$f":"'2.2 Model'!M168*M$68/M$69","v":0},{"$f":"'2.2 Model'!N168*N$68/N$69","v":0},{"$f":"'2.2 Model'!O168*O$68/O$69","v":0},{"$f":"'2.2 Model'!P168*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q168*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R168*R$68/R$69","v":0},{"$f":"'2.2 Model'!S168*S$68/S$69","v":0},{"$f":"'2.2 Model'!T168*T$68/T$69","v":0},{"$f":"'2.2 Model'!U168*U$68/U$69","v":0},{"$f":"'2.2 Model'!V168*V$68/V$69","v":0},{"$f":"'2.2 Model'!W168*W$68/W$69","v":0},{"$f":"'2.2 Model'!X168*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y168*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z168*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA168*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB168*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC168*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD168*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE168*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF168*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG168*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH168*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI168*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ168*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK168*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL168*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D169","v":""},{"$f":"'2.2 Model'!E169","v":""},null,{"$f":"'2.2 Model'!G169","v":""},null,null,null,0,null,{"$f":"'2.2 Model'!M169*M$68/M$69","v":0},{"$f":"'2.2 Model'!N169*N$68/N$69","v":0},{"$f":"'2.2 Model'!O169*O$68/O$69","v":0},{"$f":"'2.2 Model'!P169*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q169*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R169*R$68/R$69","v":0},{"$f":"'2.2 Model'!S169*S$68/S$69","v":0},{"$f":"'2.2 Model'!T169*T$68/T$69","v":0},{"$f":"'2.2 Model'!U169*U$68/U$69","v":0},{"$f":"'2.2 Model'!V169*V$68/V$69","v":0},{"$f":"'2.2 Model'!W169*W$68/W$69","v":0},{"$f":"'2.2 Model'!X169*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y169*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z169*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA169*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB169*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC169*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD169*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE169*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF169*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG169*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH169*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI169*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ169*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK169*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL169*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D170","v":""},{"$f":"'2.2 Model'!E170","v":""},null,{"$f":"'2.2 Model'!G170","v":""},null,null,null,0,null,{"$f":"'2.2 Model'!M170*M$68/M$69","v":0},{"$f":"'2.2 Model'!N170*N$68/N$69","v":0},{"$f":"'2.2 Model'!O170*O$68/O$69","v":0},{"$f":"'2.2 Model'!P170*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q170*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R170*R$68/R$69","v":0},{"$f":"'2.2 Model'!S170*S$68/S$69","v":0},{"$f":"'2.2 Model'!T170*T$68/T$69","v":0},{"$f":"'2.2 Model'!U170*U$68/U$69","v":0},{"$f":"'2.2 Model'!V170*V$68/V$69","v":0},{"$f":"'2.2 Model'!W170*W$68/W$69","v":0},{"$f":"'2.2 Model'!X170*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y170*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z170*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA170*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB170*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC170*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD170*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE170*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF170*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG170*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH170*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI170*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ170*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK170*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL170*AL$68/AL$69","v":0}]
[]
[null,null,"Conditioning",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M137:AL137)","v":0},null,{"$f":"SUM(M139:M143)","v":0},{"$f":"SUM(N139:N143)","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]
[]
[null,null,null,{"$f":"'2.2 Model'!D175","v":"Conditioning facility for ship import"},{"$f":"'2.2 Model'!E175","v":"DKK"},null,{"$f":"'2.2 Model'!G175","v":"No conditioning"},null,null,null,{"$f":"SUM(M139:AL139)","v":0},null,{"$f":"'2.2 Model'!M175*M$68/M$69","v":0},{"$f":"'2.2 Model'!N175*N$68/N$69","v":0},{"$f":"'2.2 Model'!O175*O$68/O$69","v":0},{"$f":"'2.2 Model'!P175*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q175*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R175*R$68/R$69","v":0},{"$f":"'2.2 Model'!S175*S$68/S$69","v":0},{"$f":"'2.2 Model'!T175*T$68/T$69","v":0},{"$f":"'2.2 Model'!U175*U$68/U$69","v":0},{"$f":"'2.2 Model'!V175*V$68/V$69","v":0},{"$f":"'2.2 Model'!W175*W$68/W$69","v":0},{"$f":"'2.2 Model'!X175*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y175*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z175*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA175*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB175*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC175*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD175*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE175*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF175*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG175*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH175*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI175*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ175*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK175*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL175*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D178","v":""},{"$f":"'2.2 Model'!E178","v":""},null,{"$f":"'2.2 Model'!G178","v":""},null,null,null,{"$f":"SUM(M140:AL140)","v":0},null,{"$f":"'2.2 Model'!M178*M$68/M$69","v":0},{"$f":"'2.2 Model'!N178*N$68/N$69","v":0},{"$f":"'2.2 Model'!O178*O$68/O$69","v":0},{"$f":"'2.2 Model'!P178*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q178*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R178*R$68/R$69","v":0},{"$f":"'2.2 Model'!S178*S$68/S$69","v":0},{"$f":"'2.2 Model'!T178*T$68/T$69","v":0},{"$f":"'2.2 Model'!U178*U$68/U$69","v":0},{"$f":"'2.2 Model'!V178*V$68/V$69","v":0},{"$f":"'2.2 Model'!W178*W$68/W$69","v":0},{"$f":"'2.2 Model'!X178*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y178*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z178*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA178*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB178*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC178*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD178*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE178*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF178*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG178*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH178*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI178*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ178*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK178*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL178*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D179","v":""},{"$f":"'2.2 Model'!E179","v":""},null,{"$f":"'2.2 Model'!G179","v":""},null,null,null,0,null,{"$f":"'2.2 Model'!M179*M$68/M$69","v":0},{"$f":"'2.2 Model'!N179*N$68/N$69","v":0},{"$f":"'2.2 Model'!O179*O$68/O$69","v":0},{"$f":"'2.2 Model'!P179*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q179*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R179*R$68/R$69","v":0},{"$f":"'2.2 Model'!S179*S$68/S$69","v":0},{"$f":"'2.2 Model'!T179*T$68/T$69","v":0},{"$f":"'2.2 Model'!U179*U$68/U$69","v":0},{"$f":"'2.2 Model'!V179*V$68/V$69","v":0},{"$f":"'2.2 Model'!W179*W$68/W$69","v":0},{"$f":"'2.2 Model'!X179*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y179*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z179*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA179*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB179*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC179*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD179*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE179*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF179*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG179*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH179*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI179*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ179*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK179*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL179*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D180","v":""},{"$f":"'2.2 Model'!E180","v":""},null,{"$f":"'2.2 Model'!G180","v":""},null,null,null,0,null,{"$f":"'2.2 Model'!M180*M$68/M$69","v":0},{"$f":"'2.2 Model'!N180*N$68/N$69","v":0},{"$f":"'2.2 Model'!O180*O$68/O$69","v":0},{"$f":"'2.2 Model'!P180*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q180*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R180*R$68/R$69","v":0},{"$f":"'2.2 Model'!S180*S$68/S$69","v":0},{"$f":"'2.2 Model'!T180*T$68/T$69","v":0},{"$f":"'2.2 Model'!U180*U$68/U$69","v":0},{"$f":"'2.2 Model'!V180*V$68/V$69","v":0},{"$f":"'2.2 Model'!W180*W$68/W$69","v":0},{"$f":"'2.2 Model'!X180*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y180*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z180*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA180*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB180*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC180*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD180*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE180*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF180*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG180*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH180*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI180*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ180*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK180*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL180*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D181","v":""},{"$f":"'2.2 Model'!E181","v":""},null,{"$f":"'2.2 Model'!G181","v":""},null,null,null,0,null,{"$f":"'2.2 Model'!M181*M$68/M$69","v":0},{"$f":"'2.2 Model'!N181*N$68/N$69","v":0},{"$f":"'2.2 Model'!O181*O$68/O$69","v":0},{"$f":"'2.2 Model'!P181*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q181*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R181*R$68/R$69","v":0},{"$f":"'2.2 Model'!S181*S$68/S$69","v":0},{"$f":"'2.2 Model'!T181*T$68/T$69","v":0},{"$f":"'2.2 Model'!U181*U$68/U$69","v":0},{"$f":"'2.2 Model'!V181*V$68/V$69","v":0},{"$f":"'2.2 Model'!W181*W$68/W$69","v":0},{"$f":"'2.2 Model'!X181*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y181*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z181*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA181*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB181*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC181*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD181*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE181*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF181*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG181*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH181*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI181*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ181*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK181*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL181*AL$68/AL$69","v":0}]
[]
[null,null,"Booster station",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M145:AL145)","v":0},null,{"$f":"SUM(M147)","v":0},{"$f":"SUM(N147)","v":0},{"$f":"SUM(O147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'2.2 Model'!D185","v":"Booster station facility"},{"$f":"'2.2 Model'!E185","v":"DKK"},null,{"$f":"'2.2 Model'!G185","v":"No import by pipeline"},null,null,null,{"$f":"SUM(M147:AL147)","v":0},null,{"$f":"'2.2 Model'!M185*M$68/M$69","v":0},{"$f":"'2.2 Model'!N185*N$68/N$69","v":0},{"$f":"'2.2 Model'!O185*O$68/O$69","v":0},{"$f":"'2.2 Model'!P185*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q185*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R185*R$68/R$69","v":0},{"$f":"'2.2 Model'!S185*S$68/S$69","v":0},{"$f":"'2.2 Model'!T185*T$68/T$69","v":0},{"$f":"'2.2 Model'!U185*U$68/U$69","v":0},{"$f":"'2.2 Model'!V185*V$68/V$69","v":0},{"$f":"'2.2 Model'!W185*W$68/W$69","v":0},{"$f":"'2.2 Model'!X185*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y185*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z185*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA185*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB185*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC185*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD185*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE185*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF185*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG185*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH185*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI185*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ185*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK185*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL185*AL$68/AL$69","v":0}]
[]
[null,"3.","OPEX"]
[]
[null,"Total OPEX",null,null,"DKK",null,null,null,null,null,{"$f":"SUM(M151:AL151)","v":12742389061.894165},null,{"$f":"M153+M163+M170+M175+M196+M200+M206+M217+M230+M243","v":0},{"$f":"N153+N163+N170+N175+N196+N200+N206+N217+N230+N243","v":777272728.29104078},{"$f":"O153+O163+O170+O175+O196+O200+O206+O217+O230+O243","v":728841921.34472525},704662331.53708029,681284908.21594512,638604358.50718963,617418431.92164314,596935355.98111475,577131813.36562753,557985260.31558299,542402070.00407064,527852674.62391651,510340974.51790982,493410231.28745782,477041171.48171276,461215161.05340946,445914184.14642447,431120822.58706427,416818236.05574,402990142.91645002,389620801.68225491,376896488.95326328,364392813.96429241,352303952.83751494,340616143.97560686,329316082.32712704]
[]
[null,null,"Pipeline",null,"DKK",null,"Maintenance",null,"Calculated, sum of below",null,{"$f":"SUM(M153:AL153)","v":245571710.60614845},null,{"$f":"SUM(M155:M161)","v":0},{"$f":"SUM(N155:N161)","v":14298431.065272732},{"$f":"SUM(O155:O161)","v":13824075.532301599},13365456.912746569,12922053.128911376,12493359.423212895,12078887.783580236,11678166.38791644,11290739.066990303,10916164.785147024,10554017.138246411,10203883.868257195,9865366.3939548228,9538079.3571885489,9221650.1842012499,8915718.6615026314,8619936.5258129723,8333967.0676106457,8057484.7478320943,7790174.8272879012,7531733.0083731376,7281865.0886640772,7040286.6260069739,6806722.6147176428,6580907.1725232191,6362583.2378897481]
[]
[null,null,{"$f":"'2.2 Model'!C195","v":"S1"},{"$f":"'2.2 Model'!D195","v":"Kræftværkshalvøen - Avedøreværket"},{"$f":"'2.2 Model'!E195","v":"DKK"},null,{"$f":"'2.2 Model'!G195","v":"Assumes 2,00% of CAPEX anually"},null,{"$f":"'2.2 Model'!I195","v":"Calculated"},null,{"$f":"SUM(M155:AL155)","v":102911607.71658629},null,{"$f":"'2.2 Model'!M195*M$68/M$69","v":0},{"$f":"'2.2 Model'!N195*N$68/N$69","v":5992035.9927449906},{"$f":"'2.2 Model'!O195*O$68/O$69","v":5793248.0688150628},{"$f":"'2.2 Model'!P195*P$68/P$69","v":5601055.0049207248},{"$f":"'2.2 Model'!Q195*Q$68/Q$69","v":5415238.0142361512},{"$f":"'2.2 Model'!R195*R$68/R$69","v":5235585.5682662316},{"$f":"'2.2 Model'!S195*S$68/S$69","v":5061893.1560488679},{"$f":"'2.2 Model'!T195*T$68/T$69","v":4893963.0513458252},{"$f":"'2.2 Model'!U195*U$68/U$69","v":4731604.0875571016},{"$f":"'2.2 Model'!V195*V$68/V$69","v":4574631.4401026005},{"$f":"'2.2 Model'!W195*W$68/W$69","v":4422866.4160233671},{"$f":"'2.2 Model'!X195*X$68/X$69","v":4276136.2505628774},{"$f":"'2.2 Model'!Y195*Y$68/Y$69","v":4134273.91049681},{"$f":"'2.2 Model'!Z195*Z$68/Z$69","v":3997117.903987437},{"$f":"'2.2 Model'!AA195*AA$68/AA$69","v":3864512.0967461476},{"$f":"'2.2 Model'!AB195*AB$68/AB$69","v":3736305.5342948539},{"$f":"'2.2 Model'!AC195*AC$68/AC$69","v":3612352.2701239358},{"$f":"'2.2 Model'!AD195*AD$68/AD$69","v":3492511.1995511022},{"$f":"'2.2 Model'!AE195*AE$68/AE$69","v":3376645.8990920619},{"$f":"'2.2 Model'!AF195*AF$68/AF$69","v":3264624.4711600975},{"$f":"'2.2 Model'!AG195*AG$68/AG$69","v":3156319.39391782},{"$f":"'2.2 Model'!AH195*AH$68/AH$69","v":3051607.3761101197},{"$f":"'2.2 Model'!AI195*AI$68/AI$69","v":2950369.2167131011},{"$f":"'2.2 Model'!AJ195*AJ$68/AJ$69","v":2852489.6692392067},{"$f":"'2.2 Model'!AK195*AK$68/AK$69","v":2757857.3105440675},{"$f":"'2.2 Model'!AL195*AL$68/AL$69","v":2666364.4139857339}]
[null,null,{"$f":"'2.2 Model'!C196","v":"S2"},{"$f":"'2.2 Model'!D196","v":"Avedøreværket - Intersection"},{"$f":"'2.2 Model'!E196","v":"DKK"},null,{"$f":"'2.2 Model'!G196","v":"Assumes 2,00% of CAPEX anually"},null,{"$f":"'2.2 Model'!I196","v":"Calculated"},null,{"$f":"SUM(M156:AL156)","v":50240865.2349803},null,{"$f":"'2.2 Model'!M196*M$68/M$69","v":0},{"$f":"'2.2 Model'!N196*N$68/N$69","v":2925278.104912289},{"$f":"'2.2 Model'!O196*O$68/O$69","v":2828230.9639910283},{"$f":"'2.2 Model'!P196*P$68/P$69","v":2734403.3964652596},{"$f":"'2.2 Model'!Q196*Q$68/Q$69","v":2643688.5918431901},{"$f":"'2.2 Model'!R196*R$68/R$69","v":2555983.2831090554},{"$f":"'2.2 Model'!S196*S$68/S$69","v":2471187.6291670487},{"$f":"'2.2 Model'!T196*T$68/T$69","v":2389205.1011852035},{"$f":"'2.2 Model'!U196*U$68/U$69","v":2309942.3727098652},{"$f":"'2.2 Model'!V196*V$68/V$69","v":2233309.2134256521},{"$f":"'2.2 Model'!W196*W$68/W$69","v":2159218.3864399665},{"$f":"'2.2 Model'!X196*X$68/X$69","v":2087585.548975134},{"$f":"'2.2 Model'!Y196*Y$68/Y$69","v":2018329.1563551058},{"$f":"'2.2 Model'!Z196*Z$68/Z$69","v":1951370.3691774483},{"$f":"'2.2 Model'!AA196*AA$68/AA$69","v":1886632.9635649261},{"$f":"'2.2 Model'!AB196*AB$68/AB$69","v":1824043.2443945261},{"$f":"'2.2 Model'!AC196*AC$68/AC$69","v":1763529.9614051343},{"$f":"'2.2 Model'!AD196*AD$68/AD$69","v":1705024.2280883763},{"$f":"'2.2 Model'!AE196*AE$68/AE$69","v":1648459.4432702784},{"$f":"'2.2 Model'!AF196*AF$68/AF$69","v":1593771.2152944875},{"$f":"'2.2 Model'!AG196*AG$68/AG$69","v":1540897.2887207367},{"$f":"'2.2 Model'!AH196*AH$68/AH$69","v":1489777.4734551201},{"$f":"'2.2 Model'!AI196*AI$68/AI$69","v":1440353.5762314901},{"$f":"'2.2 Model'!AJ196*AJ$68/AJ$69","v":1392569.3343659907},{"$f":"'2.2 Model'!AK196*AK$68/AK$69","v":1346370.351709299},{"$f":"'2.2 Model'!AL196*AL$68/AL$69","v":1301704.0367236827}]
[null,null,{"$f":"'2.2 Model'!C197","v":"S3"},{"$f":"'2.2 Model'!D197","v":"Vestforbrænding - Intersection"},{"$f":"'2.2 Model'!E197","v":"DKK"},null,{"$f":"'2.2 Model'!G197","v":"Assumes 2,00% of CAPEX anually"},null,{"$f":"'2.2 Model'!I197","v":"Calculated"},null,21908352.25057603,null,{"$f":"'2.2 Model'!M197*M$68/M$69","v":0},{"$f":"'2.2 Model'!N197*N$68/N$69","v":1275615.4348371879},{"$f":"'2.2 Model'!O197*O$68/O$69","v":1233296.4393686557},{"$f":"'2.2 Model'!P197*P$68/P$69","v":1192381.391617089},{"$f":"'2.2 Model'!Q197*Q$68/Q$69","v":1152823.7151179439},{"$f":"'2.2 Model'!R197*R$68/R$69","v":1114578.3785974435},{"$f":"'2.2 Model'!S197*S$68/S$69","v":1077601.8447103244},{"$f":"'2.2 Model'!T197*T$68/T$69","v":1041852.0204782285},{"$f":"'2.2 Model'!U197*U$68/U$69","v":1007288.2093723154},{"$f":"'2.2 Model'!V197*V$68/V$69","v":973871.06498555641},{"$f":"'2.2 Model'!W197*W$68/W$69","v":941562.54624195956},{"$f":"'2.2 Model'!X197*X$68/X$69","v":910325.87409175257},{"$f":"'2.2 Model'!Y197*Y$68/Y$69","v":880125.48964321101},{"$f":"'2.2 Model'!Z197*Z$68/Z$69","v":850927.0136834837},{"$f":"'2.2 Model'!AA197*AA$68/AA$69","v":822697.20754232525},{"$f":"'2.2 Model'!AB197*AB$68/AB$69","v":795403.93525419151},{"$f":"'2.2 Model'!AC197*AC$68/AC$69","v":769016.12697561656},{"$f":"'2.2 Model'!AD197*AD$68/AD$69","v":743503.74361623568},{"$f":"'2.2 Model'!AE197*AE$68/AE$69","v":718837.74264318531},{"$f":"'2.2 Model'!AF197*AF$68/AF$69","v":694990.04501995177},{"$f":"'2.2 Model'!AG197*AG$68/AG$69","v":671933.50324203866},{"$f":"'2.2 Model'!AH197*AH$68/AH$69","v":649641.87043306115},{"$f":"'2.2 Model'!AI197*AI$68/AI$69","v":628089.7704660875},{"$f":"'2.2 Model'!AJ197*AJ$68/AJ$69","v":607252.66907621734},{"$f":"'2.2 Model'!AK197*AK$68/AK$69","v":587106.84593150869},{"$f":"'2.2 Model'!AL197*AL$68/AL$69","v":567629.36763046344}]
[null,null,{"$f":"'2.2 Model'!C198","v":"S4"},{"$f":"'2.2 Model'!D198","v":"Intersection - Compressorstation"},{"$f":"'2.2 Model'!E198","v":"DKK"},null,{"$f":"'2.2 Model'!G198","v":"Assumes 2,00% of CAPEX anually"},null,{"$f":"'2.2 Model'!I198","v":"Calculated"},null,19705245.896423388,null,{"$f":"'2.2 Model'!M198*M$68/M$69","v":0},{"$f":"'2.2 Model'!N198*N$68/N$69","v":1147339.4039517022},{"$f":"'2.2 Model'!O198*O$68/O$69","v":1109276.0114035415},{"$f":"'2.2 Model'!P198*P$68/P$69","v":1072475.385432808},{"$f":"'2.2 Model'!Q198*Q$68/Q$69","v":1036895.6333094449},{"$f":"'2.2 Model'!R198*R$68/R$69","v":1002496.2521096055},{"$f":"'2.2 Model'!S198*S$68/S$69","v":969238.08260833891},{"$f":"'2.2 Model'!T198*T$68/T$69","v":937083.26470190112},{"$f":"'2.2 Model'!U198*U$68/U$69","v":905995.19430894719},{"$f":"'2.2 Model'!V198*V$68/V$69","v":875938.48170154134},{"$f":"'2.2 Model'!W198*W$68/W$69","v":846878.91121855169},{"$f":"'2.2 Model'!X198*X$68/X$69","v":818783.40231556678},{"$f":"'2.2 Model'!Y198*Y$68/Y$69","v":791619.97190699342},{"$f":"'2.2 Model'!Z198*Z$68/Z$69","v":765357.69795747241},{"$f":"'2.2 Model'!AA198*AA$68/AA$69","v":739966.68428115803},{"$f":"'2.2 Model'!AB198*AB$68/AB$69","v":715418.02650879743},{"$f":"'2.2 Model'!AC198*AC$68/AC$69","v":691683.7791838611},{"$f":"'2.2 Model'!AD198*AD$68/AD$69","v":668736.92395027319},{"$f":"'2.2 Model'!AE198*AE$68/AE$69","v":646551.33879552491},{"$f":"'2.2 Model'!AF198*AF$68/AF$69","v":625101.7683141568},{"$f":"'2.2 Model'!AG198*AG$68/AG$69","v":604363.79495776293},{"$f":"'2.2 Model'!AH198*AH$68/AH$69","v":584313.81123878516},{"$f":"'2.2 Model'!AI198*AI$68/AI$69","v":564928.99285645562},{"$f":"'2.2 Model'!AJ198*AJ$68/AJ$69","v":546187.27271429845},{"$f":"'2.2 Model'!AK198*AK$68/AK$69","v":528067.31579960603},{"$f":"'2.2 Model'!AL198*AL$68/AL$69","v":510548.49489630165}]
[null,null,{"$f":"'2.2 Model'!C199","v":"S5"},{"$f":"'2.2 Model'!D199","v":"Compressorstation - ARGO"},{"$f":"'2.2 Model'!E199","v":"DKK"},null,{"$f":"'2.2 Model'!G199","v":"Assumes 2,00% of CAPEX anually"},null,{"$f":"'2.2 Model'!I199","v":"Calculated"},null,39611160.672893479,null,{"$f":"'2.2 Model'!M199*M$68/M$69","v":0},{"$f":"'2.2 Model'!N199*N$68/N$69","v":2306362.7683286951},{"$f":"'2.2 Model'!O199*O$68/O$69","v":2229848.3636921984},{"$f":"'2.2 Model'!P199*P$68/P$69","v":2155872.3516265806},{"$f":"'2.2 Model'!Q199*Q$68/Q$69","v":2084350.5200560305},{"$f":"'2.2 Model'!R199*R$68/R$69","v":2015201.4506702856},{"$f":"'2.2 Model'!S199*S$68/S$69","v":1948346.4262404656},{"$f":"'2.2 Model'!T199*T$68/T$69","v":1883709.3410097391},{"$f":"'2.2 Model'!U199*U$68/U$69","v":1821216.6140568093},{"$f":"'2.2 Model'!V199*V$68/V$69","v":1760797.105533598},{"$f":"'2.2 Model'!W199*W$68/W$69","v":1702382.0356817723},{"$f":"'2.2 Model'!X199*X$68/X$69","v":1645904.9065359316},{"$f":"'2.2 Model'!Y199*Y$68/Y$69","v":1591301.4262243132},{"$f":"'2.2 Model'!Z199*Z$68/Z$69","v":1538509.4357808526},{"$f":"'2.2 Model'!AA199*AA$68/AA$69","v":1487468.8383852791},{"$f":"'2.2 Model'!AB199*AB$68/AB$69","v":1438121.5309506967},{"$f":"'2.2 Model'!AC199*AC$68/AC$69","v":1390411.3379807686},{"$f":"'2.2 Model'!AD199*AD$68/AD$69","v":1344283.9476212168},{"$f":"'2.2 Model'!AE199*AE$68/AE$69","v":1299686.8498328351},{"$f":"'2.2 Model'!AF199*AF$68/AF$69","v":1256569.2766156322},{"$f":"'2.2 Model'!AG199*AG$68/AG$69","v":1214882.1442160616},{"$f":"'2.2 Model'!AH199*AH$68/AH$69","v":1174577.9972515479},{"$f":"'2.2 Model'!AI199*AI$68/AI$69","v":1135610.9546887001},{"$f":"'2.2 Model'!AJ199*AJ$68/AJ$69","v":1097936.6576137196},{"$f":"'2.2 Model'!AK199*AK$68/AK$69","v":1061512.2187355394},{"$f":"'2.2 Model'!AL199*AL$68/AL$69","v":1026296.1735642182}]
[null,null,{"$f":"'2.2 Model'!C200","v":"S6"},{"$f":"'2.2 Model'!D200","v":"ARGO - Intersection"},{"$f":"'2.2 Model'!E200","v":"DKK"},null,{"$f":"'2.2 Model'!G200","v":"Assumes 2,00% of CAPEX anually"},null,{"$f":"'2.2 Model'!I200","v":"Calculated"},null,11194478.834688941,null,{"$f":"'2.2 Model'!M200*M$68/M$69","v":0},{"$f":"'2.2 Model'!N200*N$68/N$69","v":651799.36049786524},{"$f":"'2.2 Model'!O200*O$68/O$69","v":630175.68503111147},{"$f":"'2.2 Model'!P200*P$68/P$69","v":609269.38268410787},{"$f":"'2.2 Model'!Q200*Q$68/Q$69","v":589056.65434861614},{"$f":"'2.2 Model'!R200*R$68/R$69","v":569514.49046027346},{"$f":"'2.2 Model'!S200*S$68/S$69","v":550620.64480519318},{"$f":"'2.2 Model'!T200*T$68/T$69","v":532353.60919554229},{"$f":"'2.2 Model'!U200*U$68/U$69","v":514692.58898526366},{"$f":"'2.2 Model'!V200*V$68/V$69","v":497617.47939807485},{"$f":"'2.2 Model'!W200*W$68/W$69","v":481108.84264079266},{"$f":"'2.2 Model'!X200*X$68/X$69","v":465147.88577593234},{"$f":"'2.2 Model'!Y200*Y$68/Y$69","v":449716.43932838959},{"$f":"'2.2 Model'!Z200*Z$68/Z$69","v":434796.93660185538},{"$f":"'2.2 Model'!AA200*AA$68/AA$69","v":420372.3936814146},{"$f":"'2.2 Model'!AB200*AB$68/AB$69","v":406426.39009956678},{"$f":"'2.2 Model'!AC200*AC$68/AC$69","v":392943.05014365702},{"$f":"'2.2 Model'!AD200*AD$68/AD$69","v":379907.02478344087},{"$f":"'2.2 Model'!AE200*AE$68/AE$69","v":367303.47419820825},{"$f":"'2.2 Model'!AF200*AF$68/AF$69","v":355118.05088357581},{"$f":"'2.2 Model'!AG200*AG$68/AG$69","v":343336.88331871782},{"$f":"'2.2 Model'!AH200*AH$68/AH$69","v":331946.56017544284},{"$f":"'2.2 Model'!AI200*AI$68/AI$69","v":320934.11505113903},{"$f":"'2.2 Model'!AJ200*AJ$68/AJ$69","v":310287.01170821022},{"$f":"'2.2 Model'!AK200*AK$68/AK$69","v":299993.12980319856},{"$f":"'2.2 Model'!AL200*AL$68/AL$69","v":290040.7510893484}]
[null,null,{"$f":"'2.2 Model'!C201","v":"S7"},{"$f":"'2.2 Model'!D201","v":"Intersection - Havnsø"},{"$f":"'2.2 Model'!E201","v":"DKK"},null,{"$f":"'2.2 Model'!G201","v":"Assumes 2,00% of CAPEX anually"},null,{"$f":"'2.2 Model'!I201","v":"Calculated"},null,0,null,{"$f":"'2.2 Model'!M201*M$68/M$69","v":0},{"$f":"'2.2 Model'!N201*N$68/N$69","v":0},{"$f":"'2.2 Model'!O201*O$68/O$69","v":0},{"$f":"'2.2 Model'!P201*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q201*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R201*R$68/R$69","v":0},{"$f":"'2.2 Model'!S201*S$68/S$69","v":0},{"$f":"'2.2 Model'!T201*T$68/T$69","v":0},{"$f":"'2.2 Model'!U201*U$68/U$69","v":0},{"$f":"'2.2 Model'!V201*V$68/V$69","v":0},{"$f":"'2.2 Model'!W201*W$68/W$69","v":0},{"$f":"'2.2 Model'!X201*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y201*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z201*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA201*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB201*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC201*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD201*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE201*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF201*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG201*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH201*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI201*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ201*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK201*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL201*AL$68/AL$69","v":0}]
[]
[null,null,"Compression",null,"DKK",null,"Maintenance and electricity",null,"Calculated, sum of below",null,{"$f":"SUM(M163:AL163)","v":0},null,{"$f":"SUM(M165:M168)","v":0},{"$f":"SUM(N165:N168)","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]
[]
[null,null,{"$f":"'2.2 Model'!C206","v":""},{"$f":"'2.2 Model'!D206","v":""},{"$f":"'2.2 Model'!E206","v":""},null,{"$f":"'2.2 Model'!G212","v":""},null,null,null,{"$f":"SUM(M165:AL165)","v":0},null,{"$f":"('2.2 Model'!M206+'2.2 Model'!M212)*M$68/M$69","v":0},{"$f":"('2.2 Model'!N206+'2.2 Model'!N212)*N$68/N$69","v":0},{"$f":"('2.2 Model'!O206+'2.2 Model'!O212)*O$68/O$69","v":0},{"$f":"('2.2 Model'!P206+'2.2 Model'!P212)*P$68/P$69","v":0},{"$f":"('2.2 Model'!Q206+'2.2 Model'!Q212)*Q$68/Q$69","v":0},{"$f":"('2.2 Model'!R206+'2.2 Model'!R212)*R$68/R$69","v":0},{"$f":"('2.2 Model'!S206+'2.2 Model'!S212)*S$68/S$69","v":0},{"$f":"('2.2 Model'!T206+'2.2 Model'!T212)*T$68/T$69","v":0},{"$f":"('2.2 Model'!U206+'2.2 Model'!U212)*U$68/U$69","v":0},{"$f":"('2.2 Model'!V206+'2.2 Model'!V212)*V$68/V$69","v":0},{"$f":"('2.2 Model'!W206+'2.2 Model'!W212)*W$68/W$69","v":0},{"$f":"('2.2 Model'!X206+'2.2 Model'!X212)*X$68/X$69","v":0},{"$f":"('2.2 Model'!Y206+'2.2 Model'!Y212)*Y$68/Y$69","v":0},{"$f":"('2.2 Model'!Z206+'2.2 Model'!Z212)*Z$68/Z$69","v":0},{"$f":"('2.2 Model'!AA206+'2.2 Model'!AA212)*AA$68/AA$69","v":0},{"$f":"('2.2 Model'!AB206+'2.2 Model'!AB212)*AB$68/AB$69","v":0},{"$f":"('2.2 Model'!AC206+'2.2 Model'!AC212)*AC$68/AC$69","v":0},{"$f":"('2.2 Model'!AD206+'2.2 Model'!AD212)*AD$68/AD$69","v":0},{"$f":"('2.2 Model'!AE206+'2.2 Model'!AE212)*AE$68/AE$69","v":0},{"$f":"('2.2 Model'!AF206+'2.2 Model'!AF212)*AF$68/AF$69","v":0},{"$f":"('2.2 Model'!AG206+'2.2 Model'!AG212)*AG$68/AG$69","v":0},{"$f":"('2.2 Model'!AH206+'2.2 Model'!AH212)*AH$68/AH$69","v":0},{"$f":"('2.2 Model'!AI206+'2.2 Model'!AI212)*AI$68/AI$69","v":0},{"$f":"('2.2 Model'!AJ206+'2.2 Model'!AJ212)*AJ$68/AJ$69","v":0},{"$f":"('2.2 Model'!AK206+'2.2 Model'!AK212)*AK$68/AK$69","v":0},{"$f":"('2.2 Model'!AL206+'2.2 Model'!AL212)*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C207","v":""},{"$f":"'2.2 Model'!D207","v":""},{"$f":"'2.2 Model'!E207","v":""},null,{"$f":"'2.2 Model'!G213","v":""},null,null,null,{"$f":"SUM(M166:AL166)","v":0},null,{"$f":"('2.2 Model'!M207+'2.2 Model'!M213)*M$68/M$69","v":0},{"$f":"('2.2 Model'!N207+'2.2 Model'!N213)*N$68/N$69","v":0},{"$f":"('2.2 Model'!O207+'2.2 Model'!O213)*O$68/O$69","v":0},{"$f":"('2.2 Model'!P207+'2.2 Model'!P213)*P$68/P$69","v":0},{"$f":"('2.2 Model'!Q207+'2.2 Model'!Q213)*Q$68/Q$69","v":0},{"$f":"('2.2 Model'!R207+'2.2 Model'!R213)*R$68/R$69","v":0},{"$f":"('2.2 Model'!S207+'2.2 Model'!S213)*S$68/S$69","v":0},{"$f":"('2.2 Model'!T207+'2.2 Model'!T213)*T$68/T$69","v":0},{"$f":"('2.2 Model'!U207+'2.2 Model'!U213)*U$68/U$69","v":0},{"$f":"('2.2 Model'!V207+'2.2 Model'!V213)*V$68/V$69","v":0},{"$f":"('2.2 Model'!W207+'2.2 Model'!W213)*W$68/W$69","v":0},{"$f":"('2.2 Model'!X207+'2.2 Model'!X213)*X$68/X$69","v":0},{"$f":"('2.2 Model'!Y207+'2.2 Model'!Y213)*Y$68/Y$69","v":0},{"$f":"('2.2 Model'!Z207+'2.2 Model'!Z213)*Z$68/Z$69","v":0},{"$f":"('2.2 Model'!AA207+'2.2 Model'!AA213)*AA$68/AA$69","v":0},{"$f":"('2.2 Model'!AB207+'2.2 Model'!AB213)*AB$68/AB$69","v":0},{"$f":"('2.2 Model'!AC207+'2.2 Model'!AC213)*AC$68/AC$69","v":0},{"$f":"('2.2 Model'!AD207+'2.2 Model'!AD213)*AD$68/AD$69","v":0},{"$f":"('2.2 Model'!AE207+'2.2 Model'!AE213)*AE$68/AE$69","v":0},{"$f":"('2.2 Model'!AF207+'2.2 Model'!AF213)*AF$68/AF$69","v":0},{"$f":"('2.2 Model'!AG207+'2.2 Model'!AG213)*AG$68/AG$69","v":0},{"$f":"('2.2 Model'!AH207+'2.2 Model'!AH213)*AH$68/AH$69","v":0},{"$f":"('2.2 Model'!AI207+'2.2 Model'!AI213)*AI$68/AI$69","v":0},{"$f":"('2.2 Model'!AJ207+'2.2 Model'!AJ213)*AJ$68/AJ$69","v":0},{"$f":"('2.2 Model'!AK207+'2.2 Model'!AK213)*AK$68/AK$69","v":0},{"$f":"('2.2 Model'!AL207+'2.2 Model'!AL213)*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C208","v":""},{"$f":"'2.2 Model'!D208","v":""},{"$f":"'2.2 Model'!E208","v":""},null,{"$f":"'2.2 Model'!G214","v":""},null,null,null,0,null,{"$f":"('2.2 Model'!M208+'2.2 Model'!M214)*M$68/M$69","v":0},{"$f":"('2.2 Model'!N208+'2.2 Model'!N214)*N$68/N$69","v":0},{"$f":"('2.2 Model'!O208+'2.2 Model'!O214)*O$68/O$69","v":0},{"$f":"('2.2 Model'!P208+'2.2 Model'!P214)*P$68/P$69","v":0},{"$f":"('2.2 Model'!Q208+'2.2 Model'!Q214)*Q$68/Q$69","v":0},{"$f":"('2.2 Model'!R208+'2.2 Model'!R214)*R$68/R$69","v":0},{"$f":"('2.2 Model'!S208+'2.2 Model'!S214)*S$68/S$69","v":0},{"$f":"('2.2 Model'!T208+'2.2 Model'!T214)*T$68/T$69","v":0},{"$f":"('2.2 Model'!U208+'2.2 Model'!U214)*U$68/U$69","v":0},{"$f":"('2.2 Model'!V208+'2.2 Model'!V214)*V$68/V$69","v":0},{"$f":"('2.2 Model'!W208+'2.2 Model'!W214)*W$68/W$69","v":0},{"$f":"('2.2 Model'!X208+'2.2 Model'!X214)*X$68/X$69","v":0},{"$f":"('2.2 Model'!Y208+'2.2 Model'!Y214)*Y$68/Y$69","v":0},{"$f":"('2.2 Model'!Z208+'2.2 Model'!Z214)*Z$68/Z$69","v":0},{"$f":"('2.2 Model'!AA208+'2.2 Model'!AA214)*AA$68/AA$69","v":0},{"$f":"('2.2 Model'!AB208+'2.2 Model'!AB214)*AB$68/AB$69","v":0},{"$f":"('2.2 Model'!AC208+'2.2 Model'!AC214)*AC$68/AC$69","v":0},{"$f":"('2.2 Model'!AD208+'2.2 Model'!AD214)*AD$68/AD$69","v":0},{"$f":"('2.2 Model'!AE208+'2.2 Model'!AE214)*AE$68/AE$69","v":0},{"$f":"('2.2 Model'!AF208+'2.2 Model'!AF214)*AF$68/AF$69","v":0},{"$f":"('2.2 Model'!AG208+'2.2 Model'!AG214)*AG$68/AG$69","v":0},{"$f":"('2.2 Model'!AH208+'2.2 Model'!AH214)*AH$68/AH$69","v":0},{"$f":"('2.2 Model'!AI208+'2.2 Model'!AI214)*AI$68/AI$69","v":0},{"$f":"('2.2 Model'!AJ208+'2.2 Model'!AJ214)*AJ$68/AJ$69","v":0},{"$f":"('2.2 Model'!AK208+'2.2 Model'!AK214)*AK$68/AK$69","v":0},{"$f":"('2.2 Model'!AL208+'2.2 Model'!AL214)*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C209","v":""},{"$f":"'2.2 Model'!D209","v":""},{"$f":"'2.2 Model'!E209","v":""},null,{"$f":"'2.2 Model'!G215","v":""},null,null,null,0,null,{"$f":"('2.2 Model'!M209+'2.2 Model'!M215)*M$68/M$69","v":0},{"$f":"('2.2 Model'!N209+'2.2 Model'!N215)*N$68/N$69","v":0},{"$f":"('2.2 Model'!O209+'2.2 Model'!O215)*O$68/O$69","v":0},{"$f":"('2.2 Model'!P209+'2.2 Model'!P215)*P$68/P$69","v":0},{"$f":"('2.2 Model'!Q209+'2.2 Model'!Q215)*Q$68/Q$69","v":0},{"$f":"('2.2 Model'!R209+'2.2 Model'!R215)*R$68/R$69","v":0},{"$f":"('2.2 Model'!S209+'2.2 Model'!S215)*S$68/S$69","v":0},{"$f":"('2.2 Model'!T209+'2.2 Model'!T215)*T$68/T$69","v":0},{"$f":"('2.2 Model'!U209+'2.2 Model'!U215)*U$68/U$69","v":0},{"$f":"('2.2 Model'!V209+'2.2 Model'!V215)*V$68/V$69","v":0},{"$f":"('2.2 Model'!W209+'2.2 Model'!W215)*W$68/W$69","v":0},{"$f":"('2.2 Model'!X209+'2.2 Model'!X215)*X$68/X$69","v":0},{"$f":"('2.2 Model'!Y209+'2.2 Model'!Y215)*Y$68/Y$69","v":0},{"$f":"('2.2 Model'!Z209+'2.2 Model'!Z215)*Z$68/Z$69","v":0},{"$f":"('2.2 Model'!AA209+'2.2 Model'!AA215)*AA$68/AA$69","v":0},{"$f":"('2.2 Model'!AB209+'2.2 Model'!AB215)*AB$68/AB$69","v":0},{"$f":"('2.2 Model'!AC209+'2.2 Model'!AC215)*AC$68/AC$69","v":0},{"$f":"('2.2 Model'!AD209+'2.2 Model'!AD215)*AD$68/AD$69","v":0},{"$f":"('2.2 Model'!AE209+'2.2 Model'!AE215)*AE$68/AE$69","v":0},{"$f":"('2.2 Model'!AF209+'2.2 Model'!AF215)*AF$68/AF$69","v":0},{"$f":"('2.2 Model'!AG209+'2.2 Model'!AG215)*AG$68/AG$69","v":0},{"$f":"('2.2 Model'!AH209+'2.2 Model'!AH215)*AH$68/AH$69","v":0},{"$f":"('2.2 Model'!AI209+'2.2 Model'!AI215)*AI$68/AI$69","v":0},{"$f":"('2.2 Model'!AJ209+'2.2 Model'!AJ215)*AJ$68/AJ$69","v":0},{"$f":"('2.2 Model'!AK209+'2.2 Model'!AK215)*AK$68/AK$69","v":0},{"$f":"('2.2 Model'!AL209+'2.2 Model'!AL215)*AL$68/AL$69","v":0}]
[]
[null,null,"Liquefaction",null,"DKK",null,"Maintenance",null,"Calculated, sum of below",null,{"$f":"SUM(M170:AL170)","v":1535520389.6763055},null,{"$f":"SUM(M172:M173)","v":0},{"$f":"SUM(N172:N173)","v":127070742.15522593},100292871.23119619,96965619.578976423,93748750.682991415,70632855.735206991,68289585.639726192,66024054.362578869,63833682.89083454,61715977.77123341,62586061.012088276,60509746.19178205,58502313.853666052,56561478.796909362,54685031.633030847,52870836.270797603,51116827.484562621,49421008.563273802,47781449.037478,46196282.481732279,44663704.389921263,43181970.121061318,41749392.91325359,40364341.963524804,39025240.571369946,37730564.343883745]
[]
[null,null,null,{"$f":"'2.2 Model'!D219","v":"Liquefaction maintenance"},{"$f":"'2.2 Model'!E219","v":"DKK"},null,{"$f":"'2.2 Model'!G219","v":"Assumes 5,00% of CAPEX anually"},null,{"$f":"'2.2 Model'!I219","v":"Calculated"},null,{"$f":"SUM(M172:AL172)","v":810159914.67171371},null,{"$f":"'2.2 Model'!M219*M$68/M$69","v":0},{"$f":"'2.2 Model'!N219*N$68/N$69","v":47171621.125200994},{"$f":"'2.2 Model'!O219*O$68/O$69","v":45606685.827208549},{"$f":"'2.2 Model'!P219*P$68/P$69","v":44093667.813983627},{"$f":"'2.2 Model'!Q219*Q$68/Q$69","v":42630844.71115005},{"$f":"'2.2 Model'!R219*R$68/R$69","v":41216551.284713797},{"$f":"'2.2 Model'!S219*S$68/S$69","v":39849177.545410484},{"$f":"'2.2 Model'!T219*T$68/T$69","v":38527166.915941894},{"$f":"'2.2 Model'!U219*U$68/U$69","v":37249014.459014907},{"$f":"'2.2 Model'!V219*V$68/V$69","v":36013265.164166078},{"$f":"'2.2 Model'!W219*W$68/W$69","v":34818512.291421227},{"$f":"'2.2 Model'!X219*X$68/X$69","v":33663395.769904897},{"$f":"'2.2 Model'!Y219*Y$68/Y$69","v":32546600.649576295},{"$f":"'2.2 Model'!Z219*Z$68/Z$69","v":31466855.60432969},{"$f":"'2.2 Model'!AA219*AA$68/AA$69","v":30422931.484754767},{"$f":"'2.2 Model'!AB219*AB$68/AB$69","v":29413639.918909825},{"$f":"'2.2 Model'!AC219*AC$68/AC$69","v":28437831.959514715},{"$f":"'2.2 Model'!AD219*AD$68/AD$69","v":27494396.776023701},{"$f":"'2.2 Model'!AE219*AE$68/AE$69","v":26582260.390089273},{"$f":"'2.2 Model'!AF219*AF$68/AF$69","v":25700384.452977307},{"$f":"'2.2 Model'!AG219*AG$68/AG$69","v":24847765.063542042},{"$f":"'2.2 Model'!AH219*AH$68/AH$69","v":24023431.625415057},{"$f":"'2.2 Model'!AI219*AI$68/AI$69","v":23226445.742107444},{"$f":"'2.2 Model'!AJ219*AJ$68/AJ$69","v":22455900.148767386},{"$f":"'2.2 Model'!AK219*AK$68/AK$69","v":21710917.679377001},{"$f":"'2.2 Model'!AL219*AL$68/AL$69","v":20990650.268212836}]
[null,null,null,{"$f":"'2.2 Model'!D220","v":"Liquefaction electricity consumption"},{"$f":"'2.2 Model'!E220","v":"DKK"},null,{"$f":"'2.2 Model'!G220","v":"Compression power at 22,1 MW"},null,{"$f":"'2.2 Model'!I220","v":"Calculated"},null,{"$f":"SUM(M173:AL173)","v":725360475.00459158},null,{"$f":"'2.2 Model'!M220*M$68/M$69","v":0},{"$f":"'2.2 Model'!N220*N$68/N$69","v":79899121.030024946},{"$f":"'2.2 Model'!O220*O$68/O$69","v":54686185.403987639},{"$f":"'2.2 Model'!P220*P$68/P$69","v":52871951.764992788},{"$f":"'2.2 Model'!Q220*Q$68/Q$69","v":51117905.971841373},{"$f":"'2.2 Model'!R220*R$68/R$69","v":29416304.450493202},{"$f":"'2.2 Model'!S220*S$68/S$69","v":28440408.0943157},{"$f":"'2.2 Model'!T220*T$68/T$69","v":27496887.446636979},{"$f":"'2.2 Model'!U220*U$68/U$69","v":26584668.431819636},{"$f":"'2.2 Model'!V220*V$68/V$69","v":25702712.607067332},{"$f":"'2.2 Model'!W220*W$68/W$69","v":27767548.720667049},{"$f":"'2.2 Model'!X220*X$68/X$69","v":26846350.421877153},{"$f":"'2.2 Model'!Y220*Y$68/Y$69","v":25955713.204089761},{"$f":"'2.2 Model'!Z220*Z$68/Z$69","v":25094623.192579672},{"$f":"'2.2 Model'!AA220*AA$68/AA$69","v":24262100.148276079},{"$f":"'2.2 Model'!AB220*AB$68/AB$69","v":23457196.351887777},{"$f":"'2.2 Model'!AC220*AC$68/AC$69","v":22678995.525047902},{"$f":"'2.2 Model'!AD220*AD$68/AD$69","v":21926611.787250102},{"$f":"'2.2 Model'!AE220*AE$68/AE$69","v":21199188.647388726},{"$f":"'2.2 Model'!AF220*AF$68/AF$69","v":20495898.028754976},{"$f":"'2.2 Model'!AG220*AG$68/AG$69","v":19815939.326379217},{"$f":"'2.2 Model'!AH220*AH$68/AH$69","v":19158538.495646261},{"$f":"'2.2 Model'!AI220*AI$68/AI$69","v":18522947.171146147},{"$f":"'2.2 Model'!AJ220*AJ$68/AJ$69","v":17908441.814757414},{"$f":"'2.2 Model'!AK220*AK$68/AK$69","v":17314322.891992949},{"$f":"'2.2 Model'!AL220*AL$68/AL$69","v":16739914.075670909}]
[]
[null,null,"Permanent storage",null,"DKK",null,"Maintenance",null,"Calculated, sum of below",null,{"$f":"SUM(M175:AL175)","v":5757473147.9100857},null,{"$f":"SUM(M177:M194)","v":0},{"$f":"SUM(N177:N194)","v":335229301.09641874},324107949.87521058,313355553.43385285,302959871.56637913,292909070.14000636,283191707.62351322,273796722.06254363,264713418.48700899,255931456.73625514,247440839.68813288,239231901.87857407,231295298.49871615,223621994.7570526,216203255.59449634,209030635.74065048,202095970.09996545,195391364.45683861,188909186.4890762,182642057.07948601,176582841.91571158,170724643.36874488,165060792.64087182,159584842.17411304,154290558.31051683,149171914.19594994]
[]
[null,null,{"$f":"'2.2 Model'!C224","v":"I1"},{"$f":"'2.2 Model'!D224","v":"Import by pipeline"},{"$f":"'2.2 Model'!E224","v":""},null,null,null,{"$f":"'2.2 Model'!I224","v":""},null,{"$f":"SUM(M177:AL177)","v":0},null,{"$f":"'2.2 Model'!M224*M$68/M$69","v":0},{"$f":"'2.2 Model'!N224*N$68/N$69","v":0},{"$f":"'2.2 Model'!O224*O$68/O$69","v":0},{"$f":"'2.2 Model'!P224*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q224*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R224*R$68/R$69","v":0},{"$f":"'2.2 Model'!S224*S$68/S$69","v":0},{"$f":"'2.2 Model'!T224*T$68/T$69","v":0},{"$f":"'2.2 Model'!U224*U$68/U$69","v":0},{"$f":"'2.2 Model'!V224*V$68/V$69","v":0},{"$f":"'2.2 Model'!W224*W$68/W$69","v":0},{"$f":"'2.2 Model'!X224*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y224*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z224*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA224*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB224*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC224*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD224*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE224*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF224*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG224*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH224*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI224*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ224*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK224*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL224*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C225","v":"I2"},{"$f":"'2.2 Model'!D225","v":"Import by ship"},{"$f":"'2.2 Model'!E225","v":""},null,null,null,{"$f":"'2.2 Model'!I225","v":""},null,{"$f":"SUM(M178:AL178)","v":0},null,{"$f":"'2.2 Model'!M225*M$68/M$69","v":0},{"$f":"'2.2 Model'!N225*N$68/N$69","v":0},{"$f":"'2.2 Model'!O225*O$68/O$69","v":0},{"$f":"'2.2 Model'!P225*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q225*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R225*R$68/R$69","v":0},{"$f":"'2.2 Model'!S225*S$68/S$69","v":0},{"$f":"'2.2 Model'!T225*T$68/T$69","v":0},{"$f":"'2.2 Model'!U225*U$68/U$69","v":0},{"$f":"'2.2 Model'!V225*V$68/V$69","v":0},{"$f":"'2.2 Model'!W225*W$68/W$69","v":0},{"$f":"'2.2 Model'!X225*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y225*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z225*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA225*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB225*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC225*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD225*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE225*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF225*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG225*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH225*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI225*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ225*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK225*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL225*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C226","v":"E1"},{"$f":"'2.2 Model'!D226","v":"Biofos"},{"$f":"'2.2 Model'!E226","v":"DKK"},null,null,null,{"$f":"'2.2 Model'!I226","v":"Calculated"},null,{"$f":"SUM(M179:AL179)","v":28364023.937084906},null,{"$f":"'2.2 Model'!M226*M$68/M$69","v":0},{"$f":"'2.2 Model'!N226*N$68/N$69","v":1651497.3976322499},{"$f":"'2.2 Model'!O226*O$68/O$69","v":1596708.3844406586},{"$f":"'2.2 Model'!P226*P$68/P$69","v":1543737.0162364661},{"$f":"'2.2 Model'!Q226*Q$68/Q$69","v":1492522.9920011333},{"$f":"'2.2 Model'!R226*R$68/R$69","v":1443008.0112238447},{"$f":"'2.2 Model'!S226*S$68/S$69","v":1395135.7075339539},{"$f":"'2.2 Model'!T226*T$68/T$69","v":1348851.5845351971},{"$f":"'2.2 Model'!U226*U$68/U$69","v":1304102.9537686266},{"$f":"'2.2 Model'!V226*V$68/V$69","v":1260838.8747336487},{"$f":"'2.2 Model'!W226*W$68/W$69","v":1219010.0968988831},{"$f":"'2.2 Model'!X226*X$68/X$69","v":1178569.0036368351},{"$f":"'2.2 Model'!Y226*Y$68/Y$69","v":1139469.5580185514},{"$f":"'2.2 Model'!Z226*Z$68/Z$69","v":1101667.2504065617},{"$f":"'2.2 Model'!AA226*AA$68/AA$69","v":1065119.0477864384},{"$f":"'2.2 Model'!AB226*AB$68/AB$69","v":1029783.3447793056},{"$f":"'2.2 Model'!AC226*AC$68/AC$69","v":995619.91627951839},{"$f":"'2.2 Model'!AD226*AD$68/AD$69","v":962589.8716636101},{"$f":"'2.2 Model'!AE226*AE$68/AE$69","v":930655.61051837192},{"$f":"'2.2 Model'!AF226*AF$68/AF$69","v":899780.77983766771},{"$f":"'2.2 Model'!AG226*AG$68/AG$69","v":869930.23263926152},{"$f":"'2.2 Model'!AH226*AH$68/AH$69","v":841069.98795454693},{"$f":"'2.2 Model'!AI226*AI$68/AI$69","v":813167.19214562816},{"$f":"'2.2 Model'!AJ226*AJ$68/AJ$69","v":786190.08150572586},{"$f":"'2.2 Model'!AK226*AK$68/AK$69","v":760107.94610032265},{"$f":"'2.2 Model'!AL226*AL$68/AL$69","v":734891.0948078949}]
[null,null,{"$f":"'2.2 Model'!C227","v":"E2"},{"$f":"'2.2 Model'!D227","v":"Amagerværket (HOFOR)"},{"$f":"'2.2 Model'!E227","v":"DKK"},null,null,null,{"$f":"'2.2 Model'!I227","v":"Calculated"},null,2020019074.9009576,null,{"$f":"'2.2 Model'!M227*M$68/M$69","v":0},{"$f":"'2.2 Model'!N227*N$68/N$69","v":117615760.47059622},{"$f":"'2.2 Model'!O227*O$68/O$69","v":113713815.81043427},{"$f":"'2.2 Model'!P227*P$68/P$69","v":109941319.55132033},{"$f":"'2.2 Model'!Q227*Q$68/Q$69","v":106293977.19653721},{"$f":"'2.2 Model'!R227*R$68/R$69","v":102767636.72082271},{"$f":"'2.2 Model'!S227*S$68/S$69","v":99358283.843828589},{"$f":"'2.2 Model'!T227*T$68/T$69","v":96062037.460384041},{"$f":"'2.2 Model'!U227*U$68/U$69","v":92875145.222361818},{"$f":"'2.2 Model'!V227*V$68/V$69","v":89793979.26711759},{"$f":"'2.2 Model'!W227*W$68/W$69","v":86815032.087639764},{"$f":"'2.2 Model'!X227*X$68/X$69","v":83934912.539708599},{"$f":"'2.2 Model'!Y227*Y$68/Y$69","v":81150341.981519207},{"$f":"'2.2 Model'!Z227*Z$68/Z$69","v":78458150.541374028},{"$f":"'2.2 Model'!AA227*AA$68/AA$69","v":75855273.50919573},{"$f":"'2.2 Model'!AB227*AB$68/AB$69","v":73338747.847753227},{"$f":"'2.2 Model'!AC227*AC$68/AC$69","v":70905708.81962873},{"$f":"'2.2 Model'!AD227*AD$68/AD$69","v":68553386.726086527},{"$f":"'2.2 Model'!AE227*AE$68/AE$69","v":66279103.754131064},{"$f":"'2.2 Model'!AF227*AF$68/AF$69","v":64080270.928164631},{"$f":"'2.2 Model'!AG227*AG$68/AG$69","v":61954385.162775278},{"$f":"'2.2 Model'!AH227*AH$68/AH$69","v":59899026.41329933},{"$f":"'2.2 Model'!AI227*AI$68/AI$69","v":57911854.920914985},{"$f":"'2.2 Model'!AJ227*AJ$68/AJ$69","v":55990608.549131081},{"$f":"'2.2 Model'!AK227*AK$68/AK$69","v":54133100.208638579},{"$f":"'2.2 Model'!AL227*AL$68/AL$69","v":52337215.367593706}]
[null,null,{"$f":"'2.2 Model'!C228","v":"E3"},{"$f":"'2.2 Model'!D228","v":"Amager Bakke (ARC)"},{"$f":"'2.2 Model'!E228","v":"DKK"},null,null,null,{"$f":"'2.2 Model'!I228","v":"Calculated"},null,1231718948.1103401,null,{"$f":"'2.2 Model'!M228*M$68/M$69","v":0},{"$f":"'2.2 Model'!N228*N$68/N$69","v":71716927.116217211},{"$f":"'2.2 Model'!O228*O$68/O$69","v":69337692.567337975},{"$f":"'2.2 Model'!P228*P$68/P$69","v":67037389.970317282},{"$f":"'2.2 Model'!Q228*Q$68/Q$69","v":64813400.729595862},{"$f":"'2.2 Model'!R228*R$68/R$69","v":62663193.122452877},{"$f":"'2.2 Model'!S228*S$68/S$69","v":60584319.416968651},{"$f":"'2.2 Model'!T228*T$68/T$69","v":58574413.085600026},{"$f":"'2.2 Model'!U228*U$68/U$69","v":56631186.111196235},{"$f":"'2.2 Model'!V228*V$68/V$69","v":54752426.382388778},{"$f":"'2.2 Model'!W228*W$68/W$69","v":52935995.175390095},{"$f":"'2.2 Model'!X228*X$68/X$69","v":51179824.719334513},{"$f":"'2.2 Model'!Y228*Y$68/Y$69","v":49481915.842389762},{"$f":"'2.2 Model'!Z228*Z$68/Z$69","v":47840335.695959777},{"$f":"'2.2 Model'!AA228*AA$68/AA$69","v":46253215.554387644},{"$f":"'2.2 Model'!AB228*AB$68/AB$69","v":44718748.687654413},{"$f":"'2.2 Model'!AC228*AC$68/AC$69","v":43235188.304651663},{"$f":"'2.2 Model'!AD228*AD$68/AD$69","v":41800845.564686909},{"$f":"'2.2 Model'!AE228*AE$68/AE$69","v":40414087.654957965},{"$f":"'2.2 Model'!AF228*AF$68/AF$69","v":39073335.931807704},{"$f":"'2.2 Model'!AG228*AG$68/AG$69","v":37777064.123643465},{"$f":"'2.2 Model'!AH228*AH$68/AH$69","v":36523796.5934752},{"$f":"'2.2 Model'!AI228*AI$68/AI$69","v":35312106.659094505},{"$f":"'2.2 Model'!AJ228*AJ$68/AJ$69","v":34140614.968982369},{"$f":"'2.2 Model'!AK228*AK$68/AK$69","v":33007987.932096694},{"$f":"'2.2 Model'!AL228*AL$68/AL$69","v":31912936.19975226}]
[null,null,{"$f":"'2.2 Model'!C229","v":"E4"},{"$f":"'2.2 Model'!D229","v":"Avedøre (Ørsted)"},{"$f":"'2.2 Model'!E229","v":"DKK"},null,null,null,{"$f":"'2.2 Model'!I229","v":"Calculated"},null,369515684.43310189,null,{"$f":"'2.2 Model'!M229*M$68/M$69","v":0},{"$f":"'2.2 Model'!N229*N$68/N$69","v":21515078.134865161},{"$f":"'2.2 Model'!O229*O$68/O$69","v":20801307.770201389},{"$f":"'2.2 Model'!P229*P$68/P$69","v":20111216.991095185},{"$f":"'2.2 Model'!Q229*Q$68/Q$69","v":19444020.218878757},{"$f":"'2.2 Model'!R229*R$68/R$69","v":18798957.936735861},{"$f":"'2.2 Model'!S229*S$68/S$69","v":18175295.825090591},{"$f":"'2.2 Model'!T229*T$68/T$69","v":17572323.925680004},{"$f":"'2.2 Model'!U229*U$68/U$69","v":16989355.833358865},{"$f":"'2.2 Model'!V229*V$68/V$69","v":16425727.914716633},{"$f":"'2.2 Model'!W229*W$68/W$69","v":15880798.552617026},{"$f":"'2.2 Model'!X229*X$68/X$69","v":15353947.415800352},{"$f":"'2.2 Model'!Y229*Y$68/Y$69","v":14844574.752716927},{"$f":"'2.2 Model'!Z229*Z$68/Z$69","v":14352100.708787931},{"$f":"'2.2 Model'!AA229*AA$68/AA$69","v":13875964.666316291},{"$f":"'2.2 Model'!AB229*AB$68/AB$69","v":13415624.606296321},{"$f":"'2.2 Model'!AC229*AC$68/AC$69","v":12970556.491395498},{"$f":"'2.2 Model'!AD229*AD$68/AD$69","v":12540253.669406073},{"$f":"'2.2 Model'!AE229*AE$68/AE$69","v":12124226.296487387},{"$f":"'2.2 Model'!AF229*AF$68/AF$69","v":11722000.77954231},{"$f":"'2.2 Model'!AG229*AG$68/AG$69","v":11333119.237093037},{"$f":"'2.2 Model'!AH229*AH$68/AH$69","v":10957138.97804256},{"$f":"'2.2 Model'!AI229*AI$68/AI$69","v":10593631.997728352},{"$f":"'2.2 Model'!AJ229*AJ$68/AJ$69","v":10242184.490694709},{"$f":"'2.2 Model'!AK229*AK$68/AK$69","v":9902396.3796290066},{"$f":"'2.2 Model'!AL229*AL$68/AL$69","v":9573880.8599256761}]
[null,null,{"$f":"'2.2 Model'!C230","v":"E5"},{"$f":"'2.2 Model'!D230","v":"Vestforbrænding"},{"$f":"'2.2 Model'!E230","v":"DKK"},null,null,null,{"$f":"'2.2 Model'!I230","v":"Calculated"},null,1245652152.8513634,null,{"$f":"'2.2 Model'!M230*M$68/M$69","v":0},{"$f":"'2.2 Model'!N230*N$68/N$69","v":72528188.995755851},{"$f":"'2.2 Model'!O230*O$68/O$69","v":70122040.545659691},{"$f":"'2.2 Model'!P230*P$68/P$69","v":67795716.925661504},{"$f":"'2.2 Model'!Q230*Q$68/Q$69","v":65546569.91864904},{"$f":"'2.2 Model'!R230*R$68/R$69","v":63372039.163054056},{"$f":"'2.2 Model'!S230*S$68/S$69","v":61269649.23821339},{"$f":"'2.2 Model'!T230*T$68/T$69","v":59237006.846424326},{"$f":"'2.2 Model'!U230*U$68/U$69","v":57271798.088486083},{"$f":"'2.2 Model'!V230*V$68/V$69","v":55371785.829626352},{"$f":"'2.2 Model'!W230*W$68/W$69","v":53534807.152814098},{"$f":"'2.2 Model'!X230*X$68/X$69","v":51758770.896559618},{"$f":"'2.2 Model'!Y230*Y$68/Y$69","v":50041655.274398871},{"$f":"'2.2 Model'!Z230*Z$68/Z$69","v":48381505.573352471},{"$f":"'2.2 Model'!AA230*AA$68/AA$69","v":46776431.92873887},{"$f":"'2.2 Model'!AB230*AB$68/AB$69","v":45224607.172809146},{"$f":"'2.2 Model'!AC230*AC$68/AC$69","v":43724264.75475388},{"$f":"'2.2 Model'!AD230*AD$68/AD$69","v":42273696.729714639},{"$f":"'2.2 Model'!AE230*AE$68/AE$69","v":40871251.814510845},{"$f":"'2.2 Model'!AF230*AF$68/AF$69","v":39515333.507868305},{"$f":"'2.2 Model'!AG230*AG$68/AG$69","v":38204398.273010112},{"$f":"'2.2 Model'!AH230*AH$68/AH$69","v":36936953.780540593},{"$f":"'2.2 Model'!AI230*AI$68/AI$69","v":35711557.209622175},{"$f":"'2.2 Model'!AJ230*AJ$68/AJ$69","v":34526813.605511487},{"$f":"'2.2 Model'!AK230*AK$68/AK$69","v":33381374.29158457},{"$f":"'2.2 Model'!AL230*AL$68/AL$69","v":32273935.334043849}]
[null,null,{"$f":"'2.2 Model'!C231","v":"E6"},{"$f":"'2.2 Model'!D231","v":"ARGO"},{"$f":"'2.2 Model'!E231","v":"DKK"},null,null,null,{"$f":"'2.2 Model'!I231","v":"Calculated"},null,862203263.67723787,null,{"$f":"'2.2 Model'!M231*M$68/M$69","v":0},{"$f":"'2.2 Model'!N231*N$68/N$69","v":50201848.981352046},{"$f":"'2.2 Model'!O231*O$68/O$69","v":48536384.797136582},{"$f":"'2.2 Model'!P231*P$68/P$69","v":46926172.979222097},{"$f":"'2.2 Model'!Q231*Q$68/Q$69","v":45369380.510717101},{"$f":"'2.2 Model'!R231*R$68/R$69","v":43864235.185717009},{"$f":"'2.2 Model'!S231*S$68/S$69","v":42409023.591878049},{"$f":"'2.2 Model'!T231*T$68/T$69","v":41002089.159920014},{"$f":"'2.2 Model'!U231*U$68/U$69","v":39641830.277837358},{"$f":"'2.2 Model'!V231*V$68/V$69","v":38326698.467672147},{"$f":"'2.2 Model'!W231*W$68/W$69","v":37055196.622773066},{"$f":"'2.2 Model'!X231*X$68/X$69","v":35825877.303534158},{"$f":"'2.2 Model'!Y231*Y$68/Y$69","v":34637341.089672834},{"$f":"'2.2 Model'!Z231*Z$68/Z$69","v":33488234.987171836},{"$f":"'2.2 Model'!AA231*AA$68/AA$69","v":32377250.888071347},{"$f":"'2.2 Model'!AB231*AB$68/AB$69","v":31303124.081358086},{"$f":"'2.2 Model'!AC231*AC$68/AC$69","v":30264631.813256159},{"$f":"'2.2 Model'!AD231*AD$68/AD$69","v":29260591.895280834},{"$f":"'2.2 Model'!AE231*AE$68/AE$69","v":28289861.358470574},{"$f":"'2.2 Model'!AF231*AF$68/AF$69","v":27351335.152265392},{"$f":"'2.2 Model'!AG231*AG$68/AG$69","v":26443944.886550423},{"$f":"'2.2 Model'!AH231*AH$68/AH$69","v":25566657.615432639},{"$f":"'2.2 Model'!AI231*AI$68/AI$69","v":24718474.66136615},{"$f":"'2.2 Model'!AJ231*AJ$68/AJ$69","v":23898430.478287656},{"$f":"'2.2 Model'!AK231*AK$68/AK$69","v":23105591.552467685},{"$f":"'2.2 Model'!AL231*AL$68/AL$69","v":22339055.339826576}]
[null,null,{"$f":"'2.2 Model'!C232","v":""},{"$f":"'2.2 Model'!D232","v":""},{"$f":"'2.2 Model'!E232","v":""},null,null,null,{"$f":"'2.2 Model'!I232","v":""},null,0,null,{"$f":"'2.2 Model'!M232*M$68/M$69","v":0},{"$f":"'2.2 Model'!N232*N$68/N$69","v":0},{"$f":"'2.2 Model'!O232*O$68/O$69","v":0},{"$f":"'2.2 Model'!P232*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q232*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R232*R$68/R$69","v":0},{"$f":"'2.2 Model'!S232*S$68/S$69","v":0},{"$f":"'2.2 Model'!T232*T$68/T$69","v":0},{"$f":"'2.2 Model'!U232*U$68/U$69","v":0},{"$f":"'2.2 Model'!V232*V$68/V$69","v":0},{"$f":"'2.2 Model'!W232*W$68/W$69","v":0},{"$f":"'2.2 Model'!X232*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y232*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z232*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA232*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB232*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC232*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD232*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE232*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF232*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG232*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH232*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI232*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ232*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK232*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL232*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C233","v":""},{"$f":"'2.2 Model'!D233","v":""},{"$f":"'2.2 Model'!E233","v":""},null,null,null,{"$f":"'2.2 Model'!I233","v":""},null,0,null,{"$f":"'2.2 Model'!M233*M$68/M$69","v":0},{"$f":"'2.2 Model'!N233*N$68/N$69","v":0},{"$f":"'2.2 Model'!O233*O$68/O$69","v":0},{"$f":"'2.2 Model'!P233*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q233*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R233*R$68/R$69","v":0},{"$f":"'2.2 Model'!S233*S$68/S$69","v":0},{"$f":"'2.2 Model'!T233*T$68/T$69","v":0},{"$f":"'2.2 Model'!U233*U$68/U$69","v":0},{"$f":"'2.2 Model'!V233*V$68/V$69","v":0},{"$f":"'2.2 Model'!W233*W$68/W$69","v":0},{"$f":"'2.2 Model'!X233*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y233*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z233*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA233*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB233*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC233*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD233*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE233*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF233*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG233*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH233*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI233*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ233*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK233*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL233*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C234","v":""},{"$f":"'2.2 Model'!D234","v":""},{"$f":"'2.2 Model'!E234","v":""},null,null,null,{"$f":"'2.2 Model'!I234","v":""},null,0,null,{"$f":"'2.2 Model'!M234*M$68/M$69","v":0},{"$f":"'2.2 Model'!N234*N$68/N$69","v":0},{"$f":"'2.2 Model'!O234*O$68/O$69","v":0},{"$f":"'2.2 Model'!P234*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q234*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R234*R$68/R$69","v":0},{"$f":"'2.2 Model'!S234*S$68/S$69","v":0},{"$f":"'2.2 Model'!T234*T$68/T$69","v":0},{"$f":"'2.2 Model'!U234*U$68/U$69","v":0},{"$f":"'2.2 Model'!V234*V$68/V$69","v":0},{"$f":"'2.2 Model'!W234*W$68/W$69","v":0},{"$f":"'2.2 Model'!X234*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y234*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z234*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA234*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB234*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC234*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD234*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE234*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF234*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG234*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH234*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI234*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ234*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK234*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL234*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C235","v":""},{"$f":"'2.2 Model'!D235","v":""},{"$f":"'2.2 Model'!E235","v":""},null,null,null,{"$f":"'2.2 Model'!I235","v":""},null,0,null,{"$f":"'2.2 Model'!M235*M$68/M$69","v":0},{"$f":"'2.2 Model'!N235*N$68/N$69","v":0},{"$f":"'2.2 Model'!O235*O$68/O$69","v":0},{"$f":"'2.2 Model'!P235*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q235*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R235*R$68/R$69","v":0},{"$f":"'2.2 Model'!S235*S$68/S$69","v":0},{"$f":"'2.2 Model'!T235*T$68/T$69","v":0},{"$f":"'2.2 Model'!U235*U$68/U$69","v":0},{"$f":"'2.2 Model'!V235*V$68/V$69","v":0},{"$f":"'2.2 Model'!W235*W$68/W$69","v":0},{"$f":"'2.2 Model'!X235*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y235*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z235*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA235*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB235*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC235*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD235*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE235*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF235*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG235*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH235*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI235*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ235*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK235*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL235*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C236","v":""},{"$f":"'2.2 Model'!D236","v":""},{"$f":"'2.2 Model'!E236","v":""},null,null,null,{"$f":"'2.2 Model'!I236","v":""},null,0,null,{"$f":"'2.2 Model'!M236*M$68/M$69","v":0},{"$f":"'2.2 Model'!N236*N$68/N$69","v":0},{"$f":"'2.2 Model'!O236*O$68/O$69","v":0},{"$f":"'2.2 Model'!P236*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q236*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R236*R$68/R$69","v":0},{"$f":"'2.2 Model'!S236*S$68/S$69","v":0},{"$f":"'2.2 Model'!T236*T$68/T$69","v":0},{"$f":"'2.2 Model'!U236*U$68/U$69","v":0},{"$f":"'2.2 Model'!V236*V$68/V$69","v":0},{"$f":"'2.2 Model'!W236*W$68/W$69","v":0},{"$f":"'2.2 Model'!X236*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y236*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z236*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA236*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB236*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC236*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD236*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE236*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF236*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG236*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH236*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI236*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ236*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK236*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL236*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C237","v":""},{"$f":"'2.2 Model'!D237","v":""},{"$f":"'2.2 Model'!E237","v":""},null,null,null,{"$f":"'2.2 Model'!I237","v":""},null,0,null,{"$f":"'2.2 Model'!M237*M$68/M$69","v":0},{"$f":"'2.2 Model'!N237*N$68/N$69","v":0},{"$f":"'2.2 Model'!O237*O$68/O$69","v":0},{"$f":"'2.2 Model'!P237*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q237*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R237*R$68/R$69","v":0},{"$f":"'2.2 Model'!S237*S$68/S$69","v":0},{"$f":"'2.2 Model'!T237*T$68/T$69","v":0},{"$f":"'2.2 Model'!U237*U$68/U$69","v":0},{"$f":"'2.2 Model'!V237*V$68/V$69","v":0},{"$f":"'2.2 Model'!W237*W$68/W$69","v":0},{"$f":"'2.2 Model'!X237*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y237*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z237*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA237*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB237*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC237*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD237*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE237*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF237*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG237*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH237*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI237*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ237*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK237*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL237*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C238","v":""},{"$f":"'2.2 Model'!D238","v":""},{"$f":"'2.2 Model'!E238","v":""},null,null,null,{"$f":"'2.2 Model'!I238","v":""},null,0,null,{"$f":"'2.2 Model'!M238*M$68/M$69","v":0},{"$f":"'2.2 Model'!N238*N$68/N$69","v":0},{"$f":"'2.2 Model'!O238*O$68/O$69","v":0},{"$f":"'2.2 Model'!P238*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q238*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R238*R$68/R$69","v":0},{"$f":"'2.2 Model'!S238*S$68/S$69","v":0},{"$f":"'2.2 Model'!T238*T$68/T$69","v":0},{"$f":"'2.2 Model'!U238*U$68/U$69","v":0},{"$f":"'2.2 Model'!V238*V$68/V$69","v":0},{"$f":"'2.2 Model'!W238*W$68/W$69","v":0},{"$f":"'2.2 Model'!X238*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y238*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z238*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA238*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB238*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC238*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD238*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE238*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF238*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG238*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH238*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI238*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ238*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK238*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL238*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C239","v":""},{"$f":"'2.2 Model'!D239","v":""},{"$f":"'2.2 Model'!E239","v":""},null,null,null,{"$f":"'2.2 Model'!I239","v":""},null,0,null,{"$f":"'2.2 Model'!M239*M$68/M$69","v":0},{"$f":"'2.2 Model'!N239*N$68/N$69","v":0},{"$f":"'2.2 Model'!O239*O$68/O$69","v":0},{"$f":"'2.2 Model'!P239*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q239*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R239*R$68/R$69","v":0},{"$f":"'2.2 Model'!S239*S$68/S$69","v":0},{"$f":"'2.2 Model'!T239*T$68/T$69","v":0},{"$f":"'2.2 Model'!U239*U$68/U$69","v":0},{"$f":"'2.2 Model'!V239*V$68/V$69","v":0},{"$f":"'2.2 Model'!W239*W$68/W$69","v":0},{"$f":"'2.2 Model'!X239*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y239*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z239*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA239*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB239*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC239*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD239*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE239*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF239*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG239*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH239*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI239*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ239*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK239*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL239*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C240","v":""},{"$f":"'2.2 Model'!D240","v":""},{"$f":"'2.2 Model'!E240","v":""},null,null,null,{"$f":"'2.2 Model'!I240","v":""},null,0,null,{"$f":"'2.2 Model'!M240*M$68/M$69","v":0},{"$f":"'2.2 Model'!N240*N$68/N$69","v":0},{"$f":"'2.2 Model'!O240*O$68/O$69","v":0},{"$f":"'2.2 Model'!P240*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q240*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R240*R$68/R$69","v":0},{"$f":"'2.2 Model'!S240*S$68/S$69","v":0},{"$f":"'2.2 Model'!T240*T$68/T$69","v":0},{"$f":"'2.2 Model'!U240*U$68/U$69","v":0},{"$f":"'2.2 Model'!V240*V$68/V$69","v":0},{"$f":"'2.2 Model'!W240*W$68/W$69","v":0},{"$f":"'2.2 Model'!X240*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y240*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z240*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA240*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB240*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC240*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD240*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE240*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF240*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG240*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH240*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI240*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ240*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK240*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL240*AL$68/AL$69","v":0}]
[null,null,{"$f":"'2.2 Model'!C241","v":""},{"$f":"'2.2 Model'!D241","v":""},{"$f":"'2.2 Model'!E241","v":""},null,null,null,{"$f":"'2.2 Model'!I241","v":""},null,{"$f":"SUM(M194:AL194)","v":0},null,{"$f":"'2.2 Model'!M241*M$68/M$69","v":0},{"$f":"'2.2 Model'!N241*N$68/N$69","v":0},{"$f":"'2.2 Model'!O241*O$68/O$69","v":0},{"$f":"'2.2 Model'!P241*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q241*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R241*R$68/R$69","v":0},{"$f":"'2.2 Model'!S241*S$68/S$69","v":0},{"$f":"'2.2 Model'!T241*T$68/T$69","v":0},{"$f":"'2.2 Model'!U241*U$68/U$69","v":0},{"$f":"'2.2 Model'!V241*V$68/V$69","v":0},{"$f":"'2.2 Model'!W241*W$68/W$69","v":0},{"$f":"'2.2 Model'!X241*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y241*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z241*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA241*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB241*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC241*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD241*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE241*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF241*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG241*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH241*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI241*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ241*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK241*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL241*AL$68/AL$69","v":0}]
[]
[null,null,"Harbour facilities",null,"DKK",null,"Maintenance",null,"Calculated, sum of below",null,{"$f":"SUM(M196:AL196)","v":352666462.62693572},null,{"$f":"SUM(M198)","v":0},{"$f":"SUM(N198)","v":18077944.241582897},17478202.01555882,16898356.451061606,16337747.469272837,15795736.889723502,15271707.703808503,14765063.372402534,14275227.146777805,13801641.412050582,13343767.05240909,16346068.926575363,15803782.279722152,15279486.185134215,14772583.799845399,14282498.08136712,13808671.130800439,13350563.557740705,12907653.866251679,12479437.861210156,12065428.074345363,11866649.066943021,11472968.766143961,11092348.94925767,10724356.330087984,10368571.996862318]
[]
[null,null,null,{"$f":"'2.2 Model'!D246","v":"Harbour facilities"},{"$f":"'2.2 Model'!E246","v":"DKK"},null,{"$f":"'2.2 Model'!G246","v":"Based on 1 existing berths"},null,{"$f":"'2.2 Model'!I246","v":"Calculated"},null,{"$f":"SUM(M198:AL198)","v":352666462.62693572},null,{"$f":"'2.2 Model'!M246*M$68/M$69","v":0},{"$f":"'2.2 Model'!N246*N$68/N$69","v":18077944.241582897},{"$f":"'2.2 Model'!O246*O$68/O$69","v":17478202.01555882},{"$f":"'2.2 Model'!P246*P$68/P$69","v":16898356.451061606},{"$f":"'2.2 Model'!Q246*Q$68/Q$69","v":16337747.469272837},{"$f":"'2.2 Model'!R246*R$68/R$69","v":15795736.889723502},{"$f":"'2.2 Model'!S246*S$68/S$69","v":15271707.703808503},{"$f":"'2.2 Model'!T246*T$68/T$69","v":14765063.372402534},{"$f":"'2.2 Model'!U246*U$68/U$69","v":14275227.146777805},{"$f":"'2.2 Model'!V246*V$68/V$69","v":13801641.412050582},{"$f":"'2.2 Model'!W246*W$68/W$69","v":13343767.05240909},{"$f":"'2.2 Model'!X246*X$68/X$69","v":16346068.926575363},{"$f":"'2.2 Model'!Y246*Y$68/Y$69","v":15803782.279722152},{"$f":"'2.2 Model'!Z246*Z$68/Z$69","v":15279486.185134215},{"$f":"'2.2 Model'!AA246*AA$68/AA$69","v":14772583.799845399},{"$f":"'2.2 Model'!AB246*AB$68/AB$69","v":14282498.08136712},{"$f":"'2.2 Model'!AC246*AC$68/AC$69","v":13808671.130800439},{"$f":"'2.2 Model'!AD246*AD$68/AD$69","v":13350563.557740705},{"$f":"'2.2 Model'!AE246*AE$68/AE$69","v":12907653.866251679},{"$f":"'2.2 Model'!AF246*AF$68/AF$69","v":12479437.861210156},{"$f":"'2.2 Model'!AG246*AG$68/AG$69","v":12065428.074345363},{"$f":"'2.2 Model'!AH246*AH$68/AH$69","v":11866649.066943021},{"$f":"'2.2 Model'!AI246*AI$68/AI$69","v":11472968.766143961},{"$f":"'2.2 Model'!AJ246*AJ$68/AJ$69","v":11092348.94925767},{"$f":"'2.2 Model'!AK246*AK$68/AK$69","v":10724356.330087984},{"$f":"'2.2 Model'!AL246*AL$68/AL$69","v":10368571.996862318}]
[]
[null,null,"Shipping",null,"DKK",null,"Maintenance",null,"Calculated, sum of below",null,{"$f":"SUM(M200:AL200)","v":4552073938.7992353},null,{"$f":"SUM(M202:M204)","v":0},{"$f":"SUM(N202:N204)","v":265044842.73570794},256251885.8676987,247750638.46924424,239531422.97500396,231584882.8763071,223901972.06998411,216473944.5605534,209292344.50404212,202348996.5821071,195635996.69549689,189145702.96626246,182870727.03847173,176803925.6675272,170938392.58850968,165267450.65429375,159784644.23448306,154483731.86651441,149358679.15056372,144403651.88016587,139613009.40072909,134981298.18838266,130503245.64184859,126173754.08027071,121987894.94016695,117940903.16490075]
[]
[null,null,null,{"$f":"'2.2 Model'!D250","v":"Ship fixed OPEX"},{"$f":"'2.2 Model'!E250","v":"DKK"},null,{"$f":"'2.2 Model'!G250","v":"3 medium pressure ship(s) with 13.000 tons capacity"},null,{"$f":"'2.2 Model'!I250","v":"Calculated"},null,{"$f":"SUM(M202:AL202)","v":2742560322.5659008},null,{"$f":"'2.2 Model'!M250*M$68/M$69","v":0},{"$f":"'2.2 Model'!N250*N$68/N$69","v":159685778.21023187},{"$f":"'2.2 Model'!O250*O$68/O$69","v":154388145.75775975},{"$f":"'2.2 Model'!P250*P$68/P$69","v":149266264.14494306},{"$f":"'2.2 Model'!Q250*Q$68/Q$69","v":144314302.77520564},{"$f":"'2.2 Model'!R250*R$68/R$69","v":139526624.48408505},{"$f":"'2.2 Model'!S250*S$68/S$69","v":134897779.1220538},{"$f":"'2.2 Model'!T250*T$68/T$69","v":130422497.35023212},{"$f":"'2.2 Model'!U250*U$68/U$69","v":126095684.64193058},{"$f":"'2.2 Model'!V250*V$68/V$69","v":121912415.48319356},{"$f":"'2.2 Model'!W250*W$68/W$69","v":117867927.76574163},{"$f":"'2.2 Model'!X250*X$68/X$69","v":113957617.36593032},{"$f":"'2.2 Model'!Y250*Y$68/Y$69","v":110177032.90355347},{"$f":"'2.2 Model'!Z250*Z$68/Z$69","v":106521870.67452563},{"$f":"'2.2 Model'!AA250*AA$68/AA$69","v":102987969.75167406},{"$f":"'2.2 Model'!AB250*AB$68/AB$69","v":99571307.248064041},{"$f":"'2.2 Model'!AC250*AC$68/AC$69","v":96267993.737464771},{"$f":"'2.2 Model'!AD250*AD$68/AD$69","v":93074268.826743186},{"$f":"'2.2 Model'!AE250*AE$68/AE$69","v":89986496.875145078},{"$f":"'2.2 Model'!AF250*AF$68/AF$69","v":87001162.855590507},{"$f":"'2.2 Model'!AG250*AG$68/AG$69","v":84114868.353272334},{"$f":"'2.2 Model'!AH250*AH$68/AH$69","v":81324327.697002649},{"$f":"'2.2 Model'!AI250*AI$68/AI$69","v":78626364.21890302},{"$f":"'2.2 Model'!AJ250*AJ$68/AJ$69","v":76017906.638181135},{"$f":"'2.2 Model'!AK250*AK$68/AK$69","v":73495985.564876541},{"$f":"'2.2 Model'!AL250*AL$68/AL$69","v":71057730.119596288}]
[null,null,null,{"$f":"'2.2 Model'!D251","v":"Harbour fees"},{"$f":"'2.2 Model'!E251","v":"DKK"},null,{"$f":"'2.2 Model'!G251","v":"3 ship(s) with 84 cycles per year"},null,{"$f":"'2.2 Model'!I251","v":"Calculated"},null,{"$f":"SUM(M203:AL203)","v":537268299.84821212},null,{"$f":"'2.2 Model'!M251*M$68/M$69","v":0},{"$f":"'2.2 Model'!N251*N$68/N$69","v":31282486.610424742},{"$f":"'2.2 Model'!O251*O$68/O$69","v":30244678.997756626},{"$f":"'2.2 Model'!P251*P$68/P$69","v":29241301.021527737},{"$f":"'2.2 Model'!Q251*Q$68/Q$69","v":28271210.466311179},{"$f":"'2.2 Model'!R251*R$68/R$69","v":27333303.010082845},{"$f":"'2.2 Model'!S251*S$68/S$69","v":26426510.967094313},{"$f":"'2.2 Model'!T251*T$68/T$69","v":25549802.072451372},{"$f":"'2.2 Model'!U251*U$68/U$69","v":24702178.307014599},{"$f":"'2.2 Model'!V251*V$68/V$69","v":23882674.761284258},{"$f":"'2.2 Model'!W251*W$68/W$69","v":23090358.536976248},{"$f":"'2.2 Model'!X251*X$68/X$69","v":22324327.685038652},{"$f":"'2.2 Model'!Y251*Y$68/Y$69","v":21583710.178899929},{"$f":"'2.2 Model'!Z251*Z$68/Z$69","v":20867662.921780027},{"$f":"'2.2 Model'!AA251*AA$68/AA$69","v":20175370.786934242},{"$f":"'2.2 Model'!AB251*AB$68/AB$69","v":19506045.689737376},{"$f":"'2.2 Model'!AC251*AC$68/AC$69","v":18858925.690551776},{"$f":"'2.2 Model'!AD251*AD$68/AD$69","v":18233274.127358112},{"$f":"'2.2 Model'!AE251*AE$68/AE$69","v":17628378.777161397},{"$f":"'2.2 Model'!AF251*AF$68/AF$69","v":17043551.045217656},{"$f":"'2.2 Model'!AG251*AG$68/AG$69","v":16478125.181158304},{"$f":"'2.2 Model'!AH251*AH$68/AH$69","v":15931457.521119878},{"$f":"'2.2 Model'!AI251*AI$68/AI$69","v":15402925.755016373},{"$f":"'2.2 Model'!AJ251*AJ$68/AJ$69","v":14891928.218120096},{"$f":"'2.2 Model'!AK251*AK$68/AK$69","v":14397883.206144549},{"$f":"'2.2 Model'!AL251*AL$68/AL$69","v":13920228.313049708}]
[null,null,null,{"$f":"'2.2 Model'!D252","v":"Fuel cost"},{"$f":"'2.2 Model'!E252","v":"DKK"},null,{"$f":"'2.2 Model'!G252","v":"350 operating days"},null,{"$f":"'2.2 Model'!I252","v":"Calculated"},null,1272245316.385124,null,{"$f":"'2.2 Model'!M252*M$68/M$69","v":0},{"$f":"'2.2 Model'!N252*N$68/N$69","v":74076577.915051326},{"$f":"'2.2 Model'!O252*O$68/O$69","v":71619061.112182319},{"$f":"'2.2 Model'!P252*P$68/P$69","v":69243073.302773431},{"$f":"'2.2 Model'!Q252*Q$68/Q$69","v":66945909.733487122},{"$f":"'2.2 Model'!R252*R$68/R$69","v":64724955.382139213},{"$f":"'2.2 Model'!S252*S$68/S$69","v":62577681.980836004},{"$f":"'2.2 Model'!T252*T$68/T$69","v":60501645.137869887},{"$f":"'2.2 Model'!U252*U$68/U$69","v":58494481.555096954},{"$f":"'2.2 Model'!V252*V$68/V$69","v":56553906.337629288},{"$f":"'2.2 Model'!W252*W$68/W$69","v":54677710.392779022},{"$f":"'2.2 Model'!X252*X$68/X$69","v":52863757.915293477},{"$f":"'2.2 Model'!Y252*Y$68/Y$69","v":51109983.956018329},{"$f":"'2.2 Model'!Z252*Z$68/Z$69","v":49414392.071221523},{"$f":"'2.2 Model'!AA252*AA$68/AA$69","v":47775052.049901366},{"$f":"'2.2 Model'!AB252*AB$68/AB$69","v":46190097.716492333},{"$f":"'2.2 Model'!AC252*AC$68/AC$69","v":44657724.80646652},{"$f":"'2.2 Model'!AD252*AD$68/AD$69","v":43176188.91241312},{"$f":"'2.2 Model'!AE252*AE$68/AE$69","v":41743803.498257242},{"$f":"'2.2 Model'!AF252*AF$68/AF$69","v":40358937.979357712},{"$f":"'2.2 Model'!AG252*AG$68/AG$69","v":39020015.866298452},{"$f":"'2.2 Model'!AH252*AH$68/AH$69","v":37725512.970260121},{"$f":"'2.2 Model'!AI252*AI$68/AI$69","v":36473955.66792921},{"$f":"'2.2 Model'!AJ252*AJ$68/AJ$69","v":35263919.223969474},{"$f":"'2.2 Model'!AK252*AK$68/AK$69","v":34094026.169145845},{"$f":"'2.2 Model'!AL252*AL$68/AL$69","v":32962944.732254755}]
[]
[null,null,"Intermediate storage",null,"DKK",null,"Maintenance",null,"Calculated, sum of below",null,{"$f":"SUM(M206:AL206)","v":299083412.27545309},null,{"$f":"SUM(M208:M215)","v":0},{"$f":"SUM(N208:N215)","v":17551466.996832442},16886936.822759364,16326706.691198627,15785062.393386355,15188453.442732869,14684571.101030827,14197405.235119853,13726401.269973697,13271023.028789738,12841388.417697033,12415370.792465379,12003486.453378851,11605266.523645902,11220257.681629213,10848021.644797916,10488134.670799883,10140187.075086137,9803782.7645382583,9478538.7865677942,9164084.8931745496,8860063.1194673385,8566127.3761674743,8281943.0556311123,8007186.6509419288,7741545.3876405386]
[]
[null,null,null,{"$f":"'2.2 Model'!D257","v":"Storage tanks for export"},{"$f":"'2.2 Model'!E257","v":"DKK"},null,{"$f":"'2.2 Model'!G257","v":"Assumes 2,50% of CAPEX anually"},null,{"$f":"'2.2 Model'!I257","v":"Calculated"},null,{"$f":"SUM(M208:AL208)","v":292361703.85326421},null,{"$f":"'2.2 Model'!M257*M$68/M$69","v":0},{"$f":"'2.2 Model'!N257*N$68/N$69","v":17022781.892723907},{"$f":"'2.2 Model'!O257*O$68/O$69","v":16458045.052680934},{"$f":"'2.2 Model'!P257*P$68/P$69","v":15912043.558042232},{"$f":"'2.2 Model'!Q257*Q$68/Q$69","v":15384155.85706453},{"$f":"'2.2 Model'!R257*R$68/R$69","v":14873781.01820457},{"$f":"'2.2 Model'!S257*S$68/S$69","v":14380338.046036642},{"$f":"'2.2 Model'!T257*T$68/T$69","v":13903265.219864812},{"$f":"'2.2 Model'!U257*U$68/U$69","v":13442019.45427688},{"$f":"'2.2 Model'!V257*V$68/V$69","v":12996075.680912247},{"$f":"'2.2 Model'!W257*W$68/W$69","v":12564926.250739802},{"$f":"'2.2 Model'!X257*X$68/X$69","v":12148080.356165497},{"$f":"'2.2 Model'!Y257*Y$68/Y$69","v":11745063.472311664},{"$f":"'2.2 Model'!Z257*Z$68/Z$69","v":11355416.816832131},{"$f":"'2.2 Model'!AA257*AA$68/AA$69","v":10978696.827648126},{"$f":"'2.2 Model'!AB257*AB$68/AB$69","v":10614474.658010513},{"$f":"'2.2 Model'!AC257*AC$68/AC$69","v":10262335.688313484},{"$f":"'2.2 Model'!AD257*AD$68/AD$69","v":9921879.0541040283},{"$f":"'2.2 Model'!AE257*AE$68/AE$69","v":9592717.1897498686},{"$f":"'2.2 Model'!AF257*AF$68/AF$69","v":9274475.3872463182},{"$f":"'2.2 Model'!AG257*AG$68/AG$69","v":8966791.3696599472},{"$f":"'2.2 Model'!AH257*AH$68/AH$69","v":8669314.8787233625},{"$f":"'2.2 Model'!AI257*AI$68/AI$69","v":8381707.2761116857},{"$f":"'2.2 Model'!AJ257*AJ$68/AJ$69","v":8103641.1579468437},{"$f":"'2.2 Model'!AK257*AK$68/AK$69","v":7834799.982090787},{"$f":"'2.2 Model'!AL257*AL$68/AL$69","v":7574877.7078034161}]
[null,null,null,{"$f":"'2.2 Model'!D258","v":"Ship loading pumps for export"},{"$f":"'2.2 Model'!E258","v":"DKK"},null,{"$f":"'2.2 Model'!G258","v":"Assumes 2,50% of CAPEX anually"},null,{"$f":"'2.2 Model'!I258","v":"Calculated"},null,{"$f":"SUM(M209:AL209)","v":4077300.0350558944},null,{"$f":"'2.2 Model'!M258*M$68/M$69","v":0},{"$f":"'2.2 Model'!N258*N$68/N$69","v":237401.09697399786},{"$f":"'2.2 Model'!O258*O$68/O$69","v":229525.23119760933},{"$f":"'2.2 Model'!P258*P$68/P$69","v":221910.65006783081},{"$f":"'2.2 Model'!Q258*Q$68/Q$69","v":214548.68537363739},{"$f":"'2.2 Model'!R258*R$68/R$69","v":207430.95647498596},{"$f":"'2.2 Model'!S258*S$68/S$69","v":200549.36076254561},{"$f":"'2.2 Model'!T258*T$68/T$69","v":193896.06443393038},{"$f":"'2.2 Model'!U258*U$68/U$69","v":187463.49357593269},{"$f":"'2.2 Model'!V258*V$68/V$69","v":181244.32554260793},{"$f":"'2.2 Model'!W258*W$68/W$69","v":175231.48061939343},{"$f":"'2.2 Model'!X258*X$68/X$69","v":169418.11396377377},{"$f":"'2.2 Model'!Y258*Y$68/Y$69","v":163797.60781331683},{"$f":"'2.2 Model'!Z258*Z$68/Z$69","v":158363.56395221155},{"$f":"'2.2 Model'!AA258*AA$68/AA$69","v":153109.79642773056},{"$f":"'2.2 Model'!AB258*AB$68/AB$69","v":148030.3245083272},{"$f":"'2.2 Model'!AC258*AC$68/AC$69","v":143119.36587534955},{"$f":"'2.2 Model'!AD258*AD$68/AD$69","v":138371.3300406223},{"$f":"'2.2 Model'!AE258*AE$68/AE$69","v":133780.81198240261},{"$f":"'2.2 Model'!AF258*AF$68/AF$69","v":129342.5859924651},{"$f":"'2.2 Model'!AG258*AG$68/AG$69","v":125051.59972731222},{"$f":"'2.2 Model'!AH258*AH$68/AH$69","v":120902.9684567379},{"$f":"'2.2 Model'!AI258*AI$68/AI$69","v":116891.96950319681},{"$f":"'2.2 Model'!AJ258*AJ$68/AJ$69","v":113014.03686565001},{"$f":"'2.2 Model'!AK258*AK$68/AK$69","v":109264.75602176588},{"$f":"'2.2 Model'!AL258*AL$68/AL$69","v":105639.85890256039}]
[null,null,null,{"$f":"'2.2 Model'!D259","v":"Ship loading pumps for export electricity "},{"$f":"'2.2 Model'!E259","v":"DKK"},null,{"$f":"'2.2 Model'!G259","v":"Power consumption of 0,3 MW"},null,{"$f":"'2.2 Model'!I259","v":"Calculated"},null,{"$f":"SUM(M210:AL210)","v":2644408.3871329543},null,{"$f":"'2.2 Model'!M259*M$68/M$69","v":0},{"$f":"'2.2 Model'!N259*N$68/N$69","v":291284.00713453745},{"$f":"'2.2 Model'!O259*O$68/O$69","v":199366.53888081951},{"$f":"'2.2 Model'!P259*P$68/P$69","v":192752.48308856486},{"$f":"'2.2 Model'!Q259*Q$68/Q$69","v":186357.85094818595},{"$f":"'2.2 Model'!R259*R$68/R$69","v":107241.46805331272},{"$f":"'2.2 Model'!S259*S$68/S$69","v":103683.69423163882},{"$f":"'2.2 Model'!T259*T$68/T$69","v":100243.95082111053},{"$f":"'2.2 Model'!U259*U$68/U$69","v":96918.322120884128},{"$f":"'2.2 Model'!V259*V$68/V$69","v":93703.022334883237},{"$f":"'2.2 Model'!W259*W$68/W$69","v":101230.68633783783},{"$f":"'2.2 Model'!X259*X$68/X$69","v":97872.322336108627},{"$f":"'2.2 Model'!Y259*Y$68/Y$69","v":94625.373253868063},{"$f":"'2.2 Model'!Z259*Z$68/Z$69","v":91486.142861559652},{"$f":"'2.2 Model'!AA259*AA$68/AA$69","v":88451.057553356237},{"$f":"'2.2 Model'!AB259*AB$68/AB$69","v":85516.662279074284},{"$f":"'2.2 Model'!AC259*AC$68/AC$69","v":82679.616611048143},{"$f":"'2.2 Model'!AD259*AD$68/AD$69","v":79936.690941487293},{"$f":"'2.2 Model'!AE259*AE$68/AE$69","v":77284.762805987717},{"$f":"'2.2 Model'!AF259*AF$68/AF$69","v":74720.813329011828},{"$f":"'2.2 Model'!AG259*AG$68/AG$69","v":72241.923787291045},{"$f":"'2.2 Model'!AH259*AH$68/AH$69","v":69845.272287238753},{"$f":"'2.2 Model'!AI259*AI$68/AI$69","v":67528.130552591014},{"$f":"'2.2 Model'!AJ259*AJ$68/AJ$69","v":65287.860818618799},{"$f":"'2.2 Model'!AK259*AK$68/AK$69","v":63121.91282937552},{"$f":"'2.2 Model'!AL259*AL$68/AL$69","v":61027.820934562122}]
[null,null,null,{"$f":"'2.2 Model'!D262","v":"Storage tanks for import"},{"$f":"'2.2 Model'!E262","v":""},null,{"$f":"'2.2 Model'!G262","v":"No intermediate storage"},null,{"$f":"'2.2 Model'!I262","v":""},null,{"$f":"SUM(M211:AL211)","v":0},null,{"$f":"'2.2 Model'!M262*M$68/M$69","v":0},{"$f":"'2.2 Model'!N262*N$68/N$69","v":0},{"$f":"'2.2 Model'!O262*O$68/O$69","v":0},{"$f":"'2.2 Model'!P262*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q262*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R262*R$68/R$69","v":0},{"$f":"'2.2 Model'!S262*S$68/S$69","v":0},{"$f":"'2.2 Model'!T262*T$68/T$69","v":0},{"$f":"'2.2 Model'!U262*U$68/U$69","v":0},{"$f":"'2.2 Model'!V262*V$68/V$69","v":0},{"$f":"'2.2 Model'!W262*W$68/W$69","v":0},{"$f":"'2.2 Model'!X262*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y262*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z262*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA262*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB262*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC262*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD262*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE262*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF262*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG262*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH262*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI262*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ262*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK262*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL262*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D265","v":""},{"$f":"'2.2 Model'!E265","v":""},null,{"$f":"'2.2 Model'!G265","v":""},null,{"$f":"'2.2 Model'!I265","v":""},null,0,null,{"$f":"'2.2 Model'!M265*M$68/M$69","v":0},{"$f":"'2.2 Model'!N265*N$68/N$69","v":0},{"$f":"'2.2 Model'!O265*O$68/O$69","v":0},{"$f":"'2.2 Model'!P265*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q265*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R265*R$68/R$69","v":0},{"$f":"'2.2 Model'!S265*S$68/S$69","v":0},{"$f":"'2.2 Model'!T265*T$68/T$69","v":0},{"$f":"'2.2 Model'!U265*U$68/U$69","v":0},{"$f":"'2.2 Model'!V265*V$68/V$69","v":0},{"$f":"'2.2 Model'!W265*W$68/W$69","v":0},{"$f":"'2.2 Model'!X265*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y265*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z265*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA265*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB265*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC265*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD265*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE265*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF265*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG265*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH265*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI265*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ265*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK265*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL265*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D266","v":""},{"$f":"'2.2 Model'!E266","v":""},null,{"$f":"'2.2 Model'!G266","v":""},null,{"$f":"'2.2 Model'!I266","v":""},null,0,null,{"$f":"'2.2 Model'!M266*M$68/M$69","v":0},{"$f":"'2.2 Model'!N266*N$68/N$69","v":0},{"$f":"'2.2 Model'!O266*O$68/O$69","v":0},{"$f":"'2.2 Model'!P266*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q266*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R266*R$68/R$69","v":0},{"$f":"'2.2 Model'!S266*S$68/S$69","v":0},{"$f":"'2.2 Model'!T266*T$68/T$69","v":0},{"$f":"'2.2 Model'!U266*U$68/U$69","v":0},{"$f":"'2.2 Model'!V266*V$68/V$69","v":0},{"$f":"'2.2 Model'!W266*W$68/W$69","v":0},{"$f":"'2.2 Model'!X266*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y266*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z266*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA266*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB266*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC266*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD266*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE266*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF266*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG266*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH266*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI266*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ266*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK266*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL266*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D267","v":""},{"$f":"'2.2 Model'!E267","v":""},null,{"$f":"'2.2 Model'!G267","v":""},null,{"$f":"'2.2 Model'!I267","v":""},null,0,null,{"$f":"'2.2 Model'!M267*M$68/M$69","v":0},{"$f":"'2.2 Model'!N267*N$68/N$69","v":0},{"$f":"'2.2 Model'!O267*O$68/O$69","v":0},{"$f":"'2.2 Model'!P267*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q267*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R267*R$68/R$69","v":0},{"$f":"'2.2 Model'!S267*S$68/S$69","v":0},{"$f":"'2.2 Model'!T267*T$68/T$69","v":0},{"$f":"'2.2 Model'!U267*U$68/U$69","v":0},{"$f":"'2.2 Model'!V267*V$68/V$69","v":0},{"$f":"'2.2 Model'!W267*W$68/W$69","v":0},{"$f":"'2.2 Model'!X267*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y267*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z267*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA267*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB267*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC267*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD267*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE267*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF267*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG267*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH267*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI267*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ267*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK267*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL267*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D268","v":""},{"$f":"'2.2 Model'!E268","v":""},null,{"$f":"'2.2 Model'!G268","v":""},null,{"$f":"'2.2 Model'!I268","v":""},null,{"$f":"SUM(M215:AL215)","v":0},null,{"$f":"'2.2 Model'!M268*M$68/M$69","v":0},{"$f":"'2.2 Model'!N268*N$68/N$69","v":0},{"$f":"'2.2 Model'!O268*O$68/O$69","v":0},{"$f":"'2.2 Model'!P268*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q268*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R268*R$68/R$69","v":0},{"$f":"'2.2 Model'!S268*S$68/S$69","v":0},{"$f":"'2.2 Model'!T268*T$68/T$69","v":0},{"$f":"'2.2 Model'!U268*U$68/U$69","v":0},{"$f":"'2.2 Model'!V268*V$68/V$69","v":0},{"$f":"'2.2 Model'!W268*W$68/W$69","v":0},{"$f":"'2.2 Model'!X268*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y268*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z268*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA268*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB268*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC268*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD268*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE268*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF268*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG268*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH268*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI268*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ268*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK268*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL268*AL$68/AL$69","v":0}]
[]
[null,null,"Trucking",null,"DKK",null,"Maintenance",null,"Calculated, sum of below",null,{"$f":"SUM(M217:AL217)","v":0},null,{"$f":"SUM(M219:M228)","v":0},{"$f":"SUM(N219:N228)","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]
[]
[null,null,null,{"$f":"'2.2 Model'!D272","v":""},{"$f":"'2.2 Model'!E272","v":""},null,{"$f":"'2.2 Model'!G272","v":"No trucking"},null,{"$f":"'2.2 Model'!I272","v":""},null,{"$f":"SUM(M219:AL219)","v":0},null,{"$f":"'2.2 Model'!M272*M$68/M$69","v":0},{"$f":"'2.2 Model'!N272*N$68/N$69","v":0},{"$f":"'2.2 Model'!O272*O$68/O$69","v":0},{"$f":"'2.2 Model'!P272*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q272*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R272*R$68/R$69","v":0},{"$f":"'2.2 Model'!S272*S$68/S$69","v":0},{"$f":"'2.2 Model'!T272*T$68/T$69","v":0},{"$f":"'2.2 Model'!U272*U$68/U$69","v":0},{"$f":"'2.2 Model'!V272*V$68/V$69","v":0},{"$f":"'2.2 Model'!W272*W$68/W$69","v":0},{"$f":"'2.2 Model'!X272*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y272*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z272*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA272*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB272*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC272*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD272*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE272*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF272*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG272*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH272*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI272*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ272*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK272*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL272*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D273","v":""},{"$f":"'2.2 Model'!E273","v":""},null,{"$f":"'2.2 Model'!G273","v":""},null,{"$f":"'2.2 Model'!I273","v":""},null,{"$f":"SUM(M220:AL220)","v":0},null,{"$f":"'2.2 Model'!M273*M$68/M$69","v":0},{"$f":"'2.2 Model'!N273*N$68/N$69","v":0},{"$f":"'2.2 Model'!O273*O$68/O$69","v":0},{"$f":"'2.2 Model'!P273*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q273*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R273*R$68/R$69","v":0},{"$f":"'2.2 Model'!S273*S$68/S$69","v":0},{"$f":"'2.2 Model'!T273*T$68/T$69","v":0},{"$f":"'2.2 Model'!U273*U$68/U$69","v":0},{"$f":"'2.2 Model'!V273*V$68/V$69","v":0},{"$f":"'2.2 Model'!W273*W$68/W$69","v":0},{"$f":"'2.2 Model'!X273*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y273*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z273*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA273*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB273*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC273*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD273*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE273*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF273*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG273*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH273*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI273*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ273*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK273*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL273*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D274","v":""},{"$f":"'2.2 Model'!E274","v":""},null,{"$f":"'2.2 Model'!G274","v":""},null,{"$f":"'2.2 Model'!I274","v":""},null,0,null,{"$f":"'2.2 Model'!M274*M$68/M$69","v":0},{"$f":"'2.2 Model'!N274*N$68/N$69","v":0},{"$f":"'2.2 Model'!O274*O$68/O$69","v":0},{"$f":"'2.2 Model'!P274*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q274*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R274*R$68/R$69","v":0},{"$f":"'2.2 Model'!S274*S$68/S$69","v":0},{"$f":"'2.2 Model'!T274*T$68/T$69","v":0},{"$f":"'2.2 Model'!U274*U$68/U$69","v":0},{"$f":"'2.2 Model'!V274*V$68/V$69","v":0},{"$f":"'2.2 Model'!W274*W$68/W$69","v":0},{"$f":"'2.2 Model'!X274*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y274*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z274*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA274*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB274*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC274*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD274*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE274*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF274*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG274*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH274*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI274*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ274*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK274*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL274*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D275","v":""},{"$f":"'2.2 Model'!E275","v":""},null,{"$f":"'2.2 Model'!G275","v":""},null,{"$f":"'2.2 Model'!I275","v":""},null,0,null,{"$f":"'2.2 Model'!M275*M$68/M$69","v":0},{"$f":"'2.2 Model'!N275*N$68/N$69","v":0},{"$f":"'2.2 Model'!O275*O$68/O$69","v":0},{"$f":"'2.2 Model'!P275*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q275*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R275*R$68/R$69","v":0},{"$f":"'2.2 Model'!S275*S$68/S$69","v":0},{"$f":"'2.2 Model'!T275*T$68/T$69","v":0},{"$f":"'2.2 Model'!U275*U$68/U$69","v":0},{"$f":"'2.2 Model'!V275*V$68/V$69","v":0},{"$f":"'2.2 Model'!W275*W$68/W$69","v":0},{"$f":"'2.2 Model'!X275*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y275*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z275*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA275*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB275*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC275*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD275*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE275*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF275*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG275*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH275*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI275*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ275*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK275*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL275*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D276","v":""},{"$f":"'2.2 Model'!E276","v":""},null,{"$f":"'2.2 Model'!G276","v":""},null,{"$f":"'2.2 Model'!I276","v":""},null,0,null,{"$f":"'2.2 Model'!M276*M$68/M$69","v":0},{"$f":"'2.2 Model'!N276*N$68/N$69","v":0},{"$f":"'2.2 Model'!O276*O$68/O$69","v":0},{"$f":"'2.2 Model'!P276*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q276*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R276*R$68/R$69","v":0},{"$f":"'2.2 Model'!S276*S$68/S$69","v":0},{"$f":"'2.2 Model'!T276*T$68/T$69","v":0},{"$f":"'2.2 Model'!U276*U$68/U$69","v":0},{"$f":"'2.2 Model'!V276*V$68/V$69","v":0},{"$f":"'2.2 Model'!W276*W$68/W$69","v":0},{"$f":"'2.2 Model'!X276*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y276*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z276*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA276*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB276*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC276*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD276*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE276*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF276*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG276*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH276*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI276*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ276*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK276*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL276*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D277","v":""},{"$f":"'2.2 Model'!E277","v":""},null,{"$f":"'2.2 Model'!G277","v":""},null,{"$f":"'2.2 Model'!I277","v":""},null,0,null,{"$f":"'2.2 Model'!M277*M$68/M$69","v":0},{"$f":"'2.2 Model'!N277*N$68/N$69","v":0},{"$f":"'2.2 Model'!O277*O$68/O$69","v":0},{"$f":"'2.2 Model'!P277*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q277*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R277*R$68/R$69","v":0},{"$f":"'2.2 Model'!S277*S$68/S$69","v":0},{"$f":"'2.2 Model'!T277*T$68/T$69","v":0},{"$f":"'2.2 Model'!U277*U$68/U$69","v":0},{"$f":"'2.2 Model'!V277*V$68/V$69","v":0},{"$f":"'2.2 Model'!W277*W$68/W$69","v":0},{"$f":"'2.2 Model'!X277*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y277*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z277*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA277*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB277*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC277*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD277*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE277*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF277*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG277*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH277*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI277*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ277*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK277*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL277*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D278","v":""},{"$f":"'2.2 Model'!E278","v":""},null,{"$f":"'2.2 Model'!G278","v":""},null,{"$f":"'2.2 Model'!I278","v":""},null,0,null,{"$f":"'2.2 Model'!M278*M$68/M$69","v":0},{"$f":"'2.2 Model'!N278*N$68/N$69","v":0},{"$f":"'2.2 Model'!O278*O$68/O$69","v":0},{"$f":"'2.2 Model'!P278*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q278*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R278*R$68/R$69","v":0},{"$f":"'2.2 Model'!S278*S$68/S$69","v":0},{"$f":"'2.2 Model'!T278*T$68/T$69","v":0},{"$f":"'2.2 Model'!U278*U$68/U$69","v":0},{"$f":"'2.2 Model'!V278*V$68/V$69","v":0},{"$f":"'2.2 Model'!W278*W$68/W$69","v":0},{"$f":"'2.2 Model'!X278*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y278*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z278*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA278*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB278*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC278*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD278*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE278*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF278*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG278*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH278*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI278*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ278*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK278*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL278*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D279","v":""},{"$f":"'2.2 Model'!E279","v":""},null,{"$f":"'2.2 Model'!G279","v":""},null,{"$f":"'2.2 Model'!I279","v":""},null,0,null,{"$f":"'2.2 Model'!M279*M$68/M$69","v":0},{"$f":"'2.2 Model'!N279*N$68/N$69","v":0},{"$f":"'2.2 Model'!O279*O$68/O$69","v":0},{"$f":"'2.2 Model'!P279*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q279*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R279*R$68/R$69","v":0},{"$f":"'2.2 Model'!S279*S$68/S$69","v":0},{"$f":"'2.2 Model'!T279*T$68/T$69","v":0},{"$f":"'2.2 Model'!U279*U$68/U$69","v":0},{"$f":"'2.2 Model'!V279*V$68/V$69","v":0},{"$f":"'2.2 Model'!W279*W$68/W$69","v":0},{"$f":"'2.2 Model'!X279*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y279*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z279*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA279*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB279*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC279*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD279*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE279*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF279*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG279*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH279*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI279*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ279*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK279*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL279*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D280","v":""},{"$f":"'2.2 Model'!E280","v":""},null,{"$f":"'2.2 Model'!G280","v":""},null,{"$f":"'2.2 Model'!I280","v":""},null,0,null,{"$f":"'2.2 Model'!M280*M$68/M$69","v":0},{"$f":"'2.2 Model'!N280*N$68/N$69","v":0},{"$f":"'2.2 Model'!O280*O$68/O$69","v":0},{"$f":"'2.2 Model'!P280*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q280*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R280*R$68/R$69","v":0},{"$f":"'2.2 Model'!S280*S$68/S$69","v":0},{"$f":"'2.2 Model'!T280*T$68/T$69","v":0},{"$f":"'2.2 Model'!U280*U$68/U$69","v":0},{"$f":"'2.2 Model'!V280*V$68/V$69","v":0},{"$f":"'2.2 Model'!W280*W$68/W$69","v":0},{"$f":"'2.2 Model'!X280*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y280*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z280*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA280*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB280*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC280*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD280*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE280*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF280*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG280*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH280*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI280*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ280*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK280*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL280*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D281","v":""},{"$f":"'2.2 Model'!E281","v":""},null,{"$f":"'2.2 Model'!G281","v":""},null,{"$f":"'2.2 Model'!I281","v":""},null,0,null,{"$f":"'2.2 Model'!M281*M$68/M$69","v":0},{"$f":"'2.2 Model'!N281*N$68/N$69","v":0},{"$f":"'2.2 Model'!O281*O$68/O$69","v":0},{"$f":"'2.2 Model'!P281*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q281*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R281*R$68/R$69","v":0},{"$f":"'2.2 Model'!S281*S$68/S$69","v":0},{"$f":"'2.2 Model'!T281*T$68/T$69","v":0},{"$f":"'2.2 Model'!U281*U$68/U$69","v":0},{"$f":"'2.2 Model'!V281*V$68/V$69","v":0},{"$f":"'2.2 Model'!W281*W$68/W$69","v":0},{"$f":"'2.2 Model'!X281*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y281*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z281*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA281*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB281*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC281*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD281*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE281*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF281*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG281*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH281*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI281*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ281*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK281*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL281*AL$68/AL$69","v":0}]
[]
[null,null,"Conditioning",null,"DKK",null,"Maintenance and operation",null,"Calculated, sum of below",null,{"$f":"SUM(M230:AL230)","v":0},null,{"$f":"SUM(M232:M241)","v":0},{"$f":"SUM(N232:N241)","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]
[]
[null,null,null,{"$f":"'2.2 Model'!D286","v":"Conditioning facility O&M"},{"$f":"'2.2 Model'!E286","v":""},null,{"$f":"'2.2 Model'!G286","v":"No conditioning"},null,{"$f":"'2.2 Model'!I286","v":""},null,{"$f":"SUM(M232:AL232)","v":0},null,{"$f":"'2.2 Model'!M286*M$68/M$69","v":0},{"$f":"'2.2 Model'!N286*N$68/N$69","v":0},{"$f":"'2.2 Model'!O286*O$68/O$69","v":0},{"$f":"'2.2 Model'!P286*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q286*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R286*R$68/R$69","v":0},{"$f":"'2.2 Model'!S286*S$68/S$69","v":0},{"$f":"'2.2 Model'!T286*T$68/T$69","v":0},{"$f":"'2.2 Model'!U286*U$68/U$69","v":0},{"$f":"'2.2 Model'!V286*V$68/V$69","v":0},{"$f":"'2.2 Model'!W286*W$68/W$69","v":0},{"$f":"'2.2 Model'!X286*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y286*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z286*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA286*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB286*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC286*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD286*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE286*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF286*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG286*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH286*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI286*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ286*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK286*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL286*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D287","v":"Conditioning electricity"},{"$f":"'2.2 Model'!E287","v":""},null,{"$f":"'2.2 Model'!G287","v":"No conditioning"},null,{"$f":"'2.2 Model'!I287","v":""},null,{"$f":"SUM(M233:AL233)","v":0},null,{"$f":"'2.2 Model'!M287*M$68/M$69","v":0},{"$f":"'2.2 Model'!N287*N$68/N$69","v":0},{"$f":"'2.2 Model'!O287*O$68/O$69","v":0},{"$f":"'2.2 Model'!P287*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q287*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R287*R$68/R$69","v":0},{"$f":"'2.2 Model'!S287*S$68/S$69","v":0},{"$f":"'2.2 Model'!T287*T$68/T$69","v":0},{"$f":"'2.2 Model'!U287*U$68/U$69","v":0},{"$f":"'2.2 Model'!V287*V$68/V$69","v":0},{"$f":"'2.2 Model'!W287*W$68/W$69","v":0},{"$f":"'2.2 Model'!X287*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y287*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z287*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA287*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB287*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC287*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD287*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE287*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF287*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG287*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH287*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI287*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ287*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK287*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL287*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D290","v":""},{"$f":"'2.2 Model'!E290","v":""},null,{"$f":"'2.2 Model'!G290","v":""},null,{"$f":"'2.2 Model'!I290","v":""},null,{"$f":"SUM(M234:AL234)","v":0},null,{"$f":"'2.2 Model'!M290*M$68/M$69","v":0},{"$f":"'2.2 Model'!N290*N$68/N$69","v":0},{"$f":"'2.2 Model'!O290*O$68/O$69","v":0},{"$f":"'2.2 Model'!P290*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q290*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R290*R$68/R$69","v":0},{"$f":"'2.2 Model'!S290*S$68/S$69","v":0},{"$f":"'2.2 Model'!T290*T$68/T$69","v":0},{"$f":"'2.2 Model'!U290*U$68/U$69","v":0},{"$f":"'2.2 Model'!V290*V$68/V$69","v":0},{"$f":"'2.2 Model'!W290*W$68/W$69","v":0},{"$f":"'2.2 Model'!X290*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y290*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z290*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA290*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB290*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC290*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD290*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE290*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF290*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG290*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH290*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI290*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ290*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK290*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL290*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D291","v":""},{"$f":"'2.2 Model'!E291","v":""},null,{"$f":"'2.2 Model'!G291","v":""},null,{"$f":"'2.2 Model'!I291","v":""},null,{"$f":"SUM(M235:AL235)","v":0},null,{"$f":"'2.2 Model'!M291*M$68/M$69","v":0},{"$f":"'2.2 Model'!N291*N$68/N$69","v":0},{"$f":"'2.2 Model'!O291*O$68/O$69","v":0},{"$f":"'2.2 Model'!P291*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q291*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R291*R$68/R$69","v":0},{"$f":"'2.2 Model'!S291*S$68/S$69","v":0},{"$f":"'2.2 Model'!T291*T$68/T$69","v":0},{"$f":"'2.2 Model'!U291*U$68/U$69","v":0},{"$f":"'2.2 Model'!V291*V$68/V$69","v":0},{"$f":"'2.2 Model'!W291*W$68/W$69","v":0},{"$f":"'2.2 Model'!X291*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y291*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z291*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA291*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB291*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC291*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD291*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE291*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF291*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG291*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH291*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI291*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ291*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK291*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL291*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D292","v":""},{"$f":"'2.2 Model'!E292","v":""},null,{"$f":"'2.2 Model'!G292","v":""},null,{"$f":"'2.2 Model'!I292","v":""},null,0,null,{"$f":"'2.2 Model'!M292*M$68/M$69","v":0},{"$f":"'2.2 Model'!N292*N$68/N$69","v":0},{"$f":"'2.2 Model'!O292*O$68/O$69","v":0},{"$f":"'2.2 Model'!P292*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q292*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R292*R$68/R$69","v":0},{"$f":"'2.2 Model'!S292*S$68/S$69","v":0},{"$f":"'2.2 Model'!T292*T$68/T$69","v":0},{"$f":"'2.2 Model'!U292*U$68/U$69","v":0},{"$f":"'2.2 Model'!V292*V$68/V$69","v":0},{"$f":"'2.2 Model'!W292*W$68/W$69","v":0},{"$f":"'2.2 Model'!X292*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y292*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z292*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA292*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB292*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC292*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD292*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE292*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF292*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG292*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH292*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI292*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ292*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK292*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL292*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D293","v":""},{"$f":"'2.2 Model'!E293","v":""},null,{"$f":"'2.2 Model'!G293","v":""},null,{"$f":"'2.2 Model'!I293","v":""},null,0,null,{"$f":"'2.2 Model'!M293*M$68/M$69","v":0},{"$f":"'2.2 Model'!N293*N$68/N$69","v":0},{"$f":"'2.2 Model'!O293*O$68/O$69","v":0},{"$f":"'2.2 Model'!P293*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q293*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R293*R$68/R$69","v":0},{"$f":"'2.2 Model'!S293*S$68/S$69","v":0},{"$f":"'2.2 Model'!T293*T$68/T$69","v":0},{"$f":"'2.2 Model'!U293*U$68/U$69","v":0},{"$f":"'2.2 Model'!V293*V$68/V$69","v":0},{"$f":"'2.2 Model'!W293*W$68/W$69","v":0},{"$f":"'2.2 Model'!X293*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y293*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z293*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA293*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB293*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC293*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD293*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE293*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF293*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG293*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH293*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI293*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ293*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK293*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL293*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D294","v":""},{"$f":"'2.2 Model'!E294","v":""},null,{"$f":"'2.2 Model'!G294","v":""},null,{"$f":"'2.2 Model'!I294","v":""},null,0,null,{"$f":"'2.2 Model'!M294*M$68/M$69","v":0},{"$f":"'2.2 Model'!N294*N$68/N$69","v":0},{"$f":"'2.2 Model'!O294*O$68/O$69","v":0},{"$f":"'2.2 Model'!P294*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q294*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R294*R$68/R$69","v":0},{"$f":"'2.2 Model'!S294*S$68/S$69","v":0},{"$f":"'2.2 Model'!T294*T$68/T$69","v":0},{"$f":"'2.2 Model'!U294*U$68/U$69","v":0},{"$f":"'2.2 Model'!V294*V$68/V$69","v":0},{"$f":"'2.2 Model'!W294*W$68/W$69","v":0},{"$f":"'2.2 Model'!X294*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y294*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z294*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA294*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB294*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC294*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD294*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE294*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF294*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG294*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH294*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI294*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ294*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK294*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL294*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D295","v":""},{"$f":"'2.2 Model'!E295","v":""},null,{"$f":"'2.2 Model'!G295","v":""},null,{"$f":"'2.2 Model'!I295","v":""},null,0,null,{"$f":"'2.2 Model'!M295*M$68/M$69","v":0},{"$f":"'2.2 Model'!N295*N$68/N$69","v":0},{"$f":"'2.2 Model'!O295*O$68/O$69","v":0},{"$f":"'2.2 Model'!P295*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q295*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R295*R$68/R$69","v":0},{"$f":"'2.2 Model'!S295*S$68/S$69","v":0},{"$f":"'2.2 Model'!T295*T$68/T$69","v":0},{"$f":"'2.2 Model'!U295*U$68/U$69","v":0},{"$f":"'2.2 Model'!V295*V$68/V$69","v":0},{"$f":"'2.2 Model'!W295*W$68/W$69","v":0},{"$f":"'2.2 Model'!X295*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y295*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z295*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA295*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB295*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC295*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD295*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE295*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF295*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG295*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH295*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI295*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ295*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK295*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL295*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D296","v":""},{"$f":"'2.2 Model'!E296","v":""},null,{"$f":"'2.2 Model'!G296","v":""},null,{"$f":"'2.2 Model'!I296","v":""},null,0,null,{"$f":"'2.2 Model'!M296*M$68/M$69","v":0},{"$f":"'2.2 Model'!N296*N$68/N$69","v":0},{"$f":"'2.2 Model'!O296*O$68/O$69","v":0},{"$f":"'2.2 Model'!P296*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q296*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R296*R$68/R$69","v":0},{"$f":"'2.2 Model'!S296*S$68/S$69","v":0},{"$f":"'2.2 Model'!T296*T$68/T$69","v":0},{"$f":"'2.2 Model'!U296*U$68/U$69","v":0},{"$f":"'2.2 Model'!V296*V$68/V$69","v":0},{"$f":"'2.2 Model'!W296*W$68/W$69","v":0},{"$f":"'2.2 Model'!X296*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y296*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z296*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA296*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB296*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC296*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD296*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE296*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF296*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG296*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH296*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI296*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ296*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK296*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL296*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D297","v":""},{"$f":"'2.2 Model'!E297","v":""},null,{"$f":"'2.2 Model'!G297","v":""},null,{"$f":"'2.2 Model'!I297","v":""},null,0,null,{"$f":"'2.2 Model'!M297*M$68/M$69","v":0},{"$f":"'2.2 Model'!N297*N$68/N$69","v":0},{"$f":"'2.2 Model'!O297*O$68/O$69","v":0},{"$f":"'2.2 Model'!P297*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q297*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R297*R$68/R$69","v":0},{"$f":"'2.2 Model'!S297*S$68/S$69","v":0},{"$f":"'2.2 Model'!T297*T$68/T$69","v":0},{"$f":"'2.2 Model'!U297*U$68/U$69","v":0},{"$f":"'2.2 Model'!V297*V$68/V$69","v":0},{"$f":"'2.2 Model'!W297*W$68/W$69","v":0},{"$f":"'2.2 Model'!X297*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y297*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z297*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA297*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB297*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC297*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD297*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE297*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF297*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG297*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH297*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI297*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ297*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK297*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL297*AL$68/AL$69","v":0}]
[]
[null,null,"Booster station",null,"DKK",null,"Maintenance and operation",null,null,null,{"$f":"SUM(M243:AL243)","v":0},null,{"$f":"SUM(M245:M246)","v":0},{"$f":"SUM(N245:N246)","v":0},{"$f":"SUM(O245:O246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'2.2 Model'!D301","v":"Booster station facility"},{"$f":"'2.2 Model'!E301","v":""},null,{"$f":"'2.2 Model'!G301","v":"No booster station"},null,{"$f":"'2.2 Model'!I301","v":""},null,{"$f":"SUM(M245:AL245)","v":0},null,{"$f":"'2.2 Model'!M301*M$68/M$69","v":0},{"$f":"'2.2 Model'!N301*N$68/N$69","v":0},{"$f":"'2.2 Model'!O301*O$68/O$69","v":0},{"$f":"'2.2 Model'!P301*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q301*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R301*R$68/R$69","v":0},{"$f":"'2.2 Model'!S301*S$68/S$69","v":0},{"$f":"'2.2 Model'!T301*T$68/T$69","v":0},{"$f":"'2.2 Model'!U301*U$68/U$69","v":0},{"$f":"'2.2 Model'!V301*V$68/V$69","v":0},{"$f":"'2.2 Model'!W301*W$68/W$69","v":0},{"$f":"'2.2 Model'!X301*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y301*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z301*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA301*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB301*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC301*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD301*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE301*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF301*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG301*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH301*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI301*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ301*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK301*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL301*AL$68/AL$69","v":0}]
[null,null,null,{"$f":"'2.2 Model'!D302","v":"Booster station electricity"},{"$f":"'2.2 Model'!E302","v":""},null,{"$f":"'2.2 Model'!G302","v":"No booster station"},null,{"$f":"'2.2 Model'!I302","v":""},null,{"$f":"SUM(M246:AL246)","v":0},null,{"$f":"'2.2 Model'!M302*M$68/M$69","v":0},{"$f":"'2.2 Model'!N302*N$68/N$69","v":0},{"$f":"'2.2 Model'!O302*O$68/O$69","v":0},{"$f":"'2.2 Model'!P302*P$68/P$69","v":0},{"$f":"'2.2 Model'!Q302*Q$68/Q$69","v":0},{"$f":"'2.2 Model'!R302*R$68/R$69","v":0},{"$f":"'2.2 Model'!S302*S$68/S$69","v":0},{"$f":"'2.2 Model'!T302*T$68/T$69","v":0},{"$f":"'2.2 Model'!U302*U$68/U$69","v":0},{"$f":"'2.2 Model'!V302*V$68/V$69","v":0},{"$f":"'2.2 Model'!W302*W$68/W$69","v":0},{"$f":"'2.2 Model'!X302*X$68/X$69","v":0},{"$f":"'2.2 Model'!Y302*Y$68/Y$69","v":0},{"$f":"'2.2 Model'!Z302*Z$68/Z$69","v":0},{"$f":"'2.2 Model'!AA302*AA$68/AA$69","v":0},{"$f":"'2.2 Model'!AB302*AB$68/AB$69","v":0},{"$f":"'2.2 Model'!AC302*AC$68/AC$69","v":0},{"$f":"'2.2 Model'!AD302*AD$68/AD$69","v":0},{"$f":"'2.2 Model'!AE302*AE$68/AE$69","v":0},{"$f":"'2.2 Model'!AF302*AF$68/AF$69","v":0},{"$f":"'2.2 Model'!AG302*AG$68/AG$69","v":0},{"$f":"'2.2 Model'!AH302*AH$68/AH$69","v":0},{"$f":"'2.2 Model'!AI302*AI$68/AI$69","v":0},{"$f":"'2.2 Model'!AJ302*AJ$68/AJ$69","v":0},{"$f":"'2.2 Model'!AK302*AK$68/AK$69","v":0},{"$f":"'2.2 Model'!AL302*AL$68/AL$69","v":0}]

{"sheet":"2.2 Model","index":8,"n_rows":302,"n_cols":38,"rows_kept":302,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model"]
[]
[null,null,null,"Item","Unit",null,"Comment",null,"Source",null,"Total sum",null,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,"A.","Volume assumptions"]
[]
[null,"Total volume",null,null,"t/year",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M8:AL8)","v":58429250},null,{"$f":"SUM(M10:M27)","v":0},{"$f":"SUM(N10:N27)","v":2337170},2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170]
[]
[null,null,{"$f":"'3.3 Emitters'!B31","v":"I1"},{"$f":"'3.3 Emitters'!C31","v":"Import by pipeline"},{"$f":"IF(D10=\"\",\"\",\"t/year\")","v":"t/year"},null,null,null,{"$f":"IF(D10=\"\",\"\",\"Emitters\")","v":"Emitters"},null,{"$f":"SUM(M10:AL10)","v":0},null,{"$f":"'3.3 Emitters'!H31","v":0},{"$f":"'3.3 Emitters'!I31","v":0},{"$f":"'3.3 Emitters'!J31","v":0},{"$f":"'3.3 Emitters'!K31","v":0},{"$f":"'3.3 Emitters'!L31","v":0},{"$f":"'3.3 Emitters'!M31","v":0},{"$f":"'3.3 Emitters'!N31","v":0},{"$f":"'3.3 Emitters'!O31","v":0},{"$f":"'3.3 Emitters'!P31","v":0},{"$f":"'3.3 Emitters'!Q31","v":0},{"$f":"'3.3 Emitters'!R31","v":0},{"$f":"'3.3 Emitters'!S31","v":0},{"$f":"'3.3 Emitters'!T31","v":0},{"$f":"'3.3 Emitters'!U31","v":0},{"$f":"'3.3 Emitters'!V31","v":0},{"$f":"'3.3 Emitters'!W31","v":0},{"$f":"'3.3 Emitters'!X31","v":0},{"$f":"'3.3 Emitters'!Y31","v":0},{"$f":"'3.3 Emitters'!Z31","v":0},{"$f":"'3.3 Emitters'!AA31","v":0},{"$f":"'3.3 Emitters'!AB31","v":0},{"$f":"'3.3 Emitters'!AC31","v":0},{"$f":"'3.3 Emitters'!AD31","v":0},{"$f":"'3.3 Emitters'!AE31","v":0},{"$f":"'3.3 Emitters'!AF31","v":0},{"$f":"'3.3 Emitters'!AG31","v":0}]
[null,null,{"$f":"'3.3 Emitters'!B32","v":"I2"},{"$f":"'3.3 Emitters'!C32","v":"Import by ship"},{"$f":"IF(D11=\"\",\"\",\"t/year\")","v":"t/year"},null,null,null,{"$f":"IF(D11=\"\",\"\",\"Emitters\")","v":"Emitters"},null,0,null,{"$f":"'3.3 Emitters'!H32","v":0},{"$f":"'3.3 Emitters'!I32","v":0},{"$f":"'3.3 Emitters'!J32","v":0},{"$f":"'3.3 Emitters'!K32","v":0},{"$f":"'3.3 Emitters'!L32","v":0},{"$f":"'3.3 Emitters'!M32","v":0},{"$f":"'3.3 Emitters'!N32","v":0},{"$f":"'3.3 Emitters'!O32","v":0},{"$f":"'3.3 Emitters'!P32","v":0},{"$f":"'3.3 Emitters'!Q32","v":0},{"$f":"'3.3 Emitters'!R32","v":0},{"$f":"'3.3 Emitters'!S32","v":0},{"$f":"'3.3 Emitters'!T32","v":0},{"$f":"'3.3 Emitters'!U32","v":0},{"$f":"'3.3 Emitters'!V32","v":0},{"$f":"'3.3 Emitters'!W32","v":0},{"$f":"'3.3 Emitters'!X32","v":0},{"$f":"'3.3 Emitters'!Y32","v":0},{"$f":"'3.3 Emitters'!Z32","v":0},{"$f":"'3.3 Emitters'!AA32","v":0},{"$f":"'3.3 Emitters'!AB32","v":0},{"$f":"'3.3 Emitters'!AC32","v":0},{"$f":"'3.3 Emitters'!AD32","v":0},{"$f":"'3.3 Emitters'!AE32","v":0},{"$f":"'3.3 Emitters'!AF32","v":0},{"$f":"'3.3 Emitters'!AG32","v":0}]
[null,null,{"$f":"'3.3 Emitters'!B33","v":"E1"},{"$f":"'3.3 Emitters'!C33","v":"Biofos"},{"$f":"IF(D12=\"\",\"\",\"t/year\")","v":"t/year"},null,null,null,{"$f":"IF(D12=\"\",\"\",\"Emitters\")","v":"Emitters"},null,287850,null,{"$f":"'3.3 Emitters'!H33","v":0},{"$f":"'3.3 Emitters'!I33","v":11514},{"$f":"'3.3 Emitters'!J33","v":11514},{"$f":"'3.3 Emitters'!K33","v":11514},{"$f":"'3.3 Emitters'!L33","v":11514},{"$f":"'3.3 Emitters'!M33","v":11514},{"$f":"'3.3 Emitters'!N33","v":11514},{"$f":"'3.3 Emitters'!O33","v":11514},{"$f":"'3.3 Emitters'!P33","v":11514},{"$f":"'3.3 Emitters'!Q33","v":11514},{"$f":"'3.3 Emitters'!R33","v":11514},{"$f":"'3.3 Emitters'!S33","v":11514},{"$f":"'3.3 Emitters'!T33","v":11514},{"$f":"'3.3 Emitters'!U33","v":11514},{"$f":"'3.3 Emitters'!V33","v":11514},{"$f":"'3.3 Emitters'!W33","v":11514},{"$f":"'3.3 Emitters'!X33","v":11514},{"$f":"'3.3 Emitters'!Y33","v":11514},{"$f":"'3.3 Emitters'!Z33","v":11514},{"$f":"'3.3 Emitters'!AA33","v":11514},{"$f":"'3.3 Emitters'!AB33","v":11514},{"$f":"'3.3 Emitters'!AC33","v":11514},{"$f":"'3.3 Emitters'!AD33","v":11514},{"$f":"'3.3 Emitters'!AE33","v":11514},{"$f":"'3.3 Emitters'!AF33","v":11514},{"$f":"'3.3 Emitters'!AG33","v":11514}]
[null,null,{"$f":"'3.3 Emitters'!B34","v":"E2"},{"$f":"'3.3 Emitters'!C34","v":"Amagerværket (HOFOR)"},"t/year",null,null,null,"Emitters",null,20500000,null,{"$f":"'3.3 Emitters'!H34","v":0},{"$f":"'3.3 Emitters'!I34","v":820000},{"$f":"'3.3 Emitters'!J34","v":820000},{"$f":"'3.3 Emitters'!K34","v":820000},{"$f":"'3.3 Emitters'!L34","v":820000},{"$f":"'3.3 Emitters'!M34","v":820000},{"$f":"'3.3 Emitters'!N34","v":820000},{"$f":"'3.3 Emitters'!O34","v":820000},{"$f":"'3.3 Emitters'!P34","v":820000},{"$f":"'3.3 Emitters'!Q34","v":820000},{"$f":"'3.3 Emitters'!R34","v":820000},{"$f":"'3.3 Emitters'!S34","v":820000},{"$f":"'3.3 Emitters'!T34","v":820000},{"$f":"'3.3 Emitters'!U34","v":820000},{"$f":"'3.3 Emitters'!V34","v":820000},{"$f":"'3.3 Emitters'!W34","v":820000},{"$f":"'3.3 Emitters'!X34","v":820000},{"$f":"'3.3 Emitters'!Y34","v":820000},{"$f":"'3.3 Emitters'!Z34","v":820000},{"$f":"'3.3 Emitters'!AA34","v":820000},{"$f":"'3.3 Emitters'!AB34","v":820000},{"$f":"'3.3 Emitters'!AC34","v":820000},{"$f":"'3.3 Emitters'!AD34","v":820000},{"$f":"'3.3 Emitters'!AE34","v":820000},{"$f":"'3.3 Emitters'!AF34","v":820000},{"$f":"'3.3 Emitters'!AG34","v":820000}]
[null,null,{"$f":"'3.3 Emitters'!B35","v":"E3"},{"$f":"'3.3 Emitters'!C35","v":"Amager Bakke (ARC)"},"t/year",null,null,null,"Emitters",null,12500000,null,{"$f":"'3.3 Emitters'!H35","v":0},{"$f":"'3.3 Emitters'!I35","v":500000},{"$f":"'3.3 Emitters'!J35","v":500000},{"$f":"'3.3 Emitters'!K35","v":500000},{"$f":"'3.3 Emitters'!L35","v":500000},{"$f":"'3.3 Emitters'!M35","v":500000},{"$f":"'3.3 Emitters'!N35","v":500000},{"$f":"'3.3 Emitters'!O35","v":500000},{"$f":"'3.3 Emitters'!P35","v":500000},{"$f":"'3.3 Emitters'!Q35","v":500000},{"$f":"'3.3 Emitters'!R35","v":500000},{"$f":"'3.3 Emitters'!S35","v":500000},{"$f":"'3.3 Emitters'!T35","v":500000},{"$f":"'3.3 Emitters'!U35","v":500000},{"$f":"'3.3 Emitters'!V35","v":500000},{"$f":"'3.3 Emitters'!W35","v":500000},{"$f":"'3.3 Emitters'!X35","v":500000},{"$f":"'3.3 Emitters'!Y35","v":500000},{"$f":"'3.3 Emitters'!Z35","v":500000},{"$f":"'3.3 Emitters'!AA35","v":500000},{"$f":"'3.3 Emitters'!AB35","v":500000},{"$f":"'3.3 Emitters'!AC35","v":500000},{"$f":"'3.3 Emitters'!AD35","v":500000},{"$f":"'3.3 Emitters'!AE35","v":500000},{"$f":"'3.3 Emitters'!AF35","v":500000},{"$f":"'3.3 Emitters'!AG35","v":500000}]
[null,null,{"$f":"'3.3 Emitters'!B36","v":"E4"},{"$f":"'3.3 Emitters'!C36","v":"Avedøre (Ørsted)"},"t/year",null,null,null,"Emitters",null,3750000,null,{"$f":"'3.3 Emitters'!H36","v":0},{"$f":"'3.3 Emitters'!I36","v":150000},{"$f":"'3.3 Emitters'!J36","v":150000},{"$f":"'3.3 Emitters'!K36","v":150000},{"$f":"'3.3 Emitters'!L36","v":150000},{"$f":"'3.3 Emitters'!M36","v":150000},{"$f":"'3.3 Emitters'!N36","v":150000},{"$f":"'3.3 Emitters'!O36","v":150000},{"$f":"'3.3 Emitters'!P36","v":150000},{"$f":"'3.3 Emitters'!Q36","v":150000},{"$f":"'3.3 Emitters'!R36","v":150000},{"$f":"'3.3 Emitters'!S36","v":150000},{"$f":"'3.3 Emitters'!T36","v":150000},{"$f":"'3.3 Emitters'!U36","v":150000},{"$f":"'3.3 Emitters'!V36","v":150000},{"$f":"'3.3 Emitters'!W36","v":150000},{"$f":"'3.3 Emitters'!X36","v":150000},{"$f":"'3.3 Emitters'!Y36","v":150000},{"$f":"'3.3 Emitters'!Z36","v":150000},{"$f":"'3.3 Emitters'!AA36","v":150000},{"$f":"'3.3 Emitters'!AB36","v":150000},{"$f":"'3.3 Emitters'!AC36","v":150000},{"$f":"'3.3 Emitters'!AD36","v":150000},{"$f":"'3.3 Emitters'!AE36","v":150000},{"$f":"'3.3 Emitters'!AF36","v":150000},{"$f":"'3.3 Emitters'!AG36","v":150000}]
[null,null,{"$f":"'3.3 Emitters'!B37","v":"E5"},{"$f":"'3.3 Emitters'!C37","v":"Vestforbrænding"},"t/year",null,null,null,"Emitters",null,12641400,null,{"$f":"'3.3 Emitters'!H37","v":0},{"$f":"'3.3 Emitters'!I37","v":505656},{"$f":"'3.3 Emitters'!J37","v":505656},{"$f":"'3.3 Emitters'!K37","v":505656},{"$f":"'3.3 Emitters'!L37","v":505656},{"$f":"'3.3 Emitters'!M37","v":505656},{"$f":"'3.3 Emitters'!N37","v":505656},{"$f":"'3.3 Emitters'!O37","v":505656},{"$f":"'3.3 Emitters'!P37","v":505656},{"$f":"'3.3 Emitters'!Q37","v":505656},{"$f":"'3.3 Emitters'!R37","v":505656},{"$f":"'3.3 Emitters'!S37","v":505656},{"$f":"'3.3 Emitters'!T37","v":505656},{"$f":"'3.3 Emitters'!U37","v":505656},{"$f":"'3.3 Emitters'!V37","v":505656},{"$f":"'3.3 Emitters'!W37","v":505656},{"$f":"'3.3 Emitters'!X37","v":505656},{"$f":"'3.3 Emitters'!Y37","v":505656},{"$f":"'3.3 Emitters'!Z37","v":505656},{"$f":"'3.3 Emitters'!AA37","v":505656},{"$f":"'3.3 Emitters'!AB37","v":505656},{"$f":"'3.3 Emitters'!AC37","v":505656},{"$f":"'3.3 Emitters'!AD37","v":505656},{"$f":"'3.3 Emitters'!AE37","v":505656},{"$f":"'3.3 Emitters'!AF37","v":505656},{"$f":"'3.3 Emitters'!AG37","v":505656}]
[null,null,{"$f":"'3.3 Emitters'!B38","v":"E6"},{"$f":"'3.3 Emitters'!C38","v":"ARGO"},"t/year",null,null,null,"Emitters",null,8750000,null,{"$f":"'3.3 Emitters'!H38","v":0},{"$f":"'3.3 Emitters'!I38","v":350000},{"$f":"'3.3 Emitters'!J38","v":350000},{"$f":"'3.3 Emitters'!K38","v":350000},{"$f":"'3.3 Emitters'!L38","v":350000},{"$f":"'3.3 Emitters'!M38","v":350000},{"$f":"'3.3 Emitters'!N38","v":350000},{"$f":"'3.3 Emitters'!O38","v":350000},{"$f":"'3.3 Emitters'!P38","v":350000},{"$f":"'3.3 Emitters'!Q38","v":350000},{"$f":"'3.3 Emitters'!R38","v":350000},{"$f":"'3.3 Emitters'!S38","v":350000},{"$f":"'3.3 Emitters'!T38","v":350000},{"$f":"'3.3 Emitters'!U38","v":350000},{"$f":"'3.3 Emitters'!V38","v":350000},{"$f":"'3.3 Emitters'!W38","v":350000},{"$f":"'3.3 Emitters'!X38","v":350000},{"$f":"'3.3 Emitters'!Y38","v":350000},{"$f":"'3.3 Emitters'!Z38","v":350000},{"$f":"'3.3 Emitters'!AA38","v":350000},{"$f":"'3.3 Emitters'!AB38","v":350000},{"$f":"'3.3 Emitters'!AC38","v":350000},{"$f":"'3.3 Emitters'!AD38","v":350000},{"$f":"'3.3 Emitters'!AE38","v":350000},{"$f":"'3.3 Emitters'!AF38","v":350000},{"$f":"'3.3 Emitters'!AG38","v":350000}]
[null,null,{"$f":"'3.3 Emitters'!B39","v":""},{"$f":"'3.3 Emitters'!C39","v":""},"",null,null,null,"",null,{"$f":"IF(D18=\"\",\"\",SUM(M18:AL18))","v":""},null,{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!H39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!I39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!J39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!K39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!L39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!M39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!N39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!O39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!P39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!Q39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!R39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!S39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!T39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!U39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!V39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!W39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!X39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!Y39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!Z39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AA39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AB39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AC39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AD39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AE39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AF39)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AG39)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B40","v":""},{"$f":"'3.3 Emitters'!C40","v":""},"",null,null,null,"",null,{"$f":"IF(D19=\"\",\"\",SUM(M19:AL19))","v":""},null,{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!H40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!I40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!J40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!K40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!L40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!M40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!N40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!O40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!P40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!Q40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!R40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!S40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!T40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!U40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!V40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!W40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!X40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!Y40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!Z40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AA40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AB40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AC40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AD40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AE40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AF40)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AG40)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B41","v":""},{"$f":"'3.3 Emitters'!C41","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!H41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!I41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!J41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!K41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!L41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!M41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!N41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!O41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!P41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!Q41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!R41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!S41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!T41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!U41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!V41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!W41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!X41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!Y41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!Z41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AA41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AB41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AC41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AD41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AE41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AF41)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AG41)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B42","v":""},{"$f":"'3.3 Emitters'!C42","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!H42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!I42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!J42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!K42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!L42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!M42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!N42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!O42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!P42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!Q42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!R42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!S42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!T42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!U42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!V42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!W42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!X42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!Y42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!Z42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AA42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AB42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AC42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AD42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AE42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AF42)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AG42)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B43","v":""},{"$f":"'3.3 Emitters'!C43","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!H43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!I43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!J43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!K43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!L43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!M43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!N43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!O43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!P43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!Q43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!R43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!S43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!T43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!U43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!V43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!W43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!X43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!Y43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!Z43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AA43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AB43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AC43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AD43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AE43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AF43)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AG43)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B44","v":""},{"$f":"'3.3 Emitters'!C44","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!H44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!I44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!J44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!K44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!L44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!M44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!N44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!O44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!P44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!Q44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!R44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!S44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!T44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!U44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!V44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!W44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!X44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!Y44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!Z44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AA44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AB44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AC44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AD44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AE44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AF44)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AG44)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B45","v":""},{"$f":"'3.3 Emitters'!C45","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!H45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!I45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!J45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!K45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!L45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!M45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!N45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!O45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!P45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!Q45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!R45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!S45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!T45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!U45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!V45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!W45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!X45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!Y45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!Z45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AA45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AB45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AC45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AD45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AE45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AF45)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AG45)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B46","v":""},{"$f":"'3.3 Emitters'!C46","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!H46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!I46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!J46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!K46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!L46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!M46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!N46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!O46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!P46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!Q46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!R46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!S46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!T46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!U46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!V46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!W46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!X46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!Y46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!Z46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AA46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AB46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AC46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AD46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AE46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AF46)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AG46)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B47","v":""},{"$f":"'3.3 Emitters'!C47","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!H47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!I47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!J47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!K47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!L47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!M47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!N47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!O47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!P47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!Q47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!R47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!S47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!T47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!U47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!V47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!W47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!X47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!Y47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!Z47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!AA47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!AB47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!AC47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!AD47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!AE47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!AF47)","v":""},{"$f":"IF($D26=\"\",\"\",'3.3 Emitters'!AG47)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B48","v":""},{"$f":"'3.3 Emitters'!C48","v":""},"",null,null,null,"",null,{"$f":"IF(D27=\"\",\"\",SUM(M27:AL27))","v":""},null,{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!H48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!I48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!J48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!K48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!L48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!M48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!N48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!O48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!P48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!Q48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!R48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!S48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!T48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!U48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!V48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!W48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!X48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!Y48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!Z48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!AA48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!AB48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!AC48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!AD48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!AE48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!AF48)","v":""},{"$f":"IF($D27=\"\",\"\",'3.3 Emitters'!AG48)","v":""}]
[]
[]
[null,"B.","Consolidated"]
[]
[null,"1.","NPV analysis"]
[]
[null,null,"Revenue",null,"DKK",null,"Present value of total revenue (2024 value)",null,null,null,{"$f":"SUM(M34:AL34)","v":-980730973.4227773},null,{"$f":"M55/((1+'1.2 Assumptions'!$E$9)^(M$4-$M$4+1))","v":0},{"$f":"N55/((1+'1.2 Assumptions'!$E$9)^(N$4-$M$4+1))","v":-57103133.673053913},{"$f":"O55/((1+'1.2 Assumptions'!$E$9)^(O$4-$M$4+1))","v":-55208716.91612795},{"$f":"P55/((1+'1.2 Assumptions'!$E$9)^(P$4-$M$4+1))","v":-53377148.108483903},{"$f":"Q55/((1+'1.2 Assumptions'!$E$9)^(Q$4-$M$4+1))","v":-51606342.247065},{"$f":"R55/((1+'1.2 Assumptions'!$E$9)^(R$4-$M$4+1))","v":-49894283.499532044},{"$f":"S55/((1+'1.2 Assumptions'!$E$9)^(S$4-$M$4+1))","v":-48239022.909500167},{"$f":"T55/((1+'1.2 Assumptions'!$E$9)^(T$4-$M$4+1))","v":-46638676.177905388},{"$f":"U55/((1+'1.2 Assumptions'!$E$9)^(U$4-$M$4+1))","v":-45091421.517974868},{"$f":"V55/((1+'1.2 Assumptions'!$E$9)^(V$4-$M$4+1))","v":-43595497.581359595},{"$f":"W55/((1+'1.2 Assumptions'!$E$9)^(W$4-$M$4+1))","v":-42149201.45306804},{"$f":"X55/((1+'1.2 Assumptions'!$E$9)^(X$4-$M$4+1))","v":-40750886.712918878},{"$f":"Y55/((1+'1.2 Assumptions'!$E$9)^(Y$4-$M$4+1))","v":-39398961.561305456},{"$f":"Z55/((1+'1.2 Assumptions'!$E$9)^(Z$4-$M$4+1))","v":-38091887.007138923},{"$f":"AA55/((1+'1.2 Assumptions'!$E$9)^(AA$4-$M$4+1))","v":-36828175.11590682},{"$f":"AB55/((1+'1.2 Assumptions'!$E$9)^(AB$4-$M$4+1))","v":-35606387.315853044},{"$f":"AC55/((1+'1.2 Assumptions'!$E$9)^(AC$4-$M$4+1))","v":-34425132.760350816},{"$f":"AD55/((1+'1.2 Assumptions'!$E$9)^(AD$4-$M$4+1))","v":-33283066.744604576},{"$f":"AE55/((1+'1.2 Assumptions'!$E$9)^(AE$4-$M$4+1))","v":-32178889.174878363},{"$f":"AF55/((1+'1.2 Assumptions'!$E$9)^(AF$4-$M$4+1))","v":-31111343.088507991},{"$f":"AG55/((1+'1.2 Assumptions'!$E$9)^(AG$4-$M$4+1))","v":-30079213.223012462},{"$f":"AH55/((1+'1.2 Assumptions'!$E$9)^(AH$4-$M$4+1))","v":-29081324.632675558},{"$f":"AI55/((1+'1.2 Assumptions'!$E$9)^(AI$4-$M$4+1))","v":-28116541.351022813},{"$f":"AJ55/((1+'1.2 Assumptions'!$E$9)^(AJ$4-$M$4+1))","v":-27183765.097671349},{"$f":"AK55/((1+'1.2 Assumptions'!$E$9)^(AK$4-$M$4+1))","v":-26281934.028080355},{"$f":"AL55/((1+'1.2 Assumptions'!$E$9)^(AL$4-$M$4+1))","v":-25410021.524779115}]
[null,null,"CAPEX",null,"DKK",null,"Present value of total CAPEX (2024 value)",null,null,null,{"$f":"SUM(M35:AL35)","v":2472364408.9380026},null,{"$f":"M70/((1+'1.2 Assumptions'!$E$9)^(M$4-$M$4+1))","v":2472364408.9380026},{"$f":"N70/((1+'1.2 Assumptions'!$E$9)^(N$4-$M$4+1))","v":0},{"$f":"O70/((1+'1.2 Assumptions'!$E$9)^(O$4-$M$4+1))","v":0},{"$f":"P70/((1+'1.2 Assumptions'!$E$9)^(P$4-$M$4+1))","v":0},{"$f":"Q70/((1+'1.2 Assumptions'!$E$9)^(Q$4-$M$4+1))","v":0},{"$f":"R70/((1+'1.2 Assumptions'!$E$9)^(R$4-$M$4+1))","v":0},{"$f":"S70/((1+'1.2 Assumptions'!$E$9)^(S$4-$M$4+1))","v":0},{"$f":"T70/((1+'1.2 Assumptions'!$E$9)^(T$4-$M$4+1))","v":0},{"$f":"U70/((1+'1.2 Assumptions'!$E$9)^(U$4-$M$4+1))","v":0},{"$f":"V70/((1+'1.2 Assumptions'!$E$9)^(V$4-$M$4+1))","v":0},{"$f":"W70/((1+'1.2 Assumptions'!$E$9)^(W$4-$M$4+1))","v":0},{"$f":"X70/((1+'1.2 Assumptions'!$E$9)^(X$4-$M$4+1))","v":0},{"$f":"Y70/((1+'1.2 Assumptions'!$E$9)^(Y$4-$M$4+1))","v":0},{"$f":"Z70/((1+'1.2 Assumptions'!$E$9)^(Z$4-$M$4+1))","v":0},{"$f":"AA70/((1+'1.2 Assumptions'!$E$9)^(AA$4-$M$4+1))","v":0},{"$f":"AB70/((1+'1.2 Assumptions'!$E$9)^(AB$4-$M$4+1))","v":0},{"$f":"AC70/((1+'1.2 Assumptions'!$E$9)^(AC$4-$M$4+1))","v":0},{"$f":"AD70/((1+'1.2 Assumptions'!$E$9)^(AD$4-$M$4+1))","v":0},{"$f":"AE70/((1+'1.2 Assumptions'!$E$9)^(AE$4-$M$4+1))","v":0},{"$f":"AF70/((1+'1.2 Assumptions'!$E$9)^(AF$4-$M$4+1))","v":0},{"$f":"AG70/((1+'1.2 Assumptions'!$E$9)^(AG$4-$M$4+1))","v":0},{"$f":"AH70/((1+'1.2 Assumptions'!$E$9)^(AH$4-$M$4+1))","v":0},{"$f":"AI70/((1+'1.2 Assumptions'!$E$9)^(AI$4-$M$4+1))","v":0},{"$f":"AJ70/((1+'1.2 Assumptions'!$E$9)^(AJ$4-$M$4+1))","v":0},{"$f":"AK70/((1+'1.2 Assumptions'!$E$9)^(AK$4-$M$4+1))","v":0},{"$f":"AL70/((1+'1.2 Assumptions'!$E$9)^(AL$4-$M$4+1))","v":0}]
[null,null,"OPEX",null,"DKK",null,"Present value of total OPEX (2024 value)",null,null,null,{"$f":"SUM(M36:AL36)","v":12742389061.894165},null,{"$f":"M97/((1+'1.2 Assumptions'!$E$9)^(M$4-$M$4+1))","v":0},{"$f":"N97/((1+'1.2 Assumptions'!$E$9)^(N$4-$M$4+1))","v":777272728.29104066},{"$f":"O97/((1+'1.2 Assumptions'!$E$9)^(O$4-$M$4+1))","v":728841921.34472513},{"$f":"P97/((1+'1.2 Assumptions'!$E$9)^(P$4-$M$4+1))","v":704662331.53708029},{"$f":"Q97/((1+'1.2 Assumptions'!$E$9)^(Q$4-$M$4+1))","v":681284908.21594501},{"$f":"R97/((1+'1.2 Assumptions'!$E$9)^(R$4-$M$4+1))","v":638604358.50718987},{"$f":"S97/((1+'1.2 Assumptions'!$E$9)^(S$4-$M$4+1))","v":617418431.92164314},{"$f":"T97/((1+'1.2 Assumptions'!$E$9)^(T$4-$M$4+1))","v":596935355.98111475},{"$f":"U97/((1+'1.2 Assumptions'!$E$9)^(U$4-$M$4+1))","v":577131813.36562753},{"$f":"V97/((1+'1.2 Assumptions'!$E$9)^(V$4-$M$4+1))","v":557985260.31558311},{"$f":"W97/((1+'1.2 Assumptions'!$E$9)^(W$4-$M$4+1))","v":542402070.00407064},{"$f":"X97/((1+'1.2 Assumptions'!$E$9)^(X$4-$M$4+1))","v":527852674.62391645},{"$f":"Y97/((1+'1.2 Assumptions'!$E$9)^(Y$4-$M$4+1))","v":510340974.51790971},{"$f":"Z97/((1+'1.2 Assumptions'!$E$9)^(Z$4-$M$4+1))","v":493410231.28745782},{"$f":"AA97/((1+'1.2 Assumptions'!$E$9)^(AA$4-$M$4+1))","v":477041171.4817127},{"$f":"AB97/((1+'1.2 Assumptions'!$E$9)^(AB$4-$M$4+1))","v":461215161.05340958},{"$f":"AC97/((1+'1.2 Assumptions'!$E$9)^(AC$4-$M$4+1))","v":445914184.14642447},{"$f":"AD97/((1+'1.2 Assumptions'!$E$9)^(AD$4-$M$4+1))","v":431120822.58706433},{"$f":"AE97/((1+'1.2 Assumptions'!$E$9)^(AE$4-$M$4+1))","v":416818236.05573994},{"$f":"AF97/((1+'1.2 Assumptions'!$E$9)^(AF$4-$M$4+1))","v":402990142.91645002},{"$f":"AG97/((1+'1.2 Assumptions'!$E$9)^(AG$4-$M$4+1))","v":389620801.68225497},{"$f":"AH97/((1+'1.2 Assumptions'!$E$9)^(AH$4-$M$4+1))","v":376896488.95326322},{"$f":"AI97/((1+'1.2 Assumptions'!$E$9)^(AI$4-$M$4+1))","v":364392813.96429241},{"$f":"AJ97/((1+'1.2 Assumptions'!$E$9)^(AJ$4-$M$4+1))","v":352303952.83751494},{"$f":"AK97/((1+'1.2 Assumptions'!$E$9)^(AK$4-$M$4+1))","v":340616143.97560686},{"$f":"AL97/((1+'1.2 Assumptions'!$E$9)^(AL$4-$M$4+1))","v":329316082.32712704}]
[]
[null,null,"Net present value of total costs",null,"DKK",null,"Present value of total costs (2024 value)",null,null,null,{"$f":"SUM(K34:K36)","v":14234022497.409389}]
[]
[null,"2.","Levelized cost analysis"]
[]
[null,null,"Present value of total costs",null,"DKK",null,"Present value of total costs (2024 value)",null,null,null,{"$f":"SUM(M42:AL42)","v":14234022497.409389},null,{"$f":"SUM(M34:M36)","v":2472364408.9380026},{"$f":"SUM(N34:N36)","v":720169594.6179868},{"$f":"SUM(O34:O36)","v":673633204.42859721},651285183.42859638,629678565.96888006,588710075.00765777,569179409.01214302,550296679.8032093,532040391.84765267,514389762.73422348,500252868.55100262,487101787.91099757,470942012.95660424,455318344.28031892,440212996.36580586,425608773.73755652,411489051.38607365,397837755.84245974,384639346.88086158,371878799.82794201,359541588.45924252,347815164.32058764,336276272.61326957,325120187.73984361,314334209.94752651,303906060.8023479]
[null,null,"Discounted CO2 volumes",null,"t/year",null,"Present value of CO2 volumes",null,null,null,{"$f":"SUM(M43:AL43)","v":29716247.380572941},null,{"$f":"M8/((1+'1.2 Assumptions'!$E$9)^(M$4-$M$4+1))","v":0},{"$f":"N8/((1+'1.2 Assumptions'!$E$9)^(N$4-$M$4+1))","v":2099836.0324341324},{"$f":"O8/((1+'1.2 Assumptions'!$E$9)^(O$4-$M$4+1))","v":1990365.9075205047},{"$f":"P8/((1+'1.2 Assumptions'!$E$9)^(P$4-$M$4+1))","v":1886602.7559436064},{"$f":"Q8/((1+'1.2 Assumptions'!$E$9)^(Q$4-$M$4+1))","v":1788249.0577664517},{"$f":"R8/((1+'1.2 Assumptions'!$E$9)^(R$4-$M$4+1))","v":1695022.8035700964},{"$f":"S8/((1+'1.2 Assumptions'!$E$9)^(S$4-$M$4+1))","v":1606656.6858484328},{"$f":"T8/((1+'1.2 Assumptions'!$E$9)^(T$4-$M$4+1))","v":1522897.3325577562},{"$f":"U8/((1+'1.2 Assumptions'!$E$9)^(U$4-$M$4+1))","v":1443504.5806234656},{"$f":"V8/((1+'1.2 Assumptions'!$E$9)^(V$4-$M$4+1))","v":1368250.7873208204},{"$f":"W8/((1+'1.2 Assumptions'!$E$9)^(W$4-$M$4+1))","v":1296920.1775552803},{"$f":"X8/((1+'1.2 Assumptions'!$E$9)^(X$4-$M$4+1))","v":1229308.2251708817},{"$f":"Y8/((1+'1.2 Assumptions'!$E$9)^(Y$4-$M$4+1))","v":1165221.0665126841},{"$f":"Z8/((1+'1.2 Assumptions'!$E$9)^(Z$4-$M$4+1))","v":1104474.944561786},{"$f":"AA8/((1+'1.2 Assumptions'!$E$9)^(AA$4-$M$4+1))","v":1046895.6820490863},{"$f":"AB8/((1+'1.2 Assumptions'!$E$9)^(AB$4-$M$4+1))","v":992318.18203704862},{"$f":"AC8/((1+'1.2 Assumptions'!$E$9)^(AC$4-$M$4+1))","v":940585.95453748689},{"$f":"AD8/((1+'1.2 Assumptions'!$E$9)^(AD$4-$M$4+1))","v":891550.66780804447},{"$f":"AE8/((1+'1.2 Assumptions'!$E$9)^(AE$4-$M$4+1))","v":845071.72304080054},{"$f":"AF8/((1+'1.2 Assumptions'!$E$9)^(AF$4-$M$4+1))","v":801015.85122350755},{"$f":"AG8/((1+'1.2 Assumptions'!$E$9)^(AG$4-$M$4+1))","v":759256.73101754277},{"$f":"AH8/((1+'1.2 Assumptions'!$E$9)^(AH$4-$M$4+1))","v":719674.62655691267},{"$f":"AI8/((1+'1.2 Assumptions'!$E$9)^(AI$4-$M$4+1))","v":682156.04412977502},{"$f":"AJ8/((1+'1.2 Assumptions'!$E$9)^(AJ$4-$M$4+1))","v":646593.40675808059},{"$f":"AK8/((1+'1.2 Assumptions'!$E$9)^(AK$4-$M$4+1))","v":612884.74574225652},{"$f":"AL8/((1+'1.2 Assumptions'!$E$9)^(AL$4-$M$4+1))","v":580933.40828649909}]
[]
[null,null,"Levelized cost of CO2",null,"DKK/ton",null,"Levelized cost of CO2",null,null,null,{"$f":"K42/K43","v":478.9979809736983}]
[]
[null,"3.","Revenue"]
[]
[null,null,"District heating from compression",null,"DKK",null,null,null,null,null,{"$f":"SUM(M49:AL49)","v":0},null,{"$f":"M116","v":0},{"$f":"N116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"District heating from liquefaction",null,"DKK",null,null,null,null,null,{"$f":"SUM(M50:AL50)","v":-1527230280.5760007},null,{"$f":"M123","v":0},{"$f":"N123","v":-61089211.223040007},-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007]
[]
[null,null,"Total revenue",null,"DKK",null,"Sum of above",null,null,null,{"$f":"SUM(M52:AL52)","v":-1527230280.5760007},null,{"$f":"SUM(M49:M50)","v":0},{"$f":"SUM(N49:N50)","v":-61089211.223040007},-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007]
[]
[]
[null,null,"Total revenue (inflation adj.)",null,"DKK",null,"Inflation adjusted revenue",null,null,null,{"$f":"SUM(M55:AL55)","v":-2035756657.4414093},null,{"$f":"M52*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N52*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":-63557215.356450826},{"$f":"O52*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":-64828359.663579836},{"$f":"P52*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":-66124926.856851436},{"$f":"Q52*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":-67447425.39398846},{"$f":"R52*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":-68796373.901868239},{"$f":"S52*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":-70172301.379905581},{"$f":"T52*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":-71575747.407503709},{"$f":"U52*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":-73007262.355653778},{"$f":"V52*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":-74467407.602766857},{"$f":"W52*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":-75956755.75482218},{"$f":"X52*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":-77475890.869918644},{"$f":"Y52*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":-79025408.687317014},{"$f":"Z52*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":-80605916.861063361},{"$f":"AA52*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":-82218035.198284596},{"$f":"AB52*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":-83862395.902250305},{"$f":"AC52*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":-85539643.820295319},{"$f":"AD52*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":-87250436.696701214},{"$f":"AE52*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":-88995445.430635244},{"$f":"AF52*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":-90775354.339247957},{"$f":"AG52*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":-92590861.426032901},{"$f":"AH52*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":-94442678.654553562},{"$f":"AI52*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":-96331532.227644622},{"$f":"AJ52*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":-98258162.872197524},{"$f":"AK52*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":-100223326.12964147},{"$f":"AL52*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":-102227792.65223432}]
[]
[null,"4.","CAPEX"]
[]
[null,null,"Pipeline",null,"DKK",null,null,null,null,null,{"$f":"SUM(M59:AL59)","v":764826568.45565069},null,{"$f":"M132","v":764826568.45565069},{"$f":"N132","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]
[null,null,"Compression",null,"DKK",null,null,null,null,null,{"$f":"SUM(M60:AL60)","v":0},null,{"$f":"M142","v":0},{"$f":"N142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Liquefaction",null,"DKK",null,null,null,null,null,1009288612.1275823,null,{"$f":"M149","v":1009288612.1275823},{"$f":"N149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Harbour facilities",null,"DKK",null,null,null,null,null,44484140.421999998,null,{"$f":"M153","v":44484140.421999998},{"$f":"N153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Intermediate storage",null,"DKK",null,null,null,null,null,738601121.57279932,null,{"$f":"M157","v":738601121.57279932},{"$f":"N157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Conditioning",null,"DKK",null,null,null,null,null,{"$f":"SUM(M64:AL64)","v":0},null,{"$f":"M172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Booster station",null,"DKK",null,null,null,null,null,{"$f":"SUM(M65:AL65)","v":0},null,{"$f":"M183","v":0},{"$f":"N183","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]
[]
[null,null,"Total CAPEX",null,"DKK",null,"Sum of above",null,null,null,{"$f":"SUM(M67:AL67)","v":2557200442.578032},null,{"$f":"SUM(M59:M65)","v":2557200442.578032},{"$f":"SUM(N59:N65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Total CAPEX (inflation adj.)",null,"DKK",null,"Inflation adjusted CAPEX",null,null,null,{"$f":"SUM(M70:AL70)","v":2608344451.4295926},null,{"$f":"M67*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":2608344451.4295926},{"$f":"N67*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O67*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P67*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q67*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R67*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S67*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T67*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U67*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V67*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W67*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X67*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y67*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z67*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA67*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB67*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC67*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD67*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE67*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF67*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG67*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH67*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI67*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ67*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK67*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL67*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[]
[null,null,{"$f":"C59","v":"Pipeline"},null,"DKK",null,"Inflation adjusted CAPEX",null,null,null,{"$f":"SUM(M72:AL72)","v":780123099.82476366},null,{"$f":"M59*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":780123099.82476366},{"$f":"N59*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O59*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P59*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q59*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R59*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S59*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T59*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U59*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V59*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W59*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X59*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y59*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z59*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA59*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB59*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC59*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD59*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE59*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF59*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG59*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH59*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI59*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ59*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK59*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL59*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[null,null,{"$f":"C60","v":"Compression"},null,"DKK",null,"Inflation adjusted CAPEX",null,null,null,{"$f":"SUM(M73:AL73)","v":0},null,{"$f":"M60*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N60*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O60*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P60*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q60*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R60*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S60*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T60*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U60*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V60*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W60*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X60*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y60*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z60*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA60*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB60*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC60*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD60*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE60*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF60*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG60*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH60*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI60*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ60*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK60*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL60*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[null,null,"Liquefaction",null,"DKK",null,"Inflation adjusted CAPEX",null,null,null,1029474384.370134,null,{"$f":"M61*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":1029474384.370134},{"$f":"N61*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O61*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P61*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q61*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R61*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S61*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T61*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U61*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V61*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W61*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X61*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y61*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z61*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA61*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB61*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC61*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD61*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE61*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF61*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG61*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH61*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI61*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ61*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK61*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL61*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[null,null,"Harbour facilities",null,"DKK",null,"Inflation adjusted CAPEX",null,null,null,45373823.230439998,null,{"$f":"M62*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":45373823.230439998},{"$f":"N62*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O62*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P62*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q62*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R62*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S62*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T62*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U62*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V62*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W62*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X62*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y62*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z62*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA62*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB62*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC62*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD62*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE62*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF62*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG62*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH62*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI62*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ62*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK62*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL62*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[null,null,"Intermediate storage",null,"DKK",null,"Inflation adjusted CAPEX",null,null,null,753373144.00425529,null,{"$f":"M63*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":753373144.00425529},{"$f":"N63*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O63*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P63*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q63*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R63*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S63*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T63*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U63*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V63*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W63*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X63*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y63*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z63*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA63*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB63*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC63*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD63*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE63*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF63*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG63*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH63*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI63*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ63*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK63*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL63*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[null,null,"Conditioning",null,"DKK",null,"Inflation adjusted CAPEX",null,null,null,0,null,{"$f":"M64*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N64*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O64*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P64*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q64*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R64*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S64*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T64*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U64*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V64*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W64*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X64*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y64*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z64*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA64*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB64*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC64*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD64*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE64*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF64*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG64*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH64*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI64*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ64*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK64*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL64*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[null,null,"Booster station",null,"DKK",null,"Inflation adjusted CAPEX",null,null,null,0,null,{"$f":"M65*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N65*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O65*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P65*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q65*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R65*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S65*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T65*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U65*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V65*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W65*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X65*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y65*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z65*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA65*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB65*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC65*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD65*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE65*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF65*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG65*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH65*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI65*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ65*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK65*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL65*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K72:K78)=K70,\"\",\"FEJL! - tjek summer af adjusted CAPEX\")","v":""}]
[]
[null,"5.","OPEX"]
[]
[null,null,"Pipeline",null,"DKK",null,null,null,null,null,{"$f":"SUM(M83:AL83)","v":382413284.22782558},null,{"$f":"M192","v":0},{"$f":"N192","v":15296531.369113013},15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013]
[null,null,"Compression",null,"DKK",null,null,null,null,null,{"$f":"SUM(M84:AL84)","v":0},null,{"$f":"M203","v":0},{"$f":"N203","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]
[null,null,"Liquefaction",null,"DKK",null,null,null,null,null,2352624093.9062772,null,{"$f":"M217","v":0},{"$f":"N217","v":135940900.41072696},110975453.46173204,110975453.46173204,110975453.46173204,86480958.150948137,86480958.150948137,86480958.150948137,86480958.150948137,86480958.150948137,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827]
[null,null,"Permanent storage",null,"DKK",null,null,null,null,null,8965748578.7399464,null,{"$f":"M222","v":0},{"$f":"N222","v":358629943.1495977},358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977]
[null,null,"Harbour facilities",null,"DKK",null,null,null,null,null,563078288.33499992,null,{"$f":"M244","v":0},{"$f":"N244","v":19339873.019500002},19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24927483.204999998,24927483.204999998,24927483.204999998,24927483.204999998,24927483.204999998]
[null,null,"Shipping",null,"DKK",null,null,null,null,null,7088656672.5757198,null,{"$f":"M248","v":0},{"$f":"N248","v":283546266.90302896},283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896]
[null,null,"Intermediate storage",null,"DKK",null,null,null,null,null,465603150.67378056,null,{"$f":"M254","v":0},{"$f":"N254","v":18776645.092415832},18685629.880565438,18685629.880565438,18685629.880565438,18596331.592237808,18596331.592237808,18596331.592237808,18596331.592237808,18596331.592237808,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973]
[null,null,"Trucking",null,"DKK",null,null,null,null,null,0,null,{"$f":"M270","v":0},{"$f":"N270","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]
[null,null,"Conditioning",null,"DKK",null,null,null,null,null,0,null,{"$f":"M283","v":0},{"$f":"N283","v":0},{"$f":"O283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Booster station",null,"DKK",null,null,null,null,null,{"$f":"SUM(M92:AL92)","v":0},null,{"$f":"M299","v":0},{"$f":"N299","v":0},{"$f":"O299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total OPEX",null,"DKK",null,"Sum of above",null,null,null,{"$f":"SUM(M94:AL94)","v":19818124068.458561},null,{"$f":"SUM(M83:M92)","v":0},{"$f":"SUM(N83:N92)","v":831530159.94438243},{"$f":"SUM(O83:O92)","v":806473697.78353715},806473697.78353715,806473697.78353715,781889904.18442571,781889904.18442571,781889904.18442571,781889904.18442571,781889904.18442571,786133864.46212041,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791721474.64762044,791721474.64762044,791721474.64762044,791721474.64762044,791721474.64762044]
[]
[]
[null,null,"Total OPEX (inflation adj.)",null,"DKK",null,"Inflation adjusted OPEX",null,null,null,{"$f":"SUM(M97:AL97)","v":26402466636.593025},null,{"$f":"M94*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N94*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":865123978.40613544},{"$f":"O94*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":855836339.8774718},{"$f":"P94*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":872953066.67502129},{"$f":"Q94*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":890412128.0085218},{"$f":"R94*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":880535026.09443009},{"$f":"S94*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":898145726.61631846},{"$f":"T94*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":916108641.14864492},{"$f":"U94*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":934430813.97161782},{"$f":"V94*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":953119430.25105023},{"$f":"W94*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":977458650.0312041},{"$f":"X94*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":1003557456.3729037},{"$f":"Y94*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":1023628605.5003617},{"$f":"Z94*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":1044101177.6103691},{"$f":"AA94*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":1064983201.1625762},{"$f":"AB94*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":1086282865.185828},{"$f":"AC94*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":1108008522.4895446},{"$f":"AD94*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":1130168692.9393353},{"$f":"AE94*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":1152772066.7981219},{"$f":"AF94*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":1175827508.1340845},{"$f":"AG94*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":1199344058.296766},{"$f":"AH94*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":1223985304.7219222},{"$f":"AI94*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":1248465010.8163605},{"$f":"AJ94*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":1273434311.0326877},{"$f":"AK94*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":1298902997.2533414},{"$f":"AL94*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":1324881057.1984084}]
[]
[null,null,{"$f":"C83","v":"Pipeline"},null,"DKK",null,"Inflation adjusted OPEX",null,null,null,{"$f":"SUM(M99:AL99)","v":509746564.85151345},null,{"$f":"M83*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N83*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":15914511.236425178},{"$f":"O83*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":16232801.46115368},{"$f":"P83*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":16557457.490376756},{"$f":"Q83*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":16888606.640184291},{"$f":"R83*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":17226378.772987977},{"$f":"S83*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":17570906.348447733},{"$f":"T83*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":17922324.47541669},{"$f":"U83*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":18280770.964925025},{"$f":"V83*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":18646386.384223524},{"$f":"W83*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":19019314.111907993},{"$f":"X83*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":19399700.394146156},{"$f":"Y83*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":19787694.402029078},{"$f":"Z83*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":20183448.290069662},{"$f":"AA83*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":20587117.25587105},{"$f":"AB83*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":20998859.600988474},{"$f":"AC83*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":21418836.793008246},{"$f":"AD83*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":21847213.528868407},{"$f":"AE83*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":22284157.799445774},{"$f":"AF83*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":22729840.955434691},{"$f":"AG83*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":23184437.774543382},{"$f":"AH83*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":23648126.530034252},{"$f":"AI83*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":24121089.060634933},{"$f":"AJ83*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":24603510.841847632},{"$f":"AK83*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":25095581.058684587},{"$f":"AL83*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":25597492.679858282}]
[null,null,{"$f":"C84","v":"Compression"},null,"DKK",null,"Inflation adjusted OPEX",null,null,null,{"$f":"SUM(M100:AL100)","v":0},null,{"$f":"M84*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N84*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O84*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P84*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q84*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R84*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S84*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T84*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U84*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V84*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W84*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X84*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y84*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z84*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA84*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB84*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC84*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD84*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE84*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF84*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG84*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH84*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI84*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ84*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK84*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL84*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[null,null,"Liquefaction",null,"DKK",null,"Inflation adjusted OPEX",null,null,null,3110927955.9593382,null,{"$f":"M85*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N85*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":141432912.78732035},{"$f":"O85*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":117768039.01721773},{"$f":"P85*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":120123399.79756209},{"$f":"Q85*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":122525867.79351334},{"$f":"R85*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":97391605.051540494},{"$f":"S85*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":99339437.152571291},{"$f":"T85*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":101326225.89562273},{"$f":"U85*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":103352750.41353518},{"$f":"V85*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":105419805.42180589},{"$f":"W85*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":112785865.11881727},{"$f":"X85*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":115041582.42119363},{"$f":"Y85*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":117342414.06961749},{"$f":"Z85*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":119689262.35100986},{"$f":"AA85*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":122083047.59803003},{"$f":"AB85*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":124524708.54999064},{"$f":"AC85*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":127015202.72099046},{"$f":"AD85*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":129555506.77541026},{"$f":"AE85*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":132146616.91091846},{"$f":"AF85*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":134789549.24913684},{"$f":"AG85*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":137485340.23411956},{"$f":"AH85*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":140235047.03880197},{"$f":"AI85*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":143039747.97957799},{"$f":"AJ85*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":145900542.93916956},{"$f":"AK85*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":148818553.79795295},{"$f":"AL85*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":151794924.87391201}]
[null,null,"Permanent storage",null,"DKK",null,"Inflation adjusted OPEX",null,null,null,11951100361.388758,null,{"$f":"M86*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N86*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":373118592.85284144},{"$f":"O86*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":380580964.70989823},{"$f":"P86*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":388192584.00409621},{"$f":"Q86*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":395956435.68417817},{"$f":"R86*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":403875564.39786178},{"$f":"S86*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":411953075.68581891},{"$f":"T86*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":420192137.19953531},{"$f":"U86*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":428595979.94352603},{"$f":"V86*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":437167899.54239655},{"$f":"W86*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":445911257.53324443},{"$f":"X86*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":454829482.68390936},{"$f":"Y86*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":463926072.33758754},{"$f":"Z86*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":473204593.78433937},{"$f":"AA86*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":482668685.66002601},{"$f":"AB86*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":492322059.37322658},{"$f":"AC86*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":502168500.56069118},{"$f":"AD86*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":512211870.57190496},{"$f":"AE86*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":522456107.98334301},{"$f":"AF86*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":532905230.1430099},{"$f":"AG86*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":543563334.74587011},{"$f":"AH86*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":554434601.44078755},{"$f":"AI86*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":565523293.46960318},{"$f":"AJ86*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":576833759.33899522},{"$f":"AK86*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":588370434.52577519},{"$f":"AL86*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":600137843.21629071}]
[null,null,"Harbour facilities",null,"DKK",null,"Inflation adjusted OPEX",null,null,null,761159074.47644222,null,{"$f":"M87*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N87*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":20121203.889487803},{"$f":"O87*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":20523627.967277557},{"$f":"P87*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":20934100.526623107},{"$f":"Q87*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":21352782.537155572},{"$f":"R87*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":21779838.187898684},{"$f":"S87*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":22215434.951656654},{"$f":"T87*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":22659743.650689788},{"$f":"U87*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":23112938.523703583},{"$f":"V87*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":23575197.294177659},{"$f":"W87*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":24046701.240061205},{"$f":"X87*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":31077268.605937786},{"$f":"Y87*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":31698813.978056539},{"$f":"Z87*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":32332790.257617675},{"$f":"AA87*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":32979446.062770016},{"$f":"AB87*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":33639034.984025426},{"$f":"AC87*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":34311815.683705933},{"$f":"AD87*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":34998051.997380048},{"$f":"AE87*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":35698013.037327647},{"$f":"AF87*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":36411973.298074208},{"$f":"AG87*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":37140212.764035687},{"$f":"AH87*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":38537382.278537169},{"$f":"AI87*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":39308129.924107902},{"$f":"AJ87*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":40094292.522590064},{"$f":"AK87*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":40896178.373041868},{"$f":"AL87*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":41714101.940502711}]
[null,null,"Shipping",null,"DKK",null,"Inflation adjusted OPEX",null,null,null,9448987619.6469059,null,{"$f":"M88*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N88*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":295001536.08591133},{"$f":"O88*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":300901566.80762953},{"$f":"P88*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":306919598.14378214},{"$f":"Q88*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":313057990.1066578},{"$f":"R88*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":319319149.90879095},{"$f":"S88*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":325705532.90696675},{"$f":"T88*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":332219643.56510609},{"$f":"U88*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":338864036.43640822},{"$f":"V88*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":345641317.1651364},{"$f":"W88*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":352554143.50843906},{"$f":"X88*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":359605226.37860787},{"$f":"Y88*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":366797330.90618002},{"$f":"Z88*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":374133277.52430367},{"$f":"AA88*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":381615943.07478964},{"$f":"AB88*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":389248261.9362855},{"$f":"AC88*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":397033227.17501122},{"$f":"AD88*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":404973891.7185114},{"$f":"AE88*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":413073369.5528816},{"$f":"AF88*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":421334836.94393933},{"$f":"AG88*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":429761533.68281806},{"$f":"AH88*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":438356764.35647446},{"$f":"AI88*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":447123899.64360386},{"$f":"AJ88*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":456066377.63647592},{"$f":"AK88*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":465187705.18920547},{"$f":"AL88*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":474491459.29298961}]
[null,null,"Intermediate storage",null,"DKK",null,"Inflation adjusted OPEX",null,null,null,620545060.27007115,null,{"$f":"M89*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N89*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":19535221.55414943},{"$f":"O89*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":19829339.914295085},{"$f":"P89*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":20225926.71258099},{"$f":"Q89*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":20630445.246832609},{"$f":"R89*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":20942489.775350083},{"$f":"S89*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":21361339.570857082},{"$f":"T89*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":21788566.362274226},{"$f":"U89*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":22224337.689519711},{"$f":"V89*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":22668824.443310104},{"$f":"W89*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":23141368.518734232},{"$f":"X89*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":23604195.889108922},{"$f":"Y89*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":24076279.806891099},{"$f":"Z89*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":24557805.403028924},{"$f":"AA89*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":25048961.511089493},{"$f":"AB89*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":25549940.741311289},{"$f":"AC89*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":26060939.556137517},{"$f":"AD89*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":26582158.347260263},{"$f":"AE89*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":27113801.514205467},{"$f":"AF89*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":27656077.544489581},{"$f":"AG89*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":28209199.095379371},{"$f":"AH89*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":28773383.077286959},{"$f":"AI89*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":29348850.738832694},{"$f":"AJ89*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":29935827.753609348},{"$f":"AK89*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":30534544.308681536},{"$f":"AL89*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":31145235.194855168}]
[null,null,"Trucking",null,"DKK",null,"Inflation adjusted OPEX",null,null,null,0,null,{"$f":"M90*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N90*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O90*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P90*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q90*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R90*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S90*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T90*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U90*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V90*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W90*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X90*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y90*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z90*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA90*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB90*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC90*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD90*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE90*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF90*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG90*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH90*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI90*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ90*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK90*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL90*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[null,null,"Conditioning",null,"DKK",null,"Inflation adjusted OPEX",null,null,null,0,null,{"$f":"M91*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N91*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O91*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P91*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q91*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R91*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S91*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T91*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U91*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V91*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W91*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X91*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y91*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z91*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA91*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB91*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC91*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD91*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE91*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF91*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG91*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH91*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI91*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ91*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK91*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL91*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[null,null,"Booster station",null,"DKK",null,"Inflation adjusted OPEX",null,null,null,0,null,{"$f":"M92*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N92*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O92*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P92*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q92*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R92*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S92*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T92*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U92*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V92*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W92*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X92*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y92*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z92*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA92*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB92*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC92*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD92*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE92*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF92*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG92*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH92*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI92*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ92*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK92*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL92*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[]
[]
[]
[null,"C.","Revenue"]
[]
[null,"Total revenue",null,null,"DKK",null,null,null,null,null,{"$f":"SUM(M114:AL114)","v":-1527230280.5760007},null,{"$f":"M116+M123","v":0},{"$f":"N116+N123","v":-61089211.223040007},{"$f":"O116+O123","v":-61089211.223040007},-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007]
[]
[null,null,"District heating from compression",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M116:AL116)","v":0},null,{"$f":"SUM(M118:M121)","v":0},{"$f":"SUM(N118:N121)","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]
[]
[null,null,{"$f":"'3.1 Elements'!B22","v":""},{"$f":"IF('3.1 Elements'!D22=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D22)","v":""},{"$f":"IF(D118=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IFERROR(IF(D118=\"\",\"\",IF('3.1 Elements'!J22=0,\"No heat integration\",\"Compression cooling at \"&ROUND('3.1 Elements'!J22,2)&\" MW with \"&TEXT('1.1 Interface'!$G$59,\"0%\")& \" heat utilization\")),\"Not relevant\")","v":""},null,{"$f":"IF(D118=\"\",\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M118:AL118)","v":0},null,0,{"$f":"IFERROR(-'3.3 Emitters'!I143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!J143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!K143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!L143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!M143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!N143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!O143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!P143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!Q143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!R143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!S143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!T143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!U143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!V143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!W143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!X143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!Y143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!Z143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AA143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AB143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AC143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AD143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AE143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AF143*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AG143*'1.1 Interface'!$G$122,0)","v":0}]
[null,null,{"$f":"'3.1 Elements'!B23","v":""},{"$f":"IF('3.1 Elements'!D23=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D23)","v":""},{"$f":"IF(D119=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IFERROR(IF(D119=\"\",\"\",IF('3.1 Elements'!J23=0,\"No heat integration\",\"Compression cooling at \"&ROUND('3.1 Elements'!J23,2)&\" MW with \"&TEXT('1.1 Interface'!$G$59,\"0%\")& \" heat utilization\")),\"Not relevant\")","v":""},null,{"$f":"IF(D119=\"\",\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M119:AL119)","v":0},null,0,{"$f":"IFERROR(-'3.3 Emitters'!I144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!J144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!K144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!L144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!M144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!N144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!O144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!P144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!Q144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!R144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!S144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!T144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!U144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!V144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!W144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!X144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!Y144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!Z144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AA144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AB144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AC144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AD144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AE144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AF144*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AG144*'1.1 Interface'!$G$122,0)","v":0}]
[null,null,{"$f":"'3.1 Elements'!B24","v":""},{"$f":"IF('3.1 Elements'!D24=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D24)","v":""},"",null,{"$f":"IFERROR(IF(D120=\"\",\"\",IF('3.1 Elements'!J24=0,\"No heat integration\",\"Compression cooling at \"&ROUND('3.1 Elements'!J24,2)&\" MW with \"&TEXT('1.1 Interface'!$G$59,\"0%\")& \" heat utilization\")),\"Not relevant\")","v":""},null,"",null,{"$f":"SUM(M120:AL120)","v":0},null,0,{"$f":"IFERROR(-'3.3 Emitters'!I145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!J145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!K145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!L145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!M145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!N145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!O145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!P145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!Q145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!R145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!S145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!T145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!U145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!V145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!W145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!X145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!Y145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!Z145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AA145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AB145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AC145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AD145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AE145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AF145*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AG145*'1.1 Interface'!$G$122,0)","v":0}]
[null,null,{"$f":"'3.1 Elements'!B25","v":""},{"$f":"IF('3.1 Elements'!D25=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D25)","v":""},"",null,{"$f":"IFERROR(IF(D121=\"\",\"\",IF('3.1 Elements'!J25=0,\"No heat integration\",\"Compression cooling at \"&ROUND('3.1 Elements'!J25,2)&\" MW with \"&TEXT('1.1 Interface'!$G$59,\"0%\")& \" heat utilization\")),\"Not relevant\")","v":""},null,"",null,{"$f":"SUM(M121:AL121)","v":0},null,0,{"$f":"IFERROR(-'3.3 Emitters'!I146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!J146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!K146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!L146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!M146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!N146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!O146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!P146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!Q146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!R146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!S146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!T146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!U146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!V146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!W146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!X146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!Y146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!Z146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AA146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AB146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AC146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AD146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AE146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AF146*'1.1 Interface'!$G$122,0)","v":0},{"$f":"IFERROR(-'3.3 Emitters'!AG146*'1.1 Interface'!$G$122,0)","v":0}]
[]
[null,null,"District heating from liquefaction",null,"DKK",null,{"$f":"IF(NOT(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\")),\"No liquefaction\",\"\")","v":""},null,"Calculated, sum of below",null,{"$f":"SUM(M123:AL123)","v":-1527230280.5760007},null,{"$f":"SUM(M125)","v":0},{"$f":"SUM(N125)","v":-61089211.223040007},-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007,-61089211.223040007]
[]
[null,null,null,"Liquefaction",{"$f":"IF(D125=\"\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(NOT(OR('1.1 Interface'!$G$18=\"Case 5\",'1.1 Interface'!$G$18=\"Case 6\")),\"No liquefaction\",IF('1.1 Interface'!$G$67=\"Integration with DH\",\"Cooling duty at \"&ROUND(INDEX('3.1 Elements'!$J$64:$J$65,MATCH('3.1 Elements'!$B$61,'3.1 Elements'!$B$64:$B$65,0)),2)&\" MW with \"&TEXT('1.1 Interface'!$G$69,\"0%\")&\" heat utilization\",\"No heat integration\"))","v":"Cooling duty at 64,16 MW with 80% heat utilization"},null,{"$f":"IF(D125=\"\",\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M125:AL125)","v":-1527230280.5760007},null,0,{"$f":"IFERROR(INDEX(-'3.3 Emitters'!I$195:I$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!J$195:J$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!K$195:K$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!L$195:L$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!M$195:M$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!N$195:N$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!O$195:O$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!P$195:P$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!Q$195:Q$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!R$195:R$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!S$195:S$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!T$195:T$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!U$195:U$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!V$195:V$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!W$195:W$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!X$195:X$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!Y$195:Y$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!Z$195:Z$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!AA$195:AA$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!AB$195:AB$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!AC$195:AC$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!AD$195:AD$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!AE$195:AE$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!AF$195:AF$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007},{"$f":"IFERROR(INDEX(-'3.3 Emitters'!AG$195:AG$196,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$195:$B$196,0))*'1.1 Interface'!$G$122,0)","v":-61089211.223040007}]
[]
[]
[null,"D.","CAPEX"]
[]
[null,"Total CAPEX",null,null,"DKK",null,null,null,null,null,{"$f":"SUM(M130:AL130)","v":2557200442.578032},null,{"$f":"M132+M142+M149+M153+M157+M172+M183","v":2557200442.578032},{"$f":"N132+N142+N149+N153+N157+N172+N183","v":0},{"$f":"O132+O142+O149+O153+O157+O172+O183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pipeline",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M132:AL132)","v":764826568.45565069},null,{"$f":"SUM(M134:M140)","v":764826568.45565069},{"$f":"SUM(N134:N140)","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]
[]
[null,null,{"$f":"'3.1 Elements'!B7","v":"S1"},{"$f":"'3.1 Elements'!D7","v":"Kræftværkshalvøen - Avedøreværket"},"DKK",null,{"$f":"IF('3.1 Elements'!E7=\"Not relevant\",\"Not relevant\",'3.1 Elements'!E7&\" phase\")","v":"Gas phase"},null,"Elements",null,{"$f":"SUM(M134:AL134)","v":320515468.12884432},null,{"$f":"'3.1 Elements'!J7","v":320515468.12884432},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'3.1 Elements'!B8","v":"S2"},{"$f":"'3.1 Elements'!D8","v":"Avedøreværket - Intersection"},"DKK",null,{"$f":"IF('3.1 Elements'!E8=\"Not relevant\",\"Not relevant\",'3.1 Elements'!E8&\" phase\")","v":"Gas phase"},null,"Elements",null,{"$f":"SUM(M135:AL135)","v":156473840},null,{"$f":"'3.1 Elements'!J8","v":156473840},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'3.1 Elements'!B9","v":"S3"},{"$f":"'3.1 Elements'!D9","v":"Vestforbrænding - Intersection"},"DKK",null,{"$f":"IF('3.1 Elements'!E9=\"Not relevant\",\"Not relevant\",'3.1 Elements'!E9&\" phase\")","v":"Gas phase"},null,"Elements",null,68232981.034201309,null,{"$f":"'3.1 Elements'!J9","v":68232981.034201309},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'3.1 Elements'!B10","v":"S4"},{"$f":"'3.1 Elements'!D10","v":"Intersection - Compressorstation"},"DKK",null,{"$f":"IF('3.1 Elements'!E10=\"Not relevant\",\"Not relevant\",'3.1 Elements'!E10&\" phase\")","v":"Gas phase"},null,"Elements",null,61371464.825227961,null,{"$f":"'3.1 Elements'!J10","v":61371464.825227961},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'3.1 Elements'!B11","v":"S5"},{"$f":"'3.1 Elements'!D11","v":"Compressorstation - ARGO"},"DKK",null,{"$f":"IF('3.1 Elements'!E11=\"Not relevant\",\"Not relevant\",'3.1 Elements'!E11&\" phase\")","v":"Gas phase"},null,"Elements",null,123367907.54609023,null,{"$f":"'3.1 Elements'!J11","v":123367907.54609023},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'3.1 Elements'!B12","v":"S6"},{"$f":"'3.1 Elements'!D12","v":"ARGO - Intersection"},"DKK",null,{"$f":"IF('3.1 Elements'!E12=\"Not relevant\",\"Not relevant\",'3.1 Elements'!E12&\" phase\")","v":"Gas phase"},null,"Elements",null,34864906.921286836,null,{"$f":"'3.1 Elements'!J12","v":34864906.921286836},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'3.1 Elements'!B13","v":"S7"},{"$f":"'3.1 Elements'!D13","v":"Intersection - Havnsø"},"DKK",null,{"$f":"IF('3.1 Elements'!E13=\"Not relevant\",\"Not relevant\",'3.1 Elements'!E13&\" phase\")","v":"Not relevant"},null,"Elements",null,0,null,{"$f":"'3.1 Elements'!J13","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]
[]
[null,null,"Compression",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M142:AL142)","v":0},null,{"$f":"SUM(M144:M147)","v":0},{"$f":"SUM(N144:N147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'3.1 Elements'!B22","v":""},{"$f":"IF('3.1 Elements'!D22=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D22)","v":""},{"$f":"IF(D144=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IFERROR(IF('3.1 Elements'!D22=\"\",\"\",\"Capacity at \"&ROUND('3.1 Elements'!G22,2)&\" kg/s at \"&'3.1 Elements'!F22&\" barg\"),\"Not relevant\")","v":""},null,{"$f":"IF(D144=\"\",\"\",\"Elements\")","v":""},null,{"$f":"SUM(M144:AL144)","v":0},null,{"$f":"IFERROR('3.1 Elements'!H22*1000000,0)","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]
[null,null,{"$f":"'3.1 Elements'!B23","v":""},{"$f":"IF('3.1 Elements'!D23=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D23)","v":""},{"$f":"IF(D145=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IFERROR(IF('3.1 Elements'!D23=\"\",\"\",\"Capacity at \"&ROUND('3.1 Elements'!G23,2)&\" kg/s at \"&'3.1 Elements'!F23&\" barg\"),\"Not relevant\")","v":""},null,{"$f":"IF(D145=\"\",\"\",\"Elements\")","v":""},null,{"$f":"SUM(M145:AL145)","v":0},null,{"$f":"IFERROR('3.1 Elements'!H23*1000000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'3.1 Elements'!B24","v":""},{"$f":"IF('3.1 Elements'!D24=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D24)","v":""},"",null,{"$f":"IFERROR(IF('3.1 Elements'!D24=\"\",\"\",\"Capacity at \"&ROUND('3.1 Elements'!G24,2)&\" kg/s at \"&'3.1 Elements'!F24&\" barg\"),\"Not relevant\")","v":""},null,"",null,0,null,{"$f":"IFERROR('3.1 Elements'!H24*1000000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'3.1 Elements'!B25","v":""},{"$f":"IF('3.1 Elements'!D25=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D25)","v":""},"",null,{"$f":"IFERROR(IF('3.1 Elements'!D25=\"\",\"\",\"Capacity at \"&ROUND('3.1 Elements'!G25,2)&\" kg/s at \"&'3.1 Elements'!F25&\" barg\"),\"Not relevant\")","v":""},null,"",null,0,null,{"$f":"IFERROR('3.1 Elements'!H25*1000000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Liquefaction",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M149:AL149)","v":1009288612.1275823},null,{"$f":"SUM(M151)","v":1009288612.1275823},{"$f":"SUM(N151)","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]
[]
[null,null,null,"Liquefaction plant",{"$f":"IF(G151=\"No liquefaction\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF('1.1 Interface'!G18=\"Case 5\",'3.1 Elements'!K64,IF('1.1 Interface'!G18=\"Case 6\",'3.1 Elements'!K65,\"No liquefaction\"))","v":"Capacity at 412,4 t/h to 15 barg with spare compression train"},null,{"$f":"IF(G151=\"No liquefaction\",\"\",\"Elements\")","v":"Elements"},null,{"$f":"SUM(M151:AL151)","v":1009288612.1275823},null,{"$f":"IF('1.1 Interface'!$G$18=\"Case 5\",'3.1 Elements'!$H$64*1000000,IF('1.1 Interface'!$G$18=\"Case 6\",'3.1 Elements'!$H$65*1000000,0))","v":1009288612.1275823},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Habour facilities",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M153:AL153)","v":44484140.421999998},null,{"$f":"SUM(M155)","v":44484140.421999998},{"$f":"SUM(N155)","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]
[]
[null,null,null,"Harbour facilities",{"$f":"IF(G155=\"No harbour facilities\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF('4.5 Harbour'!D7=FALSE,\"No harbour facilities\",\"Based on \"&'1.1 Interface'!G79&\" \"&LOWER('1.1 Interface'!G81))","v":"Based on 1 existing berths"},null,null,null,{"$f":"SUM(M155:AL155)","v":44484140.421999998},null,{"$f":"'4.5 Harbour'!D14","v":44484140.421999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Intermediate storage",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M157:AL157)","v":738601121.57279932},null,{"$f":"SUM(M160:M161)+SUM(M164:M164)+SUM(M167:M170)","v":738601121.57279932},{"$f":"SUM(N160:N161)+SUM(N164:N164)+SUM(N167:N170)","v":0},{"$f":"SUM(O160:O161)+SUM(O164:O164)+SUM(O167:O170)","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]
[]
[null,null,"Storage for export"]
[null,null,null,"Storage tanks for export",{"$f":"IF(G160=\"No intermediate storage\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF('4.7 Intermediate storage'!D9=TRUE,'4.7 Intermediate storage'!E55& \" storage tanks of \"&TEXT(ROUND(INDEX('4.7 Intermediate storage'!E65:E67,MATCH('4.7 Intermediate storage'!D7,'4.7 Intermediate storage'!C65:C67,0)),0),\"0.000\")& \" tons each at \"&'4.7 Intermediate storage'!D7,\"No intermediate storage\")","v":"13 storage tanks of 2.388 tons each at 22 barg design pressure"},null,null,null,{"$f":"SUM(M160:AL160)","v":728442207.46439934},null,{"$f":"'4.7 Intermediate storage'!D16","v":728442207.46439934},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Ship loading pumps for export",{"$f":"IF(G161=\"No ship loading pumps\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF('4.7 Intermediate storage'!D9=TRUE,'4.7 Intermediate storage'!E59&\" loading pumps\",\"No ship loading pumps\")","v":"3 loading pumps"},null,null,null,{"$f":"SUM(M161:AL161)","v":10158914.108399998},null,{"$f":"'4.7 Intermediate storage'!D17","v":10158914.108399998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Storage for import"]
[null,null,null,"Storage tanks for import",{"$f":"IF(G164=\"No intermediate storage\",\"\",\"DKK\")","v":""},null,{"$f":"IF('4.7 Intermediate storage'!D85=TRUE,'4.7 Intermediate storage'!E102& \" storage tanks of \"&TEXT(ROUND(INDEX('4.7 Intermediate storage'!E65:E67,MATCH('4.7 Intermediate storage'!D84,'4.7 Intermediate storage'!B65:B67,0)),0),\"0.000\")& \" tons each at \"&'4.7 Intermediate storage'!E84,\"No intermediate storage\")","v":"No intermediate storage"},null,null,null,{"$f":"SUM(M164:AL164)","v":0},null,{"$f":"'4.7 Intermediate storage'!D90","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]
[]
[null,null,"Storage for trucking"]
[null,null,null,{"$f":"IF('4.7 Intermediate storage'!C116=\"\",\"\",\"Storage tanks for trucking at \"&'4.7 Intermediate storage'!C116&\" connection point\")","v":""},{"$f":"IF(D167=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IF(D167=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!F116/1000,1)&\" kt at connection point and emitter(s)\")","v":""},null,null,null,{"$f":"SUM(M167:AL167)","v":0},null,{"$f":"'4.7 Intermediate storage'!E116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF('4.7 Intermediate storage'!C117=\"\",\"\",\"Storage tanks for trucking at \"&'4.7 Intermediate storage'!C117&\" connection point\")","v":""},{"$f":"IF(D168=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IF(D168=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!F117/1000,1)&\" kt at connection point and emitter(s)\")","v":""},null,null,null,{"$f":"SUM(M168:AL168)","v":0},null,{"$f":"'4.7 Intermediate storage'!E117","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]
[null,null,null,{"$f":"IF('4.7 Intermediate storage'!C118=\"\",\"\",\"Storage tanks for trucking at \"&'4.7 Intermediate storage'!C118&\" connection point\")","v":""},"",null,{"$f":"IF(D169=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!F118/1000,1)&\" kt at connection point and emitter(s)\")","v":""},null,null,null,0,null,{"$f":"'4.7 Intermediate storage'!E118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF('4.7 Intermediate storage'!C119=\"\",\"\",\"Storage tanks for trucking at \"&'4.7 Intermediate storage'!C119&\" connection point\")","v":""},"",null,{"$f":"IF(D170=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!F119/1000,1)&\" kt at connection point and emitter(s)\")","v":""},null,null,null,0,null,{"$f":"'4.7 Intermediate storage'!E119","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]
[]
[null,null,"Conditioning",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M172:AL172)","v":0},null,{"$f":"SUM(M175)+SUM(M178:M181)","v":0},{"$f":"SUM(N175)+SUM(N178:N181)","v":0},{"$f":"SUM(O175)+SUM(O178:O181)","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]
[]
[null,null,"Conditioning for ship import"]
[null,null,null,"Conditioning facility for ship import",{"$f":"IF(G175=\"No ship loading pumps\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF('4.9 Conditioning'!D8=TRUE,'4.9 Conditioning'!D5&\" conditioning with \"&LOWER('4.9 Conditioning'!D6),\"No conditioning\")","v":"No conditioning"},null,null,null,{"$f":"SUM(M175:AL175)","v":0},null,{"$f":"'4.9 Conditioning'!E15","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]
[]
[null,null,"Conditioning for truck to pipeline"]
[null,null,null,{"$f":"IF('4.9 Conditioning'!C67=\"\",\"\",\"Conditioning facility for trucking at \"&'4.9 Conditioning'!C67)","v":""},{"$f":"IF(D178=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IF(D178=\"\",\"\",\"Medium pressure conditioning with \"&LOWER('4.9 Conditioning'!$D$64))","v":""},null,null,null,{"$f":"SUM(M178:AL178)","v":0},null,{"$f":"'4.9 Conditioning'!F67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF('4.9 Conditioning'!C68=\"\",\"\",\"Conditioning facility for trucking at \"&'4.9 Conditioning'!C68)","v":""},{"$f":"IF(D179=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IF(D179=\"\",\"\",\"Medium pressure conditioning with \"&LOWER('4.9 Conditioning'!$D$64))","v":""},null,null,null,{"$f":"SUM(M179:AL179)","v":0},null,{"$f":"'4.9 Conditioning'!F68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF('4.9 Conditioning'!C69=\"\",\"\",\"Conditioning facility for trucking at \"&'4.9 Conditioning'!C69)","v":""},"",null,{"$f":"IF(D180=\"\",\"\",\"Medium pressure conditioning with \"&LOWER('4.9 Conditioning'!$D$64))","v":""},null,null,null,{"$f":"SUM(M180:AL180)","v":0},null,{"$f":"'4.9 Conditioning'!F69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF('4.9 Conditioning'!C70=\"\",\"\",\"Conditioning facility for trucking at \"&'4.9 Conditioning'!C70)","v":""},"",null,{"$f":"IF(D181=\"\",\"\",\"Medium pressure conditioning with \"&LOWER('4.9 Conditioning'!$D$64))","v":""},null,null,null,{"$f":"SUM(M181:AL181)","v":0},null,{"$f":"'4.9 Conditioning'!F70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Booster station",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M183:AL183)","v":0},null,{"$f":"SUM(M185)","v":0},{"$f":"SUM(N185)","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]
[]
[null,null,null,"Booster station facility",{"$f":"IF(G185=\"No ship loading pumps\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF('4.10 Booster station'!D6=TRUE,\"Booster station with spare pump\",\"No import by pipeline\")","v":"No import by pipeline"},null,null,null,{"$f":"SUM(M185:AL185)","v":0},null,{"$f":"'4.10 Booster station'!E13","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]
[]
[]
[null,"E.","OPEX"]
[]
[null,"Total OPEX",null,null,"DKK",null,null,null,null,null,{"$f":"SUM(M190:AL190)","v":19818124068.458561},null,{"$f":"M192+M203+M217+M222+M244+M248+M254+M270+M283+M299","v":0},{"$f":"N192+N203+N217+N222+N244+N248+N254+N270+N283+N299","v":831530159.94438243},{"$f":"O192+O203+O217+O222+O244+O248+O254+O270+O283+O299","v":806473697.78353715},806473697.78353715,806473697.78353715,781889904.18442571,781889904.18442571,781889904.18442571,781889904.18442571,781889904.18442571,786133864.46212041,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791298205.65412045,791721474.64762044,791721474.64762044,791721474.64762044,791721474.64762044,791721474.64762044]
[]
[null,null,"Pipeline",null,"DKK",null,"Maintenance",null,"Calculated, sum of below",null,{"$f":"SUM(M192:AL192)","v":382413284.22782558},null,{"$f":"SUM(M195:M201)","v":0},{"$f":"SUM(N195:N201)","v":15296531.369113013},{"$f":"SUM(O195:O201)","v":15296531.369113013},{"$f":"SUM(P195:P201)","v":15296531.369113013},15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013,15296531.369113013]
[]
[null,null,"Maintenance"]
[null,null,{"$f":"'3.1 Elements'!B7","v":"S1"},{"$f":"'3.1 Elements'!D7","v":"Kræftværkshalvøen - Avedøreværket"},"DKK",null,{"$f":"\"Assumes \"&TEXT('1.2 Assumptions'!$E$21,\"0,00%\")&\" of CAPEX anually\"","v":"Assumes 2,00% of CAPEX anually"},null,"Calculated",null,{"$f":"SUM(M195:AL195)","v":160257734.06442225},null,0,{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!I55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!J55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!K55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!L55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!M55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!N55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!O55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!P55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!Q55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!R55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!S55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!T55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!U55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!V55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!W55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!X55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!Y55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!Z55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!AA55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!AB55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!AC55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!AD55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!AE55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!AF55,\">0\")","v":6410309.362576887},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K134*COUNTIF('3.3 Emitters'!AG55,\">0\")","v":6410309.362576887}]
[null,null,{"$f":"'3.1 Elements'!B8","v":"S2"},{"$f":"'3.1 Elements'!D8","v":"Avedøreværket - Intersection"},"DKK",null,{"$f":"\"Assumes \"&TEXT('1.2 Assumptions'!$E$21,\"0,00%\")&\" of CAPEX anually\"","v":"Assumes 2,00% of CAPEX anually"},null,"Calculated",null,{"$f":"SUM(M196:AL196)","v":78236919.99999997},null,0,{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!I56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!J56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!K56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!L56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!M56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!N56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!O56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!P56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!Q56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!R56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!S56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!T56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!U56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!V56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!W56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!X56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!Y56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!Z56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!AA56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!AB56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!AC56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!AD56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!AE56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!AF56,\">0\")","v":3129476.8000000003},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K135*COUNTIF('3.3 Emitters'!AG56,\">0\")","v":3129476.8000000003}]
[null,null,{"$f":"'3.1 Elements'!B9","v":"S3"},{"$f":"'3.1 Elements'!D9","v":"Vestforbrænding - Intersection"},"DKK",null,{"$f":"\"Assumes \"&TEXT('1.2 Assumptions'!$E$21,\"0,00%\")&\" of CAPEX anually\"","v":"Assumes 2,00% of CAPEX anually"},null,"Calculated",null,34116490.517100669,null,0,{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!I57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!J57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!K57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!L57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!M57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!N57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!O57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!P57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!Q57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!R57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!S57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!T57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!U57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!V57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!W57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!X57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!Y57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!Z57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!AA57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!AB57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!AC57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!AD57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!AE57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!AF57,\">0\")","v":1364659.6206840263},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K136*COUNTIF('3.3 Emitters'!AG57,\">0\")","v":1364659.6206840263}]
[null,null,{"$f":"'3.1 Elements'!B10","v":"S4"},{"$f":"'3.1 Elements'!D10","v":"Intersection - Compressorstation"},"DKK",null,{"$f":"\"Assumes \"&TEXT('1.2 Assumptions'!$E$21,\"0,00%\")&\" of CAPEX anually\"","v":"Assumes 2,00% of CAPEX anually"},null,"Calculated",null,30685732.412613999,null,0,{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!I58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!J58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!K58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!L58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!M58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!N58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!O58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!P58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!Q58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!R58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!S58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!T58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!U58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!V58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!W58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!X58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!Y58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!Z58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!AA58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!AB58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!AC58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!AD58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!AE58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!AF58,\">0\")","v":1227429.2965045592},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K137*COUNTIF('3.3 Emitters'!AG58,\">0\")","v":1227429.2965045592}]
[null,null,{"$f":"'3.1 Elements'!B11","v":"S5"},{"$f":"'3.1 Elements'!D11","v":"Compressorstation - ARGO"},"DKK",null,{"$f":"\"Assumes \"&TEXT('1.2 Assumptions'!$E$21,\"0,00%\")&\" of CAPEX anually\"","v":"Assumes 2,00% of CAPEX anually"},null,"Calculated",null,61683953.773045152,null,0,{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!I59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!J59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!K59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!L59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!M59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!N59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!O59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!P59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!Q59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!R59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!S59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!T59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!U59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!V59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!W59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!X59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!Y59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!Z59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!AA59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!AB59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!AC59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!AD59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!AE59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!AF59,\">0\")","v":2467358.1509218048},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K138*COUNTIF('3.3 Emitters'!AG59,\">0\")","v":2467358.1509218048}]
[null,null,{"$f":"'3.1 Elements'!B12","v":"S6"},{"$f":"'3.1 Elements'!D12","v":"ARGO - Intersection"},"DKK",null,{"$f":"\"Assumes \"&TEXT('1.2 Assumptions'!$E$21,\"0,00%\")&\" of CAPEX anually\"","v":"Assumes 2,00% of CAPEX anually"},null,"Calculated",null,17432453.460643429,null,0,{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!I60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!J60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!K60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!L60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!M60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!N60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!O60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!P60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!Q60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!R60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!S60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!T60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!U60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!V60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!W60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!X60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!Y60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!Z60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!AA60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!AB60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!AC60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!AD60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!AE60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!AF60,\">0\")","v":697298.13842573669},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K139*COUNTIF('3.3 Emitters'!AG60,\">0\")","v":697298.13842573669}]
[null,null,{"$f":"'3.1 Elements'!B13","v":"S7"},{"$f":"'3.1 Elements'!D13","v":"Intersection - Havnsø"},"DKK",null,{"$f":"\"Assumes \"&TEXT('1.2 Assumptions'!$E$21,\"0,00%\")&\" of CAPEX anually\"","v":"Assumes 2,00% of CAPEX anually"},null,"Calculated",null,0,null,0,{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!I61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!J61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!K61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!L61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!M61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!N61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!O61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!P61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!Q61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!R61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!S61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!T61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!U61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!V61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!W61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!X61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!Y61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!Z61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!AA61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!AB61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!AC61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!AD61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!AE61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!AF61,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$21*'2.2 Model'!$K140*COUNTIF('3.3 Emitters'!AG61,\">0\")","v":0}]
[]
[null,null,"Compression",null,"DKK",null,"Maintenance and electricity",null,"Calculated, sum of below",null,{"$f":"SUM(M203:AL203)","v":0},null,{"$f":"SUM(M206:M209)+SUM(M212:M215)","v":0},{"$f":"SUM(N206:N209)+SUM(N212:N215)","v":0},{"$f":"SUM(O206:O209)+SUM(O212:O215)","v":0},{"$f":"SUM(P206:P209)+SUM(P212:P215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Maintenance"]
[null,null,{"$f":"'3.1 Elements'!B22","v":""},{"$f":"IF('3.1 Elements'!D22=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D22)","v":""},{"$f":"IF(D206=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IF(D206=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$23,\"0,00%\")&\" of CAPEX anually\")","v":""},null,{"$f":"IF(D206=\"\",\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M206:AL206)","v":0},null,0,{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!I129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!J129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!K129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!L129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!M129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!N129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!O129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!P129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!Q129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!R129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!S129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!T129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!U129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!V129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!W129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!X129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!Y129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!Z129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!AA129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!AB129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!AC129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!AD129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!AE129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!AF129,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K144*COUNTIF('3.3 Emitters'!AG129,\">0\")","v":0}]
[null,null,{"$f":"'3.1 Elements'!B23","v":""},{"$f":"IF('3.1 Elements'!D23=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D23)","v":""},{"$f":"IF(D207=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IF(D207=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$23,\"0,00%\")&\" of CAPEX anually\")","v":""},null,{"$f":"IF(D207=\"\",\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M207:AL207)","v":0},null,0,{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!I130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!J130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!K130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!L130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!M130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!N130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!O130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!P130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!Q130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!R130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!S130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!T130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!U130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!V130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!W130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!X130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!Y130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!Z130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!AA130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!AB130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!AC130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!AD130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!AE130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!AF130,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K145*COUNTIF('3.3 Emitters'!AG130,\">0\")","v":0}]
[null,null,{"$f":"'3.1 Elements'!B24","v":""},{"$f":"IF('3.1 Elements'!D24=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D24)","v":""},"",null,{"$f":"IF(D208=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$23,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!I131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!J131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!K131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!L131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!M131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!N131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!O131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!P131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!Q131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!R131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!S131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!T131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!U131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!V131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!W131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!X131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!Y131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!Z131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!AA131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!AB131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!AC131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!AD131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!AE131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!AF131,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K146*COUNTIF('3.3 Emitters'!AG131,\">0\")","v":0}]
[null,null,{"$f":"'3.1 Elements'!B25","v":""},{"$f":"IF('3.1 Elements'!D25=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D25)","v":""},"",null,{"$f":"IF(D209=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$23,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,{"$f":"SUM(M209:AL209)","v":0},null,0,{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!I132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!J132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!K132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!L132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!M132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!N132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!O132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!P132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!Q132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!R132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!S132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!T132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!U132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!V132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!W132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!X132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!Y132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!Z132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!AA132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!AB132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!AC132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!AD132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!AE132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!AF132,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$23*'2.2 Model'!$K147*COUNTIF('3.3 Emitters'!AG132,\">0\")","v":0}]
[]
[null,null,"Electricity"]
[null,null,{"$f":"'3.1 Elements'!B22","v":""},{"$f":"IF('3.1 Elements'!D22=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D22)","v":""},{"$f":"IF(D212=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IFERROR(IF(D212=\"\",\"\",\"Compression power at \"&ROUND('3.1 Elements'!I22,2)&\" MW\"),\"Not relevant\")","v":""},null,{"$f":"IF(D212=\"\",\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M212:AL212)","v":0},null,0,{"$f":"IFERROR('3.3 Emitters'!I136*'3.2 Scenarios'!E$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!J136*'3.2 Scenarios'!F$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!K136*'3.2 Scenarios'!G$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!L136*'3.2 Scenarios'!H$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!M136*'3.2 Scenarios'!I$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!N136*'3.2 Scenarios'!J$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!O136*'3.2 Scenarios'!K$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!P136*'3.2 Scenarios'!L$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!Q136*'3.2 Scenarios'!M$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!R136*'3.2 Scenarios'!N$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!S136*'3.2 Scenarios'!O$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!T136*'3.2 Scenarios'!P$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!U136*'3.2 Scenarios'!Q$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!V136*'3.2 Scenarios'!R$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!W136*'3.2 Scenarios'!S$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!X136*'3.2 Scenarios'!T$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!Y136*'3.2 Scenarios'!U$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!Z136*'3.2 Scenarios'!V$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AA136*'3.2 Scenarios'!W$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AB136*'3.2 Scenarios'!X$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AC136*'3.2 Scenarios'!Y$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AD136*'3.2 Scenarios'!Z$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AE136*'3.2 Scenarios'!AA$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AF136*'3.2 Scenarios'!AB$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AG136*'3.2 Scenarios'!AC$18,0)","v":0}]
[null,null,{"$f":"'3.1 Elements'!B23","v":""},{"$f":"IF('3.1 Elements'!D23=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D23)","v":""},{"$f":"IF(D213=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IFERROR(IF(D213=\"\",\"\",\"Compression power at \"&ROUND('3.1 Elements'!I23,2)&\" MW\"),\"Not relevant\")","v":""},null,{"$f":"IF(D213=\"\",\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M213:AL213)","v":0},null,0,{"$f":"IFERROR('3.3 Emitters'!I137*'3.2 Scenarios'!E$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!J137*'3.2 Scenarios'!F$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!K137*'3.2 Scenarios'!G$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!L137*'3.2 Scenarios'!H$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!M137*'3.2 Scenarios'!I$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!N137*'3.2 Scenarios'!J$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!O137*'3.2 Scenarios'!K$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!P137*'3.2 Scenarios'!L$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!Q137*'3.2 Scenarios'!M$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!R137*'3.2 Scenarios'!N$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!S137*'3.2 Scenarios'!O$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!T137*'3.2 Scenarios'!P$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!U137*'3.2 Scenarios'!Q$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!V137*'3.2 Scenarios'!R$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!W137*'3.2 Scenarios'!S$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!X137*'3.2 Scenarios'!T$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!Y137*'3.2 Scenarios'!U$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!Z137*'3.2 Scenarios'!V$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AA137*'3.2 Scenarios'!W$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AB137*'3.2 Scenarios'!X$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AC137*'3.2 Scenarios'!Y$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AD137*'3.2 Scenarios'!Z$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AE137*'3.2 Scenarios'!AA$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AF137*'3.2 Scenarios'!AB$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AG137*'3.2 Scenarios'!AC$18,0)","v":0}]
[null,null,{"$f":"'3.1 Elements'!B24","v":""},{"$f":"IF('3.1 Elements'!D24=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D24)","v":""},"",null,{"$f":"IFERROR(IF(D214=\"\",\"\",\"Compression power at \"&ROUND('3.1 Elements'!I24,2)&\" MW\"),\"Not relevant\")","v":""},null,"",null,0,null,0,{"$f":"IFERROR('3.3 Emitters'!I138*'3.2 Scenarios'!E$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!J138*'3.2 Scenarios'!F$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!K138*'3.2 Scenarios'!G$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!L138*'3.2 Scenarios'!H$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!M138*'3.2 Scenarios'!I$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!N138*'3.2 Scenarios'!J$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!O138*'3.2 Scenarios'!K$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!P138*'3.2 Scenarios'!L$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!Q138*'3.2 Scenarios'!M$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!R138*'3.2 Scenarios'!N$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!S138*'3.2 Scenarios'!O$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!T138*'3.2 Scenarios'!P$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!U138*'3.2 Scenarios'!Q$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!V138*'3.2 Scenarios'!R$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!W138*'3.2 Scenarios'!S$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!X138*'3.2 Scenarios'!T$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!Y138*'3.2 Scenarios'!U$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!Z138*'3.2 Scenarios'!V$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AA138*'3.2 Scenarios'!W$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AB138*'3.2 Scenarios'!X$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AC138*'3.2 Scenarios'!Y$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AD138*'3.2 Scenarios'!Z$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AE138*'3.2 Scenarios'!AA$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AF138*'3.2 Scenarios'!AB$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AG138*'3.2 Scenarios'!AC$18,0)","v":0}]
[null,null,{"$f":"'3.1 Elements'!B25","v":""},{"$f":"IF('3.1 Elements'!D25=\"\",\"\",\"Compressorstation at \"&'3.1 Elements'!D25)","v":""},"",null,{"$f":"IFERROR(IF(D215=\"\",\"\",\"Compression power at \"&ROUND('3.1 Elements'!I25,2)&\" MW\"),\"Not relevant\")","v":""},null,"",null,0,null,0,{"$f":"IFERROR('3.3 Emitters'!I139*'3.2 Scenarios'!E$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!J139*'3.2 Scenarios'!F$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!K139*'3.2 Scenarios'!G$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!L139*'3.2 Scenarios'!H$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!M139*'3.2 Scenarios'!I$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!N139*'3.2 Scenarios'!J$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!O139*'3.2 Scenarios'!K$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!P139*'3.2 Scenarios'!L$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!Q139*'3.2 Scenarios'!M$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!R139*'3.2 Scenarios'!N$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!S139*'3.2 Scenarios'!O$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!T139*'3.2 Scenarios'!P$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!U139*'3.2 Scenarios'!Q$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!V139*'3.2 Scenarios'!R$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!W139*'3.2 Scenarios'!S$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!X139*'3.2 Scenarios'!T$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!Y139*'3.2 Scenarios'!U$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!Z139*'3.2 Scenarios'!V$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AA139*'3.2 Scenarios'!W$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AB139*'3.2 Scenarios'!X$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AC139*'3.2 Scenarios'!Y$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AD139*'3.2 Scenarios'!Z$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AE139*'3.2 Scenarios'!AA$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AF139*'3.2 Scenarios'!AB$18,0)","v":0},{"$f":"IFERROR('3.3 Emitters'!AG139*'3.2 Scenarios'!AC$18,0)","v":0}]
[]
[null,null,"Liquefaction",null,"DKK",null,"Maintenance",null,"Calculated, sum of below",null,{"$f":"SUM(M217:AL217)","v":2352624093.9062772},null,{"$f":"SUM(M219:M220)","v":0},{"$f":"SUM(N219:N220)","v":135940900.41072696},{"$f":"SUM(O219:O220)","v":110975453.46173204},{"$f":"SUM(P219:P220)","v":110975453.46173204},110975453.46173204,86480958.150948137,86480958.150948137,86480958.150948137,86480958.150948137,86480958.150948137,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827,90709502.647225827]
[]
[null,null,null,"Liquefaction maintenance",{"$f":"IF(K219=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),\"Assumes \"&TEXT('1.2 Assumptions'!E25,\"0,00%\")&\" of CAPEX anually\",\"No liquefaction\")","v":"Assumes 5,00% of CAPEX anually"},null,{"$f":"IF(K219=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M219:AL219)","v":1261610765.1594782},null,0,{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!I184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!J184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!K184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!L184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!M184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!N184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!O184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!P184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!Q184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!R184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!S184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!T184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!U184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!V184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!W184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!X184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!Y184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!Z184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!AA184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!AB184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!AC184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!AD184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!AE184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!AF184,\">0\")","v":50464430.606379122},{"$f":"'1.2 Assumptions'!$E$25*'2.2 Model'!$K149*COUNTIF('3.3 Emitters'!AG184,\">0\")","v":50464430.606379122}]
[null,null,null,"Liquefaction electricity consumption","DKK",null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),\"Compression power at \"&ROUND(INDEX('3.1 Elements'!$I$64:$I$65,MATCH('3.1 Elements'!$B$61,'3.1 Elements'!$B$64:$B$65,0)),2)&\" MW\",\"No liquefaction\")","v":"Compression power at 22,1 MW"},null,{"$f":"IF(K220=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M220:AL220)","v":1091013328.746799},null,0,{"$f":"IFERROR(INDEX('3.3 Emitters'!I$189:I$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!E$18,0)","v":85476469.804347858},{"$f":"IFERROR(INDEX('3.3 Emitters'!J$189:J$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!F$18,0)","v":60511022.855352923},{"$f":"IFERROR(INDEX('3.3 Emitters'!K$189:K$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!G$18,0)","v":60511022.855352923},{"$f":"IFERROR(INDEX('3.3 Emitters'!L$189:L$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!H$18,0)","v":60511022.855352923},{"$f":"IFERROR(INDEX('3.3 Emitters'!M$189:M$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!I$18,0)","v":36016527.544569008},{"$f":"IFERROR(INDEX('3.3 Emitters'!N$189:N$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!J$18,0)","v":36016527.544569008},{"$f":"IFERROR(INDEX('3.3 Emitters'!O$189:O$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!K$18,0)","v":36016527.544569008},{"$f":"IFERROR(INDEX('3.3 Emitters'!P$189:P$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!L$18,0)","v":36016527.544569008},{"$f":"IFERROR(INDEX('3.3 Emitters'!Q$189:Q$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!M$18,0)","v":36016527.544569008},{"$f":"IFERROR(INDEX('3.3 Emitters'!R$189:R$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!N$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!S$189:S$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!O$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!T$189:T$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!P$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!U$189:U$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!Q$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!V$189:V$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!R$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!W$189:W$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!S$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!X$189:X$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!T$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!Y$189:Y$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!U$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!Z$189:Z$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!V$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!AA$189:AA$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!W$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!AB$189:AB$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!X$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!AC$189:AC$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!Y$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!AD$189:AD$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!Z$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!AE$189:AE$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!AA$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!AF$189:AF$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!AB$18,0)","v":40245072.040846698},{"$f":"IFERROR(INDEX('3.3 Emitters'!AG$189:AG$190,MATCH('1.1 Interface'!$G$18,'3.3 Emitters'!$B$189:$B$190,0))*'3.2 Scenarios'!AC$18,0)","v":40245072.040846698}]
[]
[null,null,"Permanent storage",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M222:AL222)","v":8965748578.7399464},null,{"$f":"SUM(M224:M241)","v":0},{"$f":"SUM(N224:N241)","v":358629943.1495977},{"$f":"SUM(O224:O241)","v":358629943.1495977},{"$f":"SUM(P224:P241)","v":358629943.1495977},358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977]
[]
[null,null,{"$f":"C10","v":"I1"},"Import by pipeline",{"$f":"IF(K224=0,\"\",\"DKK\")","v":""},null,null,null,{"$f":"IF(K224=0,\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M224:AL224)","v":0},null,0,{"$f":"IFERROR(N10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK10*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL10*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"I2","Import by ship",{"$f":"IF(K225=0,\"\",\"DKK\")","v":""},null,null,null,{"$f":"IF(K225=0,\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M225:AL225)","v":0},null,0,{"$f":"IFERROR(N11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK11*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL11*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"E1","Biofos",{"$f":"IF(K226=0,\"\",\"DKK\")","v":"DKK"},null,null,null,{"$f":"IF(K226=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M226:AL226)","v":44169499.495377593},null,0,{"$f":"IFERROR(N12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(O12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(P12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(Q12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(R12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(S12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(T12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(U12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(V12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(W12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(X12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(Y12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(Z12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AA12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AB12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AC12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AD12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AE12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AF12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AG12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AH12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AI12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AJ12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AK12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AL12*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045}]
[null,null,"E2","Amagerværket (HOFOR)","DKK",null,null,null,"Calculated",null,3145647870.9579344,null,0,{"$f":"IFERROR(N13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(O13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(P13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(Q13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(R13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(S13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(T13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(U13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(V13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(W13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(X13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(Y13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(Z13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AA13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AB13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AC13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AD13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AE13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AF13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AG13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AH13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AI13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AJ13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AK13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AL13*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733}]
[null,null,"E3","Amager Bakke (ARC)","DKK",null,null,null,"Calculated",null,1918077970.0963016,null,0,{"$f":"IFERROR(N14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(O14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(P14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(Q14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(R14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(S14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(T14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(U14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(V14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(W14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(X14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(Y14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(Z14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AA14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AB14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AC14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AD14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AE14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AF14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AG14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AH14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AI14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AJ14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AK14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AL14*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037}]
[null,null,"E4","Avedøre (Ørsted)","DKK",null,null,null,"Calculated",null,575423391.02889013,null,0,{"$f":"IFERROR(N15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(O15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(P15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(Q15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(R15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(S15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(T15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(U15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(V15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(W15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(X15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(Y15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(Z15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AA15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AB15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AC15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AD15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AE15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AF15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AG15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AH15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AI15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AJ15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AK15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AL15*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608}]
[null,null,"E5","Vestforbrænding","DKK",null,null,null,"Calculated",null,1939775268.0940289,null,0,{"$f":"IFERROR(N16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(O16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(P16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(Q16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(R16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(S16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(T16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(U16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(V16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(W16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(X16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(Y16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(Z16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AA16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AB16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AC16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AD16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AE16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AF16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AG16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AH16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AI16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AJ16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AK16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AL16*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201}]
[null,null,"E6","ARGO","DKK",null,null,null,"Calculated",null,1342654579.0674098,null,0,{"$f":"IFERROR(N17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(O17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(P17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(Q17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(R17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(S17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(T17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(U17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(V17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(W17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(X17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(Y17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(Z17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AA17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AB17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AC17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AD17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AE17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AF17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AG17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AH17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AI17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AJ17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AK17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AL17*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL18*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL19*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL20*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL21*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL22*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL23*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL24*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL25*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK26*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL26*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK27*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL27*'4.4 Permanent storage'!$D$14,0)","v":0}]
[]
[]
[null,null,"Harbour facilities",null,"DKK",null,"Maintenance and operation",null,"Calculated, sum of below",null,{"$f":"SUM(M244:AL244)","v":563078288.33499992},null,{"$f":"SUM(M246)","v":0},{"$f":"SUM(N246)","v":19339873.019500002},{"$f":"SUM(O246)","v":19339873.019500002},{"$f":"SUM(P246)","v":19339873.019500002},19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24927483.204999998,24927483.204999998,24927483.204999998,24927483.204999998,24927483.204999998]
[]
[null,null,null,"Harbour facilities",{"$f":"IF(K246=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF('4.5 Harbour'!D7=FALSE,\"No harbour facilties\",\"Based on \"&'1.1 Interface'!G79&\" \"&LOWER('1.1 Interface'!G81))","v":"Based on 1 existing berths"},null,{"$f":"IF(K246=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M246:AL246)","v":563078288.33499992},null,0,{"$f":"IF(N$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(N$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!I184,\">0\")","v":19339873.019500002},{"$f":"IF(O$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(O$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!J184,\">0\")","v":19339873.019500002},{"$f":"IF(P$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(P$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!K184,\">0\")","v":19339873.019500002},{"$f":"IF(Q$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(Q$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!L184,\">0\")","v":19339873.019500002},{"$f":"IF(R$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(R$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!M184,\">0\")","v":19339873.019500002},{"$f":"IF(S$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(S$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!N184,\">0\")","v":19339873.019500002},{"$f":"IF(T$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(T$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!O184,\">0\")","v":19339873.019500002},{"$f":"IF(U$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(U$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!P184,\">0\")","v":19339873.019500002},{"$f":"IF(V$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(V$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!Q184,\">0\")","v":19339873.019500002},{"$f":"IF(W$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(W$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!R184,\">0\")","v":19339873.019500002},{"$f":"IF(X$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(X$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!S184,\">0\")","v":24504214.2115},{"$f":"IF(Y$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(Y$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!T184,\">0\")","v":24504214.2115},{"$f":"IF(Z$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(Z$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!U184,\">0\")","v":24504214.2115},{"$f":"IF(AA$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AA$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!V184,\">0\")","v":24504214.2115},{"$f":"IF(AB$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AB$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!W184,\">0\")","v":24504214.2115},{"$f":"IF(AC$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AC$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!X184,\">0\")","v":24504214.2115},{"$f":"IF(AD$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AD$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!Y184,\">0\")","v":24504214.2115},{"$f":"IF(AE$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AE$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!Z184,\">0\")","v":24504214.2115},{"$f":"IF(AF$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AF$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AA184,\">0\")","v":24504214.2115},{"$f":"IF(AG$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AG$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AB184,\">0\")","v":24504214.2115},{"$f":"IF(AH$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AH$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AC184,\">0\")","v":24927483.204999998},{"$f":"IF(AI$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AI$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AD184,\">0\")","v":24927483.204999998},{"$f":"IF(AJ$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AJ$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AE184,\">0\")","v":24927483.204999998},{"$f":"IF(AK$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AK$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AF184,\">0\")","v":24927483.204999998},{"$f":"IF(AL$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AL$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AG184,\">0\")","v":24927483.204999998}]
[]
[null,null,"Shipping",null,"DKK",null,"Operating costs",null,"Calculated, sum of below",null,{"$f":"SUM(M248:AL248)","v":7088656672.5757198},null,{"$f":"SUM(M250:M252)","v":0},{"$f":"SUM(N250:N252)","v":283546266.90302896},{"$f":"SUM(O250:O252)","v":283546266.90302896},283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896]
[]
[null,null,null,"Ship fixed OPEX",{"$f":"IF(K250=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),'4.6 Ships'!D61&\" \"&LOWER('4.6 Ships'!D5)&\" ship(s) with \"&TEXT('4.6 Ships'!E54,\"00.000\")&\" tons capacity\",\"No shipping\")","v":"3 medium pressure ship(s) with 13.000 tons capacity"},null,{"$f":"IF(K250=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M250:AL250)","v":4270815630.8257227},null,0,{"$f":"'4.6 Ships'!E47","v":170832625.23302895},{"$f":"'4.6 Ships'!F47","v":170832625.23302895},{"$f":"'4.6 Ships'!G47","v":170832625.23302895},{"$f":"'4.6 Ships'!H47","v":170832625.23302895},{"$f":"'4.6 Ships'!I47","v":170832625.23302895},{"$f":"'4.6 Ships'!J47","v":170832625.23302895},{"$f":"'4.6 Ships'!K47","v":170832625.23302895},{"$f":"'4.6 Ships'!L47","v":170832625.23302895},{"$f":"'4.6 Ships'!M47","v":170832625.23302895},{"$f":"'4.6 Ships'!N47","v":170832625.23302895},{"$f":"'4.6 Ships'!O47","v":170832625.23302895},{"$f":"'4.6 Ships'!P47","v":170832625.23302895},{"$f":"'4.6 Ships'!Q47","v":170832625.23302895},{"$f":"'4.6 Ships'!R47","v":170832625.23302895},{"$f":"'4.6 Ships'!S47","v":170832625.23302895},{"$f":"'4.6 Ships'!T47","v":170832625.23302895},{"$f":"'4.6 Ships'!U47","v":170832625.23302895},{"$f":"'4.6 Ships'!V47","v":170832625.23302895},{"$f":"'4.6 Ships'!W47","v":170832625.23302895},{"$f":"'4.6 Ships'!X47","v":170832625.23302895},{"$f":"'4.6 Ships'!Y47","v":170832625.23302895},{"$f":"'4.6 Ships'!Z47","v":170832625.23302895},{"$f":"'4.6 Ships'!AA47","v":170832625.23302895},{"$f":"'4.6 Ships'!AB47","v":170832625.23302895},{"$f":"'4.6 Ships'!AC47","v":170832625.23302895}]
[null,null,null,"Harbour fees",{"$f":"IF(K251=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),'4.6 Ships'!D61&\" ship(s) with \"&'4.6 Ships'!E52&\" cycles per year\",\"No shipping\")","v":"3 ship(s) with 84 cycles per year"},null,{"$f":"IF(K251=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M251:AL251)","v":836653922.99999976},null,0,{"$f":"'4.6 Ships'!E48","v":33466156.919999998},{"$f":"'4.6 Ships'!F48","v":33466156.919999998},{"$f":"'4.6 Ships'!G48","v":33466156.919999998},{"$f":"'4.6 Ships'!H48","v":33466156.919999998},{"$f":"'4.6 Ships'!I48","v":33466156.919999998},{"$f":"'4.6 Ships'!J48","v":33466156.919999998},{"$f":"'4.6 Ships'!K48","v":33466156.919999998},{"$f":"'4.6 Ships'!L48","v":33466156.919999998},{"$f":"'4.6 Ships'!M48","v":33466156.919999998},{"$f":"'4.6 Ships'!N48","v":33466156.919999998},{"$f":"'4.6 Ships'!O48","v":33466156.919999998},{"$f":"'4.6 Ships'!P48","v":33466156.919999998},{"$f":"'4.6 Ships'!Q48","v":33466156.919999998},{"$f":"'4.6 Ships'!R48","v":33466156.919999998},{"$f":"'4.6 Ships'!S48","v":33466156.919999998},{"$f":"'4.6 Ships'!T48","v":33466156.919999998},{"$f":"'4.6 Ships'!U48","v":33466156.919999998},{"$f":"'4.6 Ships'!V48","v":33466156.919999998},{"$f":"'4.6 Ships'!W48","v":33466156.919999998},{"$f":"'4.6 Ships'!X48","v":33466156.919999998},{"$f":"'4.6 Ships'!Y48","v":33466156.919999998},{"$f":"'4.6 Ships'!Z48","v":33466156.919999998},{"$f":"'4.6 Ships'!AA48","v":33466156.919999998},{"$f":"'4.6 Ships'!AB48","v":33466156.919999998},{"$f":"'4.6 Ships'!AC48","v":33466156.919999998}]
[null,null,null,"Fuel cost",{"$f":"IF(K252=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),ROUND('4.6 Ships'!D6,0)&\" operating days\",\"No shipping\")","v":"350 operating days"},null,{"$f":"IF(K252=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M252:AL252)","v":1981187118.75},null,0,{"$f":"'4.6 Ships'!E49","v":79247484.75},{"$f":"'4.6 Ships'!F49","v":79247484.75},{"$f":"'4.6 Ships'!G49","v":79247484.75},{"$f":"'4.6 Ships'!H49","v":79247484.75},{"$f":"'4.6 Ships'!I49","v":79247484.75},{"$f":"'4.6 Ships'!J49","v":79247484.75},{"$f":"'4.6 Ships'!K49","v":79247484.75},{"$f":"'4.6 Ships'!L49","v":79247484.75},{"$f":"'4.6 Ships'!M49","v":79247484.75},{"$f":"'4.6 Ships'!N49","v":79247484.75},{"$f":"'4.6 Ships'!O49","v":79247484.75},{"$f":"'4.6 Ships'!P49","v":79247484.75},{"$f":"'4.6 Ships'!Q49","v":79247484.75},{"$f":"'4.6 Ships'!R49","v":79247484.75},{"$f":"'4.6 Ships'!S49","v":79247484.75},{"$f":"'4.6 Ships'!T49","v":79247484.75},{"$f":"'4.6 Ships'!U49","v":79247484.75},{"$f":"'4.6 Ships'!V49","v":79247484.75},{"$f":"'4.6 Ships'!W49","v":79247484.75},{"$f":"'4.6 Ships'!X49","v":79247484.75},{"$f":"'4.6 Ships'!Y49","v":79247484.75},{"$f":"'4.6 Ships'!Z49","v":79247484.75},{"$f":"'4.6 Ships'!AA49","v":79247484.75},{"$f":"'4.6 Ships'!AB49","v":79247484.75},{"$f":"'4.6 Ships'!AC49","v":79247484.75}]
[]
[null,null,"Intermediate storage",null,"DKK",null,"Maintenance",null,"Calculated, sum of below",null,{"$f":"SUM(M254:AL254)","v":465603150.67378056},null,{"$f":"SUM(M257:M259)+M262+SUM(M265:M268)","v":0},{"$f":"SUM(N257:N259)+SUM(N262)+SUM(N265:N268)","v":18776645.092415832},{"$f":"SUM(O257:O259)+SUM(O262)+SUM(O265:O268)","v":18685629.880565438},{"$f":"SUM(P257:P259)+SUM(P262)+SUM(P265:P268)","v":18685629.880565438},18685629.880565438,18596331.592237808,18596331.592237808,18596331.592237808,18596331.592237808,18596331.592237808,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973,18611747.373654973]
[]
[null,null,"Storage for export"]
[null,null,null,"Storage tanks for export",{"$f":"IF(K257=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),\"Assumes \"&TEXT('1.2 Assumptions'!E27,\"0,00%\")&\" of CAPEX anually\",\"No intermediate storage\")","v":"Assumes 2,50% of CAPEX anually"},null,{"$f":"IF(K257=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M257:AL257)","v":455276379.66524959},null,0,{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!E47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!F47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!G47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!H47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!I47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!J47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!K47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!L47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!M47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!N47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!O47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!P47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!Q47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!R47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!S47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!T47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!U47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!V47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!W47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!X47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!Y47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!Z47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!AA47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!AB47,\">0\")","v":18211055.186609983},{"$f":"$K160*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!AC47,\">0\")","v":18211055.186609983}]
[null,null,null,"Ship loading pumps for export",{"$f":"IF(K258=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),\"Assumes \"&TEXT('1.2 Assumptions'!E27,\"0,00%\")&\" of CAPEX anually\",\"No intermediate storage\")","v":"Assumes 2,50% of CAPEX anually"},null,{"$f":"IF(K258=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M258:AL258)","v":6349321.3177500004},null,0,{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!E47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!F47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!G47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!H47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!I47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!J47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!K47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!L47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!M47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!N47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!O47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!P47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!Q47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!R47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!S47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!T47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!U47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!V47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!W47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!X47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!Y47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!Z47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!AA47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!AB47,\">0\")","v":253972.85270999998},{"$f":"$K161*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!AC47,\">0\")","v":253972.85270999998}]
[null,null,null,"Ship loading pumps for export electricity ",{"$f":"IF(K259=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),\"Power consumption of \"&ROUND('4.7 Intermediate storage'!D18,2)&\" MW\",\"No intermediate storage\")","v":"Power consumption of 0,3 MW"},null,{"$f":"IF(K259=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M259:AL259)","v":3977449.6907811426},null,0,{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!E$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!E$18","v":311617.05309584632},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!F$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!F$18","v":220601.84124545279},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!G$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!G$18","v":220601.84124545279},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!H$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!H$18","v":220601.84124545279},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!I$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!I$18","v":131303.55291782398},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!J$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!J$18","v":131303.55291782398},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!K$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!K$18","v":131303.55291782398},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!L$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!L$18","v":131303.55291782398},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!M$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!M$18","v":131303.55291782398},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!N$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!N$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!O$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!O$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!P$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!P$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!Q$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!Q$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!R$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!R$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!S$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!S$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!T$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!T$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!U$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!U$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!V$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!V$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!W$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!W$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!X$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!X$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!Y$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!Y$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!Z$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!Z$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!AA$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!AA$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!AB$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!AB$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!AC$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!AC$18","v":146719.33433498879}]
[]
[null,null,"Storage for import"]
[null,null,null,"Storage tanks for import",{"$f":"IF(K262=0,\"\",\"DKK\")","v":""},null,{"$f":"IF('4.7 Intermediate storage'!D85,\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\",\"No intermediate storage\")","v":"No intermediate storage"},null,{"$f":"IF(K262=0,\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M262:AL262)","v":0},null,0,{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF103,\">0\")","v":0},{"$f":"$K164*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG103,\">0\")","v":0}]
[]
[null,null,"Storage for trucking"]
[null,null,null,{"$f":"IF('4.7 Intermediate storage'!C116=\"\",\"\",\"Storage tanks for trucking at \"&'4.7 Intermediate storage'!C116&\" connection point\")","v":""},{"$f":"IF(K265=0,\"\",\"DKK\")","v":""},null,{"$f":"IF(D265=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,{"$f":"IF(K265=0,\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M265:AL265)","v":0},null,0,{"$f":"IF(AND(N$4>='4.7 Intermediate storage'!$G116,N$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(O$4>='4.7 Intermediate storage'!$G116,O$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(P$4>='4.7 Intermediate storage'!$G116,P$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(Q$4>='4.7 Intermediate storage'!$G116,Q$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(R$4>='4.7 Intermediate storage'!$G116,R$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(S$4>='4.7 Intermediate storage'!$G116,S$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(T$4>='4.7 Intermediate storage'!$G116,T$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(U$4>='4.7 Intermediate storage'!$G116,U$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(V$4>='4.7 Intermediate storage'!$G116,V$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(W$4>='4.7 Intermediate storage'!$G116,W$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(X$4>='4.7 Intermediate storage'!$G116,X$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(Y$4>='4.7 Intermediate storage'!$G116,Y$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(Z$4>='4.7 Intermediate storage'!$G116,Z$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AA$4>='4.7 Intermediate storage'!$G116,AA$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AB$4>='4.7 Intermediate storage'!$G116,AB$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AC$4>='4.7 Intermediate storage'!$G116,AC$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AD$4>='4.7 Intermediate storage'!$G116,AD$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AE$4>='4.7 Intermediate storage'!$G116,AE$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AF$4>='4.7 Intermediate storage'!$G116,AF$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AG$4>='4.7 Intermediate storage'!$G116,AG$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AH$4>='4.7 Intermediate storage'!$G116,AH$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AI$4>='4.7 Intermediate storage'!$G116,AI$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AJ$4>='4.7 Intermediate storage'!$G116,AJ$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AK$4>='4.7 Intermediate storage'!$G116,AK$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AL$4>='4.7 Intermediate storage'!$G116,AL$4<='4.7 Intermediate storage'!$H116),$K167*'1.2 Assumptions'!$E$27,0)","v":0}]
[null,null,null,{"$f":"IF('4.7 Intermediate storage'!C117=\"\",\"\",\"Storage tanks for trucking at \"&'4.7 Intermediate storage'!C117&\" connection point\")","v":""},{"$f":"IF(K266=0,\"\",\"DKK\")","v":""},null,{"$f":"IF(D266=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,{"$f":"IF(K266=0,\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M266:AL266)","v":0},null,0,{"$f":"IF(AND(N$4>='4.7 Intermediate storage'!$G117,N$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(O$4>='4.7 Intermediate storage'!$G117,O$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(P$4>='4.7 Intermediate storage'!$G117,P$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(Q$4>='4.7 Intermediate storage'!$G117,Q$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(R$4>='4.7 Intermediate storage'!$G117,R$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(S$4>='4.7 Intermediate storage'!$G117,S$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(T$4>='4.7 Intermediate storage'!$G117,T$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(U$4>='4.7 Intermediate storage'!$G117,U$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(V$4>='4.7 Intermediate storage'!$G117,V$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(W$4>='4.7 Intermediate storage'!$G117,W$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(X$4>='4.7 Intermediate storage'!$G117,X$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(Y$4>='4.7 Intermediate storage'!$G117,Y$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(Z$4>='4.7 Intermediate storage'!$G117,Z$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AA$4>='4.7 Intermediate storage'!$G117,AA$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AB$4>='4.7 Intermediate storage'!$G117,AB$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AC$4>='4.7 Intermediate storage'!$G117,AC$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AD$4>='4.7 Intermediate storage'!$G117,AD$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AE$4>='4.7 Intermediate storage'!$G117,AE$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AF$4>='4.7 Intermediate storage'!$G117,AF$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AG$4>='4.7 Intermediate storage'!$G117,AG$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AH$4>='4.7 Intermediate storage'!$G117,AH$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AI$4>='4.7 Intermediate storage'!$G117,AI$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AJ$4>='4.7 Intermediate storage'!$G117,AJ$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AK$4>='4.7 Intermediate storage'!$G117,AK$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AL$4>='4.7 Intermediate storage'!$G117,AL$4<='4.7 Intermediate storage'!$H117),$K168*'1.2 Assumptions'!$E$27,0)","v":0}]
[null,null,null,{"$f":"IF('4.7 Intermediate storage'!C118=\"\",\"\",\"Storage tanks for trucking at \"&'4.7 Intermediate storage'!C118&\" connection point\")","v":""},{"$f":"IF(K267=0,\"\",\"DKK\")","v":""},null,{"$f":"IF(D267=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,{"$f":"IF(K267=0,\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M267:AL267)","v":0},null,0,{"$f":"IF(AND(N$4>='4.7 Intermediate storage'!$G118,N$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(O$4>='4.7 Intermediate storage'!$G118,O$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(P$4>='4.7 Intermediate storage'!$G118,P$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(Q$4>='4.7 Intermediate storage'!$G118,Q$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(R$4>='4.7 Intermediate storage'!$G118,R$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(S$4>='4.7 Intermediate storage'!$G118,S$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(T$4>='4.7 Intermediate storage'!$G118,T$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(U$4>='4.7 Intermediate storage'!$G118,U$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(V$4>='4.7 Intermediate storage'!$G118,V$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(W$4>='4.7 Intermediate storage'!$G118,W$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(X$4>='4.7 Intermediate storage'!$G118,X$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(Y$4>='4.7 Intermediate storage'!$G118,Y$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(Z$4>='4.7 Intermediate storage'!$G118,Z$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AA$4>='4.7 Intermediate storage'!$G118,AA$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AB$4>='4.7 Intermediate storage'!$G118,AB$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AC$4>='4.7 Intermediate storage'!$G118,AC$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AD$4>='4.7 Intermediate storage'!$G118,AD$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AE$4>='4.7 Intermediate storage'!$G118,AE$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AF$4>='4.7 Intermediate storage'!$G118,AF$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AG$4>='4.7 Intermediate storage'!$G118,AG$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AH$4>='4.7 Intermediate storage'!$G118,AH$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AI$4>='4.7 Intermediate storage'!$G118,AI$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AJ$4>='4.7 Intermediate storage'!$G118,AJ$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AK$4>='4.7 Intermediate storage'!$G118,AK$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AL$4>='4.7 Intermediate storage'!$G118,AL$4<='4.7 Intermediate storage'!$H118),$K169*'1.2 Assumptions'!$E$27,0)","v":0}]
[null,null,null,{"$f":"IF('4.7 Intermediate storage'!C119=\"\",\"\",\"Storage tanks for trucking at \"&'4.7 Intermediate storage'!C119&\" connection point\")","v":""},{"$f":"IF(K268=0,\"\",\"DKK\")","v":""},null,{"$f":"IF(D268=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,{"$f":"IF(K268=0,\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M268:AL268)","v":0},null,0,{"$f":"IF(AND(N$4>='4.7 Intermediate storage'!$G119,N$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(O$4>='4.7 Intermediate storage'!$G119,O$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(P$4>='4.7 Intermediate storage'!$G119,P$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(Q$4>='4.7 Intermediate storage'!$G119,Q$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(R$4>='4.7 Intermediate storage'!$G119,R$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(S$4>='4.7 Intermediate storage'!$G119,S$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(T$4>='4.7 Intermediate storage'!$G119,T$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(U$4>='4.7 Intermediate storage'!$G119,U$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(V$4>='4.7 Intermediate storage'!$G119,V$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(W$4>='4.7 Intermediate storage'!$G119,W$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(X$4>='4.7 Intermediate storage'!$G119,X$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(Y$4>='4.7 Intermediate storage'!$G119,Y$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(Z$4>='4.7 Intermediate storage'!$G119,Z$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AA$4>='4.7 Intermediate storage'!$G119,AA$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AB$4>='4.7 Intermediate storage'!$G119,AB$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AC$4>='4.7 Intermediate storage'!$G119,AC$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AD$4>='4.7 Intermediate storage'!$G119,AD$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AE$4>='4.7 Intermediate storage'!$G119,AE$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AF$4>='4.7 Intermediate storage'!$G119,AF$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AG$4>='4.7 Intermediate storage'!$G119,AG$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AH$4>='4.7 Intermediate storage'!$G119,AH$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AI$4>='4.7 Intermediate storage'!$G119,AI$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AJ$4>='4.7 Intermediate storage'!$G119,AJ$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AK$4>='4.7 Intermediate storage'!$G119,AK$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0},{"$f":"IF(AND(AL$4>='4.7 Intermediate storage'!$G119,AL$4<='4.7 Intermediate storage'!$H119),$K170*'1.2 Assumptions'!$E$27,0)","v":0}]
[]
[null,null,"Trucking",null,"DKK",null,"OPEX",null,"Calculated, sum of below",null,{"$f":"SUM(M270:AL270)","v":0},null,{"$f":"SUM(M272:M281)","v":0},{"$f":"SUM(N272:N281)","v":0},{"$f":"SUM(O272:O281)","v":0},{"$f":"SUM(P272:P281)","v":0},{"$f":"SUM(Q272:Q281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"IF('4.8 Trucking'!C14=\"\",\"\",'4.8 Trucking'!C14)","v":""},{"$f":"IF(D272=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IF(D272=\"\",\"No trucking\",\"Based on \"&'4.8 Trucking'!D14&\" km transport\")","v":"No trucking"},null,{"$f":"IF(D272=\"\",\"\",\"Calculated\")","v":""},null,{"$f":"IF(D272=\"\",\"\",SUM(M272:AL272))","v":""},null,0,{"$f":"IF($D272=\"\",0,'4.8 Trucking'!F14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!G14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!H14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!I14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!J14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!K14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!L14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!M14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!N14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!O14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!P14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!Q14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!R14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!S14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!T14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!U14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!V14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!W14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!X14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!Y14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!Z14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!AA14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!AB14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!AC14)","v":0},{"$f":"IF($D272=\"\",0,'4.8 Trucking'!AD14)","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C15=\"\",\"\",'4.8 Trucking'!C15)","v":""},{"$f":"IF(D273=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IF(D273=\"\",\"\",\"Based on \"&'4.8 Trucking'!D15&\" km transport\")","v":""},null,{"$f":"IF(D273=\"\",\"\",\"Calculated\")","v":""},null,{"$f":"IF(D273=\"\",\"\",SUM(M273:AL273))","v":""},null,0,{"$f":"IF($D273=\"\",0,'4.8 Trucking'!F15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!G15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!H15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!I15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!J15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!K15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!L15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!M15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!N15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!O15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!P15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!Q15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!R15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!S15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!T15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!U15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!V15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!W15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!X15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!Y15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!Z15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!AA15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!AB15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!AC15)","v":0},{"$f":"IF($D273=\"\",0,'4.8 Trucking'!AD15)","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C16=\"\",\"\",'4.8 Trucking'!C16)","v":""},"",null,{"$f":"IF(D274=\"\",\"\",\"Based on \"&'4.8 Trucking'!D16&\" km transport\")","v":""},null,"",null,"",null,0,{"$f":"IF($D274=\"\",0,'4.8 Trucking'!F16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!G16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!H16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!I16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!J16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!K16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!L16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!M16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!N16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!O16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!P16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!Q16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!R16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!S16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!T16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!U16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!V16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!W16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!X16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!Y16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!Z16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!AA16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!AB16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!AC16)","v":0},{"$f":"IF($D274=\"\",0,'4.8 Trucking'!AD16)","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C17=\"\",\"\",'4.8 Trucking'!C17)","v":""},"",null,{"$f":"IF(D275=\"\",\"\",\"Based on \"&'4.8 Trucking'!D17&\" km transport\")","v":""},null,"",null,"",null,0,{"$f":"IF($D275=\"\",0,'4.8 Trucking'!F17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!G17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!H17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!I17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!J17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!K17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!L17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!M17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!N17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!O17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!P17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!Q17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!R17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!S17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!T17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!U17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!V17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!W17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!X17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!Y17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!Z17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!AA17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!AB17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!AC17)","v":0},{"$f":"IF($D275=\"\",0,'4.8 Trucking'!AD17)","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C18=\"\",\"\",'4.8 Trucking'!C18)","v":""},"",null,{"$f":"IF(D276=\"\",\"\",\"Based on \"&'4.8 Trucking'!D18&\" km transport\")","v":""},null,"",null,"",null,0,{"$f":"IF($D276=\"\",0,'4.8 Trucking'!F18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!G18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!H18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!I18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!J18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!K18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!L18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!M18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!N18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!O18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!P18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!Q18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!R18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!S18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!T18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!U18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!V18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!W18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!X18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!Y18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!Z18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!AA18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!AB18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!AC18)","v":0},{"$f":"IF($D276=\"\",0,'4.8 Trucking'!AD18)","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C19=\"\",\"\",'4.8 Trucking'!C19)","v":""},"",null,{"$f":"IF(D277=\"\",\"\",\"Based on \"&'4.8 Trucking'!D19&\" km transport\")","v":""},null,"",null,"",null,0,{"$f":"IF($D277=\"\",0,'4.8 Trucking'!F19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!G19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!H19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!I19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!J19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!K19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!L19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!M19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!N19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!O19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!P19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!Q19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!R19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!S19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!T19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!U19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!V19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!W19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!X19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!Y19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!Z19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!AA19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!AB19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!AC19)","v":0},{"$f":"IF($D277=\"\",0,'4.8 Trucking'!AD19)","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C20=\"\",\"\",'4.8 Trucking'!C20)","v":""},"",null,{"$f":"IF(D278=\"\",\"\",\"Based on \"&'4.8 Trucking'!D20&\" km transport\")","v":""},null,"",null,"",null,0,{"$f":"IF($D278=\"\",0,'4.8 Trucking'!F20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!G20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!H20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!I20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!J20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!K20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!L20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!M20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!N20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!O20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!P20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!Q20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!R20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!S20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!T20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!U20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!V20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!W20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!X20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!Y20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!Z20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!AA20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!AB20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!AC20)","v":0},{"$f":"IF($D278=\"\",0,'4.8 Trucking'!AD20)","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C21=\"\",\"\",'4.8 Trucking'!C21)","v":""},"",null,{"$f":"IF(D279=\"\",\"\",\"Based on \"&'4.8 Trucking'!D21&\" km transport\")","v":""},null,"",null,"",null,0,{"$f":"IF($D279=\"\",0,'4.8 Trucking'!F21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!G21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!H21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!I21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!J21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!K21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!L21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!M21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!N21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!O21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!P21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!Q21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!R21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!S21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!T21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!U21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!V21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!W21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!X21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!Y21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!Z21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!AA21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!AB21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!AC21)","v":0},{"$f":"IF($D279=\"\",0,'4.8 Trucking'!AD21)","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C22=\"\",\"\",'4.8 Trucking'!C22)","v":""},"",null,{"$f":"IF(D280=\"\",\"\",\"Based on \"&'4.8 Trucking'!D22&\" km transport\")","v":""},null,"",null,"",null,0,{"$f":"IF($D280=\"\",0,'4.8 Trucking'!F22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!G22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!H22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!I22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!J22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!K22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!L22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!M22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!N22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!O22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!P22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!Q22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!R22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!S22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!T22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!U22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!V22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!W22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!X22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!Y22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!Z22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!AA22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!AB22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!AC22)","v":0},{"$f":"IF($D280=\"\",0,'4.8 Trucking'!AD22)","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C23=\"\",\"\",'4.8 Trucking'!C23)","v":""},"",null,{"$f":"IF(D281=\"\",\"\",\"Based on \"&'4.8 Trucking'!D23&\" km transport\")","v":""},null,"",null,"",null,0,{"$f":"IF($D281=\"\",0,'4.8 Trucking'!F23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!G23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!H23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!I23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!J23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!K23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!L23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!M23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!N23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!O23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!P23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!Q23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!R23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!S23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!T23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!U23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!V23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!W23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!X23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!Y23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!Z23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!AA23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!AB23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!AC23)","v":0},{"$f":"IF($D281=\"\",0,'4.8 Trucking'!AD23)","v":0}]
[]
[null,null,"Conditioning",null,"DKK",null,"Maintenance and operation",null,"Calculated, sum of below",null,{"$f":"SUM(M283:AL283)","v":0},null,{"$f":"SUM(M286:M287)+SUM(M290:M297)","v":0},{"$f":"SUM(N286:N287)+SUM(N290:N297)","v":0},{"$f":"SUM(O286:O287)+SUM(O290:O297)","v":0},{"$f":"SUM(P286:P287)+SUM(P290:P297)","v":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,"Conditioning for ship import"]
[null,null,null,"Conditioning facility O&M",{"$f":"IF(K286=0,\"\",\"DKK\")","v":""},null,{"$f":"IF('4.9 Conditioning'!D8=TRUE,\"Assumes \"&TEXT('1.2 Assumptions'!$E$29,\"0,00%\")&\" of CAPEX anually\",\"No conditioning\")","v":"No conditioning"},null,{"$f":"IF(K286=0,\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M286:AL286)","v":0},null,0,{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!I103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!J103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!K103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!L103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!M103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!N103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!O103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!P103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!Q103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!R103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!S103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!T103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!U103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!V103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!W103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!X103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!Y103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!Z103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!AA103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!AB103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!AC103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!AD103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!AE103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!AF103,\">0\")","v":0},{"$f":"$K$175*'1.2 Assumptions'!$E$29*COUNTIF('3.3 Emitters'!AG103,\">0\")","v":0}]
[null,null,null,"Conditioning electricity",{"$f":"IF(K287=0,\"\",\"DKK\")","v":""},null,{"$f":"IF('4.9 Conditioning'!D8=TRUE,\"Power consumption of \"&ROUND('4.9 Conditioning'!E29,2)&\" MW\",\"No conditioning\")","v":"No conditioning"},null,{"$f":"IF(K287=0,\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M287:AL287)","v":0},null,0,{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!E$18*COUNTIF('3.3 Emitters'!I103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!F$18*COUNTIF('3.3 Emitters'!J103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!G$18*COUNTIF('3.3 Emitters'!K103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!H$18*COUNTIF('3.3 Emitters'!L103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!I$18*COUNTIF('3.3 Emitters'!M103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!J$18*COUNTIF('3.3 Emitters'!N103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!K$18*COUNTIF('3.3 Emitters'!O103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!L$18*COUNTIF('3.3 Emitters'!P103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!M$18*COUNTIF('3.3 Emitters'!Q103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!N$18*COUNTIF('3.3 Emitters'!R103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!O$18*COUNTIF('3.3 Emitters'!S103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!P$18*COUNTIF('3.3 Emitters'!T103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!Q$18*COUNTIF('3.3 Emitters'!U103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!R$18*COUNTIF('3.3 Emitters'!V103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!S$18*COUNTIF('3.3 Emitters'!W103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!T$18*COUNTIF('3.3 Emitters'!X103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!U$18*COUNTIF('3.3 Emitters'!Y103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!V$18*COUNTIF('3.3 Emitters'!Z103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!W$18*COUNTIF('3.3 Emitters'!AA103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!X$18*COUNTIF('3.3 Emitters'!AB103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!Y$18*COUNTIF('3.3 Emitters'!AC103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!Z$18*COUNTIF('3.3 Emitters'!AD103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!AA$18*COUNTIF('3.3 Emitters'!AE103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!AB$18*COUNTIF('3.3 Emitters'!AF103,\">0\")","v":0},{"$f":"'4.9 Conditioning'!$E$29*'4.9 Conditioning'!$E$30*'3.2 Scenarios'!AC$18*COUNTIF('3.3 Emitters'!AG103,\">0\")","v":0}]
[]
[null,null,"Conditioning for truck to pipeline"]
[null,null,null,{"$f":"IF('4.9 Conditioning'!C67=\"\",\"\",\"Conditioning facility for trucking at \"&'4.9 Conditioning'!C67&\" O&M\")","v":""},{"$f":"IF(D290=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IF(D290=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$29,\"0,00%\")&\" of CAPEX anually\")","v":""},null,{"$f":"IF(K290=0,\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M290:AL290)","v":0},null,0,{"$f":"IF(AND(N$4>='4.7 Intermediate storage'!$G116,N$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(O$4>='4.7 Intermediate storage'!$G116,O$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(P$4>='4.7 Intermediate storage'!$G116,P$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(Q$4>='4.7 Intermediate storage'!$G116,Q$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(R$4>='4.7 Intermediate storage'!$G116,R$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(S$4>='4.7 Intermediate storage'!$G116,S$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(T$4>='4.7 Intermediate storage'!$G116,T$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(U$4>='4.7 Intermediate storage'!$G116,U$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(V$4>='4.7 Intermediate storage'!$G116,V$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(W$4>='4.7 Intermediate storage'!$G116,W$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(X$4>='4.7 Intermediate storage'!$G116,X$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(Y$4>='4.7 Intermediate storage'!$G116,Y$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(Z$4>='4.7 Intermediate storage'!$G116,Z$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AA$4>='4.7 Intermediate storage'!$G116,AA$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AB$4>='4.7 Intermediate storage'!$G116,AB$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AC$4>='4.7 Intermediate storage'!$G116,AC$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AD$4>='4.7 Intermediate storage'!$G116,AD$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AE$4>='4.7 Intermediate storage'!$G116,AE$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AF$4>='4.7 Intermediate storage'!$G116,AF$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AG$4>='4.7 Intermediate storage'!$G116,AG$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AH$4>='4.7 Intermediate storage'!$G116,AH$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AI$4>='4.7 Intermediate storage'!$G116,AI$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AJ$4>='4.7 Intermediate storage'!$G116,AJ$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AK$4>='4.7 Intermediate storage'!$G116,AK$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AL$4>='4.7 Intermediate storage'!$G116,AL$4<='4.7 Intermediate storage'!$H116),$K178*'1.2 Assumptions'!$E$29,0)","v":0}]
[null,null,null,{"$f":"IF('4.9 Conditioning'!C68=\"\",\"\",\"Conditioning facility for trucking at \"&'4.9 Conditioning'!C68&\" O&M\")","v":""},{"$f":"IF(D291=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IF(D291=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$29,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,{"$f":"SUM(M291:AL291)","v":0},null,0,{"$f":"IF(AND(N$4>='4.7 Intermediate storage'!$G117,N$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(O$4>='4.7 Intermediate storage'!$G117,O$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(P$4>='4.7 Intermediate storage'!$G117,P$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(Q$4>='4.7 Intermediate storage'!$G117,Q$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(R$4>='4.7 Intermediate storage'!$G117,R$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(S$4>='4.7 Intermediate storage'!$G117,S$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(T$4>='4.7 Intermediate storage'!$G117,T$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(U$4>='4.7 Intermediate storage'!$G117,U$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(V$4>='4.7 Intermediate storage'!$G117,V$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(W$4>='4.7 Intermediate storage'!$G117,W$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(X$4>='4.7 Intermediate storage'!$G117,X$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(Y$4>='4.7 Intermediate storage'!$G117,Y$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(Z$4>='4.7 Intermediate storage'!$G117,Z$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AA$4>='4.7 Intermediate storage'!$G117,AA$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AB$4>='4.7 Intermediate storage'!$G117,AB$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AC$4>='4.7 Intermediate storage'!$G117,AC$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AD$4>='4.7 Intermediate storage'!$G117,AD$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AE$4>='4.7 Intermediate storage'!$G117,AE$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AF$4>='4.7 Intermediate storage'!$G117,AF$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AG$4>='4.7 Intermediate storage'!$G117,AG$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AH$4>='4.7 Intermediate storage'!$G117,AH$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AI$4>='4.7 Intermediate storage'!$G117,AI$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AJ$4>='4.7 Intermediate storage'!$G117,AJ$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AK$4>='4.7 Intermediate storage'!$G117,AK$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AL$4>='4.7 Intermediate storage'!$G117,AL$4<='4.7 Intermediate storage'!$H117),$K179*'1.2 Assumptions'!$E$29,0)","v":0}]
[null,null,null,{"$f":"IF('4.9 Conditioning'!C69=\"\",\"\",\"Conditioning facility for trucking at \"&'4.9 Conditioning'!C69&\" O&M\")","v":""},"",null,{"$f":"IF(D292=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$29,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,{"$f":"SUM(M292:AL292)","v":0},null,0,{"$f":"IF(AND(N$4>='4.7 Intermediate storage'!$G118,N$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(O$4>='4.7 Intermediate storage'!$G118,O$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(P$4>='4.7 Intermediate storage'!$G118,P$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(Q$4>='4.7 Intermediate storage'!$G118,Q$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(R$4>='4.7 Intermediate storage'!$G118,R$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(S$4>='4.7 Intermediate storage'!$G118,S$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(T$4>='4.7 Intermediate storage'!$G118,T$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(U$4>='4.7 Intermediate storage'!$G118,U$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(V$4>='4.7 Intermediate storage'!$G118,V$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(W$4>='4.7 Intermediate storage'!$G118,W$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(X$4>='4.7 Intermediate storage'!$G118,X$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(Y$4>='4.7 Intermediate storage'!$G118,Y$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(Z$4>='4.7 Intermediate storage'!$G118,Z$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AA$4>='4.7 Intermediate storage'!$G118,AA$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AB$4>='4.7 Intermediate storage'!$G118,AB$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AC$4>='4.7 Intermediate storage'!$G118,AC$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AD$4>='4.7 Intermediate storage'!$G118,AD$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AE$4>='4.7 Intermediate storage'!$G118,AE$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AF$4>='4.7 Intermediate storage'!$G118,AF$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AG$4>='4.7 Intermediate storage'!$G118,AG$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AH$4>='4.7 Intermediate storage'!$G118,AH$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AI$4>='4.7 Intermediate storage'!$G118,AI$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AJ$4>='4.7 Intermediate storage'!$G118,AJ$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AK$4>='4.7 Intermediate storage'!$G118,AK$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AL$4>='4.7 Intermediate storage'!$G118,AL$4<='4.7 Intermediate storage'!$H118),$K180*'1.2 Assumptions'!$E$29,0)","v":0}]
[null,null,null,{"$f":"IF('4.9 Conditioning'!C70=\"\",\"\",\"Conditioning facility for trucking at \"&'4.9 Conditioning'!C70&\" O&M\")","v":""},"",null,{"$f":"IF(D293=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$29,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"IF(AND(N$4>='4.7 Intermediate storage'!$G119,N$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(O$4>='4.7 Intermediate storage'!$G119,O$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(P$4>='4.7 Intermediate storage'!$G119,P$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(Q$4>='4.7 Intermediate storage'!$G119,Q$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(R$4>='4.7 Intermediate storage'!$G119,R$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(S$4>='4.7 Intermediate storage'!$G119,S$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(T$4>='4.7 Intermediate storage'!$G119,T$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(U$4>='4.7 Intermediate storage'!$G119,U$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(V$4>='4.7 Intermediate storage'!$G119,V$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(W$4>='4.7 Intermediate storage'!$G119,W$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(X$4>='4.7 Intermediate storage'!$G119,X$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(Y$4>='4.7 Intermediate storage'!$G119,Y$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(Z$4>='4.7 Intermediate storage'!$G119,Z$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AA$4>='4.7 Intermediate storage'!$G119,AA$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AB$4>='4.7 Intermediate storage'!$G119,AB$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AC$4>='4.7 Intermediate storage'!$G119,AC$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AD$4>='4.7 Intermediate storage'!$G119,AD$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AE$4>='4.7 Intermediate storage'!$G119,AE$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AF$4>='4.7 Intermediate storage'!$G119,AF$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AG$4>='4.7 Intermediate storage'!$G119,AG$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AH$4>='4.7 Intermediate storage'!$G119,AH$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AI$4>='4.7 Intermediate storage'!$G119,AI$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AJ$4>='4.7 Intermediate storage'!$G119,AJ$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AK$4>='4.7 Intermediate storage'!$G119,AK$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0},{"$f":"IF(AND(AL$4>='4.7 Intermediate storage'!$G119,AL$4<='4.7 Intermediate storage'!$H119),$K181*'1.2 Assumptions'!$E$29,0)","v":0}]
[null,null,null,{"$f":"IF('4.9 Conditioning'!C67=\"\",\"\",\"Conditioning facility for trucking at \"&'4.9 Conditioning'!C67&\" electricity\")","v":""},"",null,{"$f":"IF(D294=\"\",\"\",\"Power consumption of \"&ROUND('4.9 Conditioning'!G67,2)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"'4.9 Conditioning'!J74*'3.2 Scenarios'!D$18","v":0},{"$f":"'4.9 Conditioning'!K74*'3.2 Scenarios'!E$18","v":0},{"$f":"'4.9 Conditioning'!L74*'3.2 Scenarios'!F$18","v":0},{"$f":"'4.9 Conditioning'!M74*'3.2 Scenarios'!G$18","v":0},{"$f":"'4.9 Conditioning'!N74*'3.2 Scenarios'!H$18","v":0},{"$f":"'4.9 Conditioning'!O74*'3.2 Scenarios'!I$18","v":0},{"$f":"'4.9 Conditioning'!P74*'3.2 Scenarios'!J$18","v":0},{"$f":"'4.9 Conditioning'!Q74*'3.2 Scenarios'!K$18","v":0},{"$f":"'4.9 Conditioning'!R74*'3.2 Scenarios'!L$18","v":0},{"$f":"'4.9 Conditioning'!S74*'3.2 Scenarios'!M$18","v":0},{"$f":"'4.9 Conditioning'!T74*'3.2 Scenarios'!N$18","v":0},{"$f":"'4.9 Conditioning'!U74*'3.2 Scenarios'!O$18","v":0},{"$f":"'4.9 Conditioning'!V74*'3.2 Scenarios'!P$18","v":0},{"$f":"'4.9 Conditioning'!W74*'3.2 Scenarios'!Q$18","v":0},{"$f":"'4.9 Conditioning'!X74*'3.2 Scenarios'!R$18","v":0},{"$f":"'4.9 Conditioning'!Y74*'3.2 Scenarios'!S$18","v":0},{"$f":"'4.9 Conditioning'!Z74*'3.2 Scenarios'!T$18","v":0},{"$f":"'4.9 Conditioning'!AA74*'3.2 Scenarios'!U$18","v":0},{"$f":"'4.9 Conditioning'!AB74*'3.2 Scenarios'!V$18","v":0},{"$f":"'4.9 Conditioning'!AC74*'3.2 Scenarios'!W$18","v":0},{"$f":"'4.9 Conditioning'!AD74*'3.2 Scenarios'!X$18","v":0},{"$f":"'4.9 Conditioning'!AE74*'3.2 Scenarios'!Y$18","v":0},{"$f":"'4.9 Conditioning'!AF74*'3.2 Scenarios'!Z$18","v":0},{"$f":"'4.9 Conditioning'!AG74*'3.2 Scenarios'!AA$18","v":0},{"$f":"'4.9 Conditioning'!AH74*'3.2 Scenarios'!AB$18","v":0}]
[null,null,null,{"$f":"IF('4.9 Conditioning'!C68=\"\",\"\",\"Conditioning facility for trucking at \"&'4.9 Conditioning'!C68&\" electricity\")","v":""},"",null,{"$f":"IF(D295=\"\",\"\",\"Power consumption of \"&ROUND('4.9 Conditioning'!G68,2)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"'4.9 Conditioning'!J75*'3.2 Scenarios'!D$18","v":0},{"$f":"'4.9 Conditioning'!K75*'3.2 Scenarios'!E$18","v":0},{"$f":"'4.9 Conditioning'!L75*'3.2 Scenarios'!F$18","v":0},{"$f":"'4.9 Conditioning'!M75*'3.2 Scenarios'!G$18","v":0},{"$f":"'4.9 Conditioning'!N75*'3.2 Scenarios'!H$18","v":0},{"$f":"'4.9 Conditioning'!O75*'3.2 Scenarios'!I$18","v":0},{"$f":"'4.9 Conditioning'!P75*'3.2 Scenarios'!J$18","v":0},{"$f":"'4.9 Conditioning'!Q75*'3.2 Scenarios'!K$18","v":0},{"$f":"'4.9 Conditioning'!R75*'3.2 Scenarios'!L$18","v":0},{"$f":"'4.9 Conditioning'!S75*'3.2 Scenarios'!M$18","v":0},{"$f":"'4.9 Conditioning'!T75*'3.2 Scenarios'!N$18","v":0},{"$f":"'4.9 Conditioning'!U75*'3.2 Scenarios'!O$18","v":0},{"$f":"'4.9 Conditioning'!V75*'3.2 Scenarios'!P$18","v":0},{"$f":"'4.9 Conditioning'!W75*'3.2 Scenarios'!Q$18","v":0},{"$f":"'4.9 Conditioning'!X75*'3.2 Scenarios'!R$18","v":0},{"$f":"'4.9 Conditioning'!Y75*'3.2 Scenarios'!S$18","v":0},{"$f":"'4.9 Conditioning'!Z75*'3.2 Scenarios'!T$18","v":0},{"$f":"'4.9 Conditioning'!AA75*'3.2 Scenarios'!U$18","v":0},{"$f":"'4.9 Conditioning'!AB75*'3.2 Scenarios'!V$18","v":0},{"$f":"'4.9 Conditioning'!AC75*'3.2 Scenarios'!W$18","v":0},{"$f":"'4.9 Conditioning'!AD75*'3.2 Scenarios'!X$18","v":0},{"$f":"'4.9 Conditioning'!AE75*'3.2 Scenarios'!Y$18","v":0},{"$f":"'4.9 Conditioning'!AF75*'3.2 Scenarios'!Z$18","v":0},{"$f":"'4.9 Conditioning'!AG75*'3.2 Scenarios'!AA$18","v":0},{"$f":"'4.9 Conditioning'!AH75*'3.2 Scenarios'!AB$18","v":0}]
[null,null,null,{"$f":"IF('4.9 Conditioning'!C69=\"\",\"\",\"Conditioning facility for trucking at \"&'4.9 Conditioning'!C69&\" electricity\")","v":""},"",null,{"$f":"IF(D296=\"\",\"\",\"Power consumption of \"&ROUND('4.9 Conditioning'!G69,2)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"'4.9 Conditioning'!J76*'3.2 Scenarios'!D$18","v":0},{"$f":"'4.9 Conditioning'!K76*'3.2 Scenarios'!E$18","v":0},{"$f":"'4.9 Conditioning'!L76*'3.2 Scenarios'!F$18","v":0},{"$f":"'4.9 Conditioning'!M76*'3.2 Scenarios'!G$18","v":0},{"$f":"'4.9 Conditioning'!N76*'3.2 Scenarios'!H$18","v":0},{"$f":"'4.9 Conditioning'!O76*'3.2 Scenarios'!I$18","v":0},{"$f":"'4.9 Conditioning'!P76*'3.2 Scenarios'!J$18","v":0},{"$f":"'4.9 Conditioning'!Q76*'3.2 Scenarios'!K$18","v":0},{"$f":"'4.9 Conditioning'!R76*'3.2 Scenarios'!L$18","v":0},{"$f":"'4.9 Conditioning'!S76*'3.2 Scenarios'!M$18","v":0},{"$f":"'4.9 Conditioning'!T76*'3.2 Scenarios'!N$18","v":0},{"$f":"'4.9 Conditioning'!U76*'3.2 Scenarios'!O$18","v":0},{"$f":"'4.9 Conditioning'!V76*'3.2 Scenarios'!P$18","v":0},{"$f":"'4.9 Conditioning'!W76*'3.2 Scenarios'!Q$18","v":0},{"$f":"'4.9 Conditioning'!X76*'3.2 Scenarios'!R$18","v":0},{"$f":"'4.9 Conditioning'!Y76*'3.2 Scenarios'!S$18","v":0},{"$f":"'4.9 Conditioning'!Z76*'3.2 Scenarios'!T$18","v":0},{"$f":"'4.9 Conditioning'!AA76*'3.2 Scenarios'!U$18","v":0},{"$f":"'4.9 Conditioning'!AB76*'3.2 Scenarios'!V$18","v":0},{"$f":"'4.9 Conditioning'!AC76*'3.2 Scenarios'!W$18","v":0},{"$f":"'4.9 Conditioning'!AD76*'3.2 Scenarios'!X$18","v":0},{"$f":"'4.9 Conditioning'!AE76*'3.2 Scenarios'!Y$18","v":0},{"$f":"'4.9 Conditioning'!AF76*'3.2 Scenarios'!Z$18","v":0},{"$f":"'4.9 Conditioning'!AG76*'3.2 Scenarios'!AA$18","v":0},{"$f":"'4.9 Conditioning'!AH76*'3.2 Scenarios'!AB$18","v":0}]
[null,null,null,{"$f":"IF('4.9 Conditioning'!C70=\"\",\"\",\"Conditioning facility for trucking at \"&'4.9 Conditioning'!C70&\" electricity\")","v":""},"",null,{"$f":"IF(D297=\"\",\"\",\"Power consumption of \"&ROUND('4.9 Conditioning'!G70,2)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"'4.9 Conditioning'!J77*'3.2 Scenarios'!D$18","v":0},{"$f":"'4.9 Conditioning'!K77*'3.2 Scenarios'!E$18","v":0},{"$f":"'4.9 Conditioning'!L77*'3.2 Scenarios'!F$18","v":0},{"$f":"'4.9 Conditioning'!M77*'3.2 Scenarios'!G$18","v":0},{"$f":"'4.9 Conditioning'!N77*'3.2 Scenarios'!H$18","v":0},{"$f":"'4.9 Conditioning'!O77*'3.2 Scenarios'!I$18","v":0},{"$f":"'4.9 Conditioning'!P77*'3.2 Scenarios'!J$18","v":0},{"$f":"'4.9 Conditioning'!Q77*'3.2 Scenarios'!K$18","v":0},{"$f":"'4.9 Conditioning'!R77*'3.2 Scenarios'!L$18","v":0},{"$f":"'4.9 Conditioning'!S77*'3.2 Scenarios'!M$18","v":0},{"$f":"'4.9 Conditioning'!T77*'3.2 Scenarios'!N$18","v":0},{"$f":"'4.9 Conditioning'!U77*'3.2 Scenarios'!O$18","v":0},{"$f":"'4.9 Conditioning'!V77*'3.2 Scenarios'!P$18","v":0},{"$f":"'4.9 Conditioning'!W77*'3.2 Scenarios'!Q$18","v":0},{"$f":"'4.9 Conditioning'!X77*'3.2 Scenarios'!R$18","v":0},{"$f":"'4.9 Conditioning'!Y77*'3.2 Scenarios'!S$18","v":0},{"$f":"'4.9 Conditioning'!Z77*'3.2 Scenarios'!T$18","v":0},{"$f":"'4.9 Conditioning'!AA77*'3.2 Scenarios'!U$18","v":0},{"$f":"'4.9 Conditioning'!AB77*'3.2 Scenarios'!V$18","v":0},{"$f":"'4.9 Conditioning'!AC77*'3.2 Scenarios'!W$18","v":0},{"$f":"'4.9 Conditioning'!AD77*'3.2 Scenarios'!X$18","v":0},{"$f":"'4.9 Conditioning'!AE77*'3.2 Scenarios'!Y$18","v":0},{"$f":"'4.9 Conditioning'!AF77*'3.2 Scenarios'!Z$18","v":0},{"$f":"'4.9 Conditioning'!AG77*'3.2 Scenarios'!AA$18","v":0},{"$f":"'4.9 Conditioning'!AH77*'3.2 Scenarios'!AB$18","v":0}]
[]
[null,null,"Booster station",null,"DKK",null,"Maintenance and operation",null,"Calculated, sum of below",null,{"$f":"SUM(M299:AL299)","v":0},null,{"$f":"SUM(M301:M302)","v":0},{"$f":"SUM(N301:N302)","v":0},{"$f":"SUM(O301:O302)","v":0},{"$f":"SUM(P301:P302)","v":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,"Booster station facility",{"$f":"IF(K301=0,\"\",\"DKK\")","v":""},null,{"$f":"IF('4.10 Booster station'!D6=TRUE,\"Assumes \"&TEXT('1.2 Assumptions'!$E$31,\"0,00%\")&\" of CAPEX anually\",\"No booster station\")","v":"No booster station"},null,{"$f":"IF(K301=0,\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M301:AL301)","v":0},null,0,{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!T$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!U$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!V$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!W$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!X$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!Y$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!Z$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AA$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AB$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AC$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AD$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AE$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AF$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AG$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AH$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AI$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AJ$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AK$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AL$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AM$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AN$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AO$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AP$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AQ$13","v":0},{"$f":"$K$183*'1.2 Assumptions'!$E$31*'4.10 Booster station'!AR$13","v":0}]
[null,null,null,"Booster station electricity",{"$f":"IF(K302=0,\"\",\"DKK\")","v":""},null,{"$f":"IF('4.10 Booster station'!D6=TRUE,\"Power consumption of \"&ROUND('4.10 Booster station'!E19,2)&\" MW\",\"No booster station\")","v":"No booster station"},null,{"$f":"IF(K302=0,\"\",\"Calculated\")","v":""},null,{"$f":"SUM(M302:AL302)","v":0},null,0,{"$f":"'4.10 Booster station'!T$14*'3.2 Scenarios'!E$18","v":0},{"$f":"'4.10 Booster station'!U$14*'3.2 Scenarios'!F$18","v":0},{"$f":"'4.10 Booster station'!V$14*'3.2 Scenarios'!G$18","v":0},{"$f":"'4.10 Booster station'!W$14*'3.2 Scenarios'!H$18","v":0},{"$f":"'4.10 Booster station'!X$14*'3.2 Scenarios'!I$18","v":0},{"$f":"'4.10 Booster station'!Y$14*'3.2 Scenarios'!J$18","v":0},{"$f":"'4.10 Booster station'!Z$14*'3.2 Scenarios'!K$18","v":0},{"$f":"'4.10 Booster station'!AA$14*'3.2 Scenarios'!L$18","v":0},{"$f":"'4.10 Booster station'!AB$14*'3.2 Scenarios'!M$18","v":0},{"$f":"'4.10 Booster station'!AC$14*'3.2 Scenarios'!N$18","v":0},{"$f":"'4.10 Booster station'!AD$14*'3.2 Scenarios'!O$18","v":0},{"$f":"'4.10 Booster station'!AE$14*'3.2 Scenarios'!P$18","v":0},{"$f":"'4.10 Booster station'!AF$14*'3.2 Scenarios'!Q$18","v":0},{"$f":"'4.10 Booster station'!AG$14*'3.2 Scenarios'!R$18","v":0},{"$f":"'4.10 Booster station'!AH$14*'3.2 Scenarios'!S$18","v":0},{"$f":"'4.10 Booster station'!AI$14*'3.2 Scenarios'!T$18","v":0},{"$f":"'4.10 Booster station'!AJ$14*'3.2 Scenarios'!U$18","v":0},{"$f":"'4.10 Booster station'!AK$14*'3.2 Scenarios'!V$18","v":0},{"$f":"'4.10 Booster station'!AL$14*'3.2 Scenarios'!W$18","v":0},{"$f":"'4.10 Booster station'!AM$14*'3.2 Scenarios'!X$18","v":0},{"$f":"'4.10 Booster station'!AN$14*'3.2 Scenarios'!Y$18","v":0},{"$f":"'4.10 Booster station'!AO$14*'3.2 Scenarios'!Z$18","v":0},{"$f":"'4.10 Booster station'!AP$14*'3.2 Scenarios'!AA$18","v":0},{"$f":"'4.10 Booster station'!AQ$14*'3.2 Scenarios'!AB$18","v":0},{"$f":"'4.10 Booster station'!AR$14*'3.2 Scenarios'!AC$18","v":0}]

{"sheet":"2.3 Map","index":9,"n_rows":65,"n_cols":2,"rows_kept":65,"cut":false,"hidden":false,"merged":[[26,1,30,10],[18,1,23,10]]}
[]
[null,"Map"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAPDATA!N16","v":"I dette notat præsenteres et scenarie for en potentiel fremtidig fælles infrastruktur for CO2 på Sjælland. Netværket vil indeholde de primære CO2-leverandører præsenteret på kortet nedenfor, og vil have retning mod CMP for udskibning til et offshore lager. Den overordnede konklusion fra analysen er, at der vil være klare skalafordele ved at etablere en fælles løsning, frem for individuelle løsninger. I dette scenarie vil der være en besparelse i levelized cost på ca. 64 DKK/ton CO2 transporteret."}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAPDATA!N17","v":"Det præsenterede scenarie vil give en samlet omkostning på ca. 14,2 mia. kr. i nutidsværdi over en 25-årig periode. Der vil i alt i periode blive transporteret 58,4 mio. tons CO2 gennem netværket, hvilket vil medføre en gennemsnit årlig driftsomkostning på ca. 793 mio. kr. og en etableringsomkostning på ca. 2,6 mia. kr."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"*Bemærk venligst, at fokus i denne analyse er på omkostninger til rørledninger, kompression og fordråbning. De resterende omkostningselementer støtter analysen på eksisterende omkostningsestimater baseret på deskresearch, hvilket vil give en større usikkerhed."]

{"sheet":"Thinkcell","index":10,"n_rows":134,"n_cols":10,"rows_kept":134,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Output"]
[]
[null,"CAPEX split",null,null,"CAPEX LC split"]
[null,"Rørledning",{"$f":"'2.2 Model'!K59","v":764826568.45565069},null,"Rørledning",null,{"$f":"GRAPHS!F136","v":24.883800626615074},null,"Årlige CO2 udledninger",{"$f":"'2.1 Results'!E14/25/1000000","v":2.33717}]
[null,"Kompressor",{"$f":"'2.2 Model'!K60","v":0},null,"Kompressor",null,{"$f":"GRAPHS!F137","v":0},null,"NPV",{"$f":"'2.1 Results'!E15/1000000000","v":14.234022497409391}]
[null,"Fordråbning",{"$f":"'2.2 Model'!K61","v":1009288612.1275823},null,"Fordråbning",null,{"$f":"GRAPHS!F138","v":32.837426986366658},null,"Levelized cost",{"$f":"'2.1 Results'!E16","v":478.9979809736983}]
[null,"Havnefaciliteter",{"$f":"'2.2 Model'!K62","v":44484140.421999998},null,"Havnefaciliteter",null,{"$f":"GRAPHS!F140","v":1.4473012928179723},null,"Socioøkonomisk besparelse",{"$f":"'2.1 Results'!E19/1000000","v":1909.825541389557}]
[null,"Mellemlager",{"$f":"'2.2 Model'!K63","v":738601121.57279932},null,"Mellemlager",null,{"$f":"GRAPHS!F142","v":24.030549944052527},null,"Enhedsbesparelse",{"$f":"ROUND('3.4 0-scenario'!K43-'3.4 0-scenario'!M43,1)","v":64.3}]
[null,"Konditionering",{"$f":"'2.2 Model'!K64","v":0},null,"Konditionering",null,{"$f":"GRAPHS!F144","v":0}]
[null,"Booster station",{"$f":"'2.2 Model'!K65","v":0},null,"Booster station",null,{"$f":"GRAPHS!F145","v":0}]
[null,"Total",{"$f":"SUM(C5:C11)","v":2557200442.578032},null,"Total",null,{"$f":"SUM(G5:G11)","v":83.199078849852242},{"$f":"G12=D28","v":true}]
[]
[null,"OPEX split",null,null,"OPEX LC split"]
[null,"Rørledning",{"$f":"AVERAGE('2.2 Model'!N83:AL83)","v":15296531.369113022},null,"Rørledning",null,{"$f":"GRAPHS!G136","v":8.2638870063617613}]
[null,"Kompressor",{"$f":"AVERAGE('2.2 Model'!N84:AL84)","v":0},null,"Kompressor",null,{"$f":"GRAPHS!G137","v":0}]
[null,"Fordråbning",{"$f":"AVERAGE('2.2 Model'!N85:AL85)","v":94104963.756251082},null,"Fordråbning",null,{"$f":"GRAPHS!G138","v":51.672755648149412}]
[null,"Permanent lagring",{"$f":"AVERAGE('2.2 Model'!N86:AL86)","v":358629943.14959788},null,"Permanent lagring",null,{"$f":"GRAPHS!G139","v":193.74832475227157}]
[null,"Havnefaciliteter",{"$f":"AVERAGE('2.2 Model'!N87:AL87)","v":22523131.533399995},null,"Havnefaciliteter",null,{"$f":"GRAPHS!G140","v":11.867799393051632}]
[null,"Skibstransport",{"$f":"AVERAGE('2.2 Model'!N88:AL88)","v":283546266.90302879},null,"Skibstransport",null,{"$f":"GRAPHS!G141","v":153.1846831297805}]
[null,"Mellemlager",{"$f":"AVERAGE('2.2 Model'!N89:AL89)","v":18624126.026951224},null,"Mellemlager",null,{"$f":"GRAPHS!G142","v":10.064642700174165}]
[null,"Lastbiltransport",{"$f":"AVERAGE('2.2 Model'!N90:AL90)","v":0},null,"Lastbiltransport",null,{"$f":"GRAPHS!G143","v":0}]
[null,"Konditionering",{"$f":"AVERAGE('2.2 Model'!N91:AL91)","v":0},null,"Konditionering",null,{"$f":"GRAPHS!G144","v":0}]
[null,"Booster station",{"$f":"AVERAGE('2.2 Model'!N92:AL92)","v":0},null,"Booster station",null,{"$f":"GRAPHS!G145","v":0}]
[null,"Total",{"$f":"SUM(C15:C24)","v":792724962.73834193},null,"Total",null,{"$f":"SUM(G15:G24)","v":428.802092629789},{"$f":"G25=D29","v":true}]
[]
[null,"LC split"]
[null,"CAPEX",null,{"$f":"GRAPHS!C130","v":83.199078849852228}]
[null,"OPEX",null,{"$f":"GRAPHS!C131","v":428.802092629789}]
[null,"Indtægt",null,null,{"$f":"GRAPHS!C132","v":-33.00319050594296}]
[null,"Levelized cost",null,null,{"$f":"SUM(D28:E30)","v":478.9979809736983}]
[]
[null,"Scenarie 1"]
[]
[null,"CAPEX split",null,null,"CAPEX LC split"]
[null,"Fordråbning",760771857.31614125,null,"Fordråbning",null,43.446295492825541,null,"Årlige CO2 udledninger",1.3315140000000001]
[null,"Havnefaciliteter",44484140.421999998,null,"Havnefaciliteter",null,2.5404082589709009,null,"NPV",9.184888176550837]
[null,"Mellemlager",458431041.7787993,null,"Mellemlager",null,26.180162045517068,null,"Levelized cost",542.53089439679729]
[null,"Total",{"$f":"SUM(C36:C38)","v":1263687039.5169406},null,"Total",null,{"$f":"SUM(G36:G38)","v":72.166865797313505},{"$f":"G39=D50","v":true},"Socioøkonomisk besparelse",1653.7403382450866]
[null,null,null,null,null,null,null,null,"Enhedsbesparelse",97.7]
[null,"OPEX split",null,null,"OPEX LC split"]
[null,"Fordråbning",62901132.114778496,null,"Fordråbning",null,60.480744017594439]
[null,"Permanent lagring",204315813.62198448,null,"Permanent lagring",null,193.7483247522716]
[null,"Havnefaciliteter",22523131.533399995,null,"Havne-faciliteter",null,20.831222734014425]
[null,"Skibstransport",229216188.42960584,null,"Skibstransport",null,217.36081866136371]
[null,"Mellemlager",11540325.038285604,null,"Mellemlager",null,10.946108940182556]
[null,"Total",{"$f":"SUM(C42:C46)","v":530496590.73805439},null,"Total",null,{"$f":"SUM(G42:G46)","v":503.36721910542673},{"$f":"G47=D51","v":true}]
[]
[null,"LC split"]
[null,"CAPEX",null,72.16686579731352]
[null,"OPEX",null,503.36721910542678]
[null,"Indtægt",null,null,-33.00319050594296]
[null,"Levelized cost",null,null,{"$f":"SUM(D50:E52)","v":542.53089439679741}]
[]
[null,"Scenarie 2"]
[]
[null,"CAPEX split",null,null,"CAPEX LC split"]
[null,"Rørledning",929012251.40985155,null,"Rørledning",null,70.24510117411603,null,"Årlige CO2 udledninger",1.0056560000000001]
[null,"Kompressor",464724781.60688442,null,"Kompressor",null,35.139083744647806,null,"NPV",2.9068394933755606]
[null,"Total",{"$f":"SUM(C58:C59)","v":1393737033.016736},null,"Total",null,{"$f":"SUM(G58:G59)","v":105.38418491876384},{"$f":"G60=D69","v":true},"Levelized cost",227.33585692778408]
[null,null,null,null,null,null,null,null,"Socioøkonomisk besparelse",1723.8047961609916]
[null,"OPEX split",null,null,"OPEX LC split",null,null,null,"Enhedsbesparelse",134.80000000000001]
[null,"Rørledning",18580245.028197035,null,"Rørledning",null,23.328332659620315]
[null,"Kompressor",32034907.660523273,null,"Kompressor",null,40.611552390757559]
[null,"Permanent lagring",58251087.837413065,null,"Permanent lagring",null,73.136858679403375]
[null,"Total",{"$f":"SUM(C63:C65)","v":108866240.52613337},null,"Total",null,{"$f":"SUM(G63:G65)","v":137.07674372978124},{"$f":"G66=D70","v":true}]
[]
[null,"LC split"]
[null,"CAPEX",null,105.38418491876384]
[null,"OPEX",null,137.07674372978127]
[null,"Indtægt",null,null,-15.125071720761017]
[null,"Levelized cost",null,null,{"$f":"SUM(D69:E71)","v":227.33585692778411}]
[]
[null,"Scenarie 3A"]
[]
[null,"CAPEX split",null,null,"CAPEX LC split"]
[null,"Rørledning",2276384755.0330925,null,"Rørledning",null,74.062678690788843,null,"Årlige CO2 udledninger",2.33717]
[null,"Kompressor",809666843.21681619,null,"Kompressor",null,26.342688828488757,null,"NPV",6.4751495152415464]
[null,"Total",{"$f":"SUM(C77:C78)","v":3086051598.2499084},null,"Total",null,{"$f":"SUM(G77:G78)","v":100.4053675192776},{"$f":"G79=D88","v":true},"Levelized cost",217.89930041687185]
[null,null,null,null,null,null,null,null,"Socioøkonomisk besparelse",3359.7091129919281]
[null,"OPEX split",null,null,"OPEX LC split",null,null,null,"Enhedsbesparelse",113.1]
[null,"Rørledning",45527695.100661859,null,"Rørledning",null,24.596146596453906]
[null,"Kompressor",67778414.818700328,null,"Kompressor",null,37.137970934951284]
[null,"Permanent lagring",135377002.63406837,null,"Permanent lagring",null,73.136858679403389]
[null,"Total",{"$f":"SUM(C82:C84)","v":248683112.55343056},null,"Total",null,{"$f":"SUM(G82:G84)","v":134.87097621080858},{"$f":"G85=D89","v":true}]
[]
[null,"LC split"]
[null,"CAPEX",null,100.4053675192776]
[null,"OPEX",null,134.87097621080858]
[null,"Indtægt",null,null,-17.377043313214273]
[null,"Levelized cost",null,null,{"$f":"SUM(D88:E90)","v":217.89930041687191}]
[]
[null,"Scenarie 3B"]
[]
[null,"CAPEX split",null,null,"CAPEX LC split"]
[null,"Rørledning",2276384755.0330925,null,"Rørledning",null,93.411293321275281,null,"Årlige CO2 udledninger",1.9925644]
[null,"Kompressor",809666843.21681619,null,"Kompressor",null,33.224623744740171,null,"NPV",6.0165987796055775]
[null,"Total",3086051598.2499084,null,"Total",null,{"$f":"SUM(G96:G97)","v":126.63591706601545},{"$f":"G98=D107","v":true},"Levelized cost",255.36246140585814]
[null,null,null,null,null,null,null,null,"Socioøkonomisk besparelse",2230.3776288692015]
[null,"OPEX split",null,null,"OPEX LC split",null,null,null,"Enhedsbesparelse",94.7]
[null,"Rørledning",45352738.938732967,null,"Rørledning",null,30.872017018263904]
[null,"Kompressor",60738092.926363744,null,"Kompressor",null,40.715228337550954]
[null,"Permanent lagring",115416249.57848631,null,"Permanent lagring",null,75.154463627169875]
[null,"Total",{"$f":"SUM(C101:C103)","v":221507081.44358301},null,"Total",null,{"$f":"SUM(G101:G103)","v":146.74170898298473},{"$f":"G104=D108","v":true}]
[]
[null,"LC split"]
[null,"CAPEX",null,126.63591706601547]
[null,"OPEX",null,146.74170898298473]
[null,"Indtægt",null,null,-18.015164643141983]
[null,"Levelized cost",null,null,{"$f":"SUM(D107:E109)","v":255.3624614058582}]
[]
[null,"Scenarie 4"]
[]
[null,"CAPEX split",null,null,"CAPEX LC split"]
[null,"Rørledning",764826568.45565069,null,"Rørledning",null,24.883800626615074,null,"Årlige CO2 udledninger",2.33717]
[null,"Fordråbning",1009288612.1275823,null,"Fordråbning",null,32.837426986366658,null,"NPV",14.234022497409391]
[null,"Havnefaciliteter",44484140.421999998,null,"Havnefaciliteter",null,1.4473012928179723,null,"Levelized cost",478.9979809736983]
[null,"Mellemlager",738601121.57279932,null,"Mellemlager",null,24.030549944052527,null,"Socioøkonomisk besparelse",1909.825541389557]
[null,"Total",{"$f":"SUM(C115:C118)","v":2557200442.578032},null,"Total",null,{"$f":"SUM(G115:G118)","v":83.199078849852242},{"$f":"G119=D131","v":true},"Enhedsbesparelse",64.3]
[]
[null,"OPEX split",null,null,"OPEX LC split"]
[null,"Rørledning",15296531.369113022,null,"Rørledning",null,8.2638870063617613]
[null,"Fordråbning",94104963.756251082,null,"Fordråbning",null,51.672755648149412]
[null,"Permanent lagring",358629943.14959788,null,"Permanent lagring",null,193.74832475227157]
[null,"Havnefaciliteter",22523131.533399995,null,"Havnefaciliteter",null,11.867799393051632]
[null,"Skibstransport",283546266.90302879,null,"Skibstransport",null,153.1846831297805]
[null,"Mellemlager",18624126.026951224,null,"Mellemlager",null,10.064642700174165]
[null,"Total",{"$f":"SUM(C122:C127)","v":792724962.73834193},null,"Total",null,{"$f":"SUM(G122:G127)","v":428.802092629789},{"$f":"G128=D132","v":true}]
[]
[null,"LC split"]
[null,"CAPEX",null,83.199078849852228]
[null,"OPEX",null,428.802092629789]
[null,"Indtægt",null,null,-33.00319050594296]
[null,"Levelized cost",null,null,{"$f":"SUM(D131:E133)","v":478.9979809736983}]

{"sheet":"GRAPHS","index":11,"n_rows":154,"n_cols":31,"rows_kept":154,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'1.1 Interface'!G14","v":"Dansk"}]
[]
[null,"Emitter",{"$f":"'3.3 Emitters'!I29","v":2026},{"$f":"'3.3 Emitters'!J29","v":2027},{"$f":"'3.3 Emitters'!K29","v":2028},{"$f":"'3.3 Emitters'!L29","v":2029},{"$f":"'3.3 Emitters'!M29","v":2030},{"$f":"'3.3 Emitters'!N29","v":2031},{"$f":"'3.3 Emitters'!O29","v":2032},{"$f":"'3.3 Emitters'!P29","v":2033},{"$f":"'3.3 Emitters'!Q29","v":2034},{"$f":"'3.3 Emitters'!R29","v":2035},{"$f":"'3.3 Emitters'!S29","v":2036},{"$f":"'3.3 Emitters'!T29","v":2037},{"$f":"'3.3 Emitters'!U29","v":2038},{"$f":"'3.3 Emitters'!V29","v":2039},{"$f":"'3.3 Emitters'!W29","v":2040},{"$f":"'3.3 Emitters'!X29","v":2041},{"$f":"'3.3 Emitters'!Y29","v":2042},{"$f":"'3.3 Emitters'!Z29","v":2043},{"$f":"'3.3 Emitters'!AA29","v":2044},{"$f":"'3.3 Emitters'!AB29","v":2045},{"$f":"'3.3 Emitters'!AC29","v":2046},{"$f":"'3.3 Emitters'!AD29","v":2047},{"$f":"'3.3 Emitters'!AE29","v":2048},{"$f":"'3.3 Emitters'!AF29","v":2049},{"$f":"'3.3 Emitters'!AG29","v":2050}]
[null,{"$f":"IF(SUM(C4:AA4)=0,\"\",IF('3.3 Emitters'!C31=\"\",\"\",'3.3 Emitters'!B31&\". \"&'3.3 Emitters'!C31))","v":""},{"$f":"IF('3.3 Emitters'!I31=0,\"\",'3.3 Emitters'!I31/1000)","v":""},{"$f":"IF('3.3 Emitters'!J31=0,\"\",'3.3 Emitters'!J31/1000)","v":""},{"$f":"IF('3.3 Emitters'!K31=0,\"\",'3.3 Emitters'!K31/1000)","v":""},{"$f":"IF('3.3 Emitters'!L31=0,\"\",'3.3 Emitters'!L31/1000)","v":""},{"$f":"IF('3.3 Emitters'!M31=0,\"\",'3.3 Emitters'!M31/1000)","v":""},{"$f":"IF('3.3 Emitters'!N31=0,\"\",'3.3 Emitters'!N31/1000)","v":""},{"$f":"IF('3.3 Emitters'!O31=0,\"\",'3.3 Emitters'!O31/1000)","v":""},{"$f":"IF('3.3 Emitters'!P31=0,\"\",'3.3 Emitters'!P31/1000)","v":""},{"$f":"IF('3.3 Emitters'!Q31=0,\"\",'3.3 Emitters'!Q31/1000)","v":""},{"$f":"IF('3.3 Emitters'!R31=0,\"\",'3.3 Emitters'!R31/1000)","v":""},{"$f":"IF('3.3 Emitters'!S31=0,\"\",'3.3 Emitters'!S31/1000)","v":""},{"$f":"IF('3.3 Emitters'!T31=0,\"\",'3.3 Emitters'!T31/1000)","v":""},{"$f":"IF('3.3 Emitters'!U31=0,\"\",'3.3 Emitters'!U31/1000)","v":""},{"$f":"IF('3.3 Emitters'!V31=0,\"\",'3.3 Emitters'!V31/1000)","v":""},{"$f":"IF('3.3 Emitters'!W31=0,\"\",'3.3 Emitters'!W31/1000)","v":""},{"$f":"IF('3.3 Emitters'!X31=0,\"\",'3.3 Emitters'!X31/1000)","v":""},{"$f":"IF('3.3 Emitters'!Y31=0,\"\",'3.3 Emitters'!Y31/1000)","v":""},{"$f":"IF('3.3 Emitters'!Z31=0,\"\",'3.3 Emitters'!Z31/1000)","v":""},{"$f":"IF('3.3 Emitters'!AA31=0,\"\",'3.3 Emitters'!AA31/1000)","v":""},{"$f":"IF('3.3 Emitters'!AB31=0,\"\",'3.3 Emitters'!AB31/1000)","v":""},{"$f":"IF('3.3 Emitters'!AC31=0,\"\",'3.3 Emitters'!AC31/1000)","v":""},{"$f":"IF('3.3 Emitters'!AD31=0,\"\",'3.3 Emitters'!AD31/1000)","v":""},{"$f":"IF('3.3 Emitters'!AE31=0,\"\",'3.3 Emitters'!AE31/1000)","v":""},{"$f":"IF('3.3 Emitters'!AF31=0,\"\",'3.3 Emitters'!AF31/1000)","v":""},{"$f":"IF('3.3 Emitters'!AG31=0,\"\",'3.3 Emitters'!AG31/1000)","v":""}]
[null,{"$f":"IF(SUM(C5:AA5)=0,\"\",IF('3.3 Emitters'!C32=\"\",\"\",'3.3 Emitters'!B32&\". \"&'3.3 Emitters'!C32))","v":""},{"$f":"IF('3.3 Emitters'!I32=0,\"\",'3.3 Emitters'!I32/1000)","v":""},{"$f":"IF('3.3 Emitters'!J32=0,\"\",'3.3 Emitters'!J32/1000)","v":""},{"$f":"IF('3.3 Emitters'!K32=0,\"\",'3.3 Emitters'!K32/1000)","v":""},{"$f":"IF('3.3 Emitters'!L32=0,\"\",'3.3 Emitters'!L32/1000)","v":""},{"$f":"IF('3.3 Emitters'!M32=0,\"\",'3.3 Emitters'!M32/1000)","v":""},{"$f":"IF('3.3 Emitters'!N32=0,\"\",'3.3 Emitters'!N32/1000)","v":""},{"$f":"IF('3.3 Emitters'!O32=0,\"\",'3.3 Emitters'!O32/1000)","v":""},{"$f":"IF('3.3 Emitters'!P32=0,\"\",'3.3 Emitters'!P32/1000)","v":""},{"$f":"IF('3.3 Emitters'!Q32=0,\"\",'3.3 Emitters'!Q32/1000)","v":""},{"$f":"IF('3.3 Emitters'!R32=0,\"\",'3.3 Emitters'!R32/1000)","v":""},{"$f":"IF('3.3 Emitters'!S32=0,\"\",'3.3 Emitters'!S32/1000)","v":""},{"$f":"IF('3.3 Emitters'!T32=0,\"\",'3.3 Emitters'!T32/1000)","v":""},{"$f":"IF('3.3 Emitters'!U32=0,\"\",'3.3 Emitters'!U32/1000)","v":""},{"$f":"IF('3.3 Emitters'!V32=0,\"\",'3.3 Emitters'!V32/1000)","v":""},{"$f":"IF('3.3 Emitters'!W32=0,\"\",'3.3 Emitters'!W32/1000)","v":""},{"$f":"IF('3.3 Emitters'!X32=0,\"\",'3.3 Emitters'!X32/1000)","v":""},{"$f":"IF('3.3 Emitters'!Y32=0,\"\",'3.3 Emitters'!Y32/1000)","v":""},{"$f":"IF('3.3 Emitters'!Z32=0,\"\",'3.3 Emitters'!Z32/1000)","v":""},{"$f":"IF('3.3 Emitters'!AA32=0,\"\",'3.3 Emitters'!AA32/1000)","v":""},{"$f":"IF('3.3 Emitters'!AB32=0,\"\",'3.3 Emitters'!AB32/1000)","v":""},{"$f":"IF('3.3 Emitters'!AC32=0,\"\",'3.3 Emitters'!AC32/1000)","v":""},{"$f":"IF('3.3 Emitters'!AD32=0,\"\",'3.3 Emitters'!AD32/1000)","v":""},{"$f":"IF('3.3 Emitters'!AE32=0,\"\",'3.3 Emitters'!AE32/1000)","v":""},{"$f":"IF('3.3 Emitters'!AF32=0,\"\",'3.3 Emitters'!AF32/1000)","v":""},{"$f":"IF('3.3 Emitters'!AG32=0,\"\",'3.3 Emitters'!AG32/1000)","v":""}]
[null,{"$f":"IF(SUM(C6:AA6)=0,\"\",IF('3.3 Emitters'!C33=\"\",\"\",'3.3 Emitters'!B33&\". \"&'3.3 Emitters'!C33))","v":"E1. Biofos"},{"$f":"IF('3.3 Emitters'!I33=0,\"\",'3.3 Emitters'!I33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!J33=0,\"\",'3.3 Emitters'!J33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!K33=0,\"\",'3.3 Emitters'!K33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!L33=0,\"\",'3.3 Emitters'!L33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!M33=0,\"\",'3.3 Emitters'!M33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!N33=0,\"\",'3.3 Emitters'!N33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!O33=0,\"\",'3.3 Emitters'!O33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!P33=0,\"\",'3.3 Emitters'!P33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!Q33=0,\"\",'3.3 Emitters'!Q33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!R33=0,\"\",'3.3 Emitters'!R33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!S33=0,\"\",'3.3 Emitters'!S33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!T33=0,\"\",'3.3 Emitters'!T33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!U33=0,\"\",'3.3 Emitters'!U33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!V33=0,\"\",'3.3 Emitters'!V33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!W33=0,\"\",'3.3 Emitters'!W33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!X33=0,\"\",'3.3 Emitters'!X33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!Y33=0,\"\",'3.3 Emitters'!Y33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!Z33=0,\"\",'3.3 Emitters'!Z33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!AA33=0,\"\",'3.3 Emitters'!AA33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!AB33=0,\"\",'3.3 Emitters'!AB33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!AC33=0,\"\",'3.3 Emitters'!AC33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!AD33=0,\"\",'3.3 Emitters'!AD33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!AE33=0,\"\",'3.3 Emitters'!AE33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!AF33=0,\"\",'3.3 Emitters'!AF33/1000)","v":11.513999999999999},{"$f":"IF('3.3 Emitters'!AG33=0,\"\",'3.3 Emitters'!AG33/1000)","v":11.513999999999999}]
[null,{"$f":"IF(SUM(C7:AA7)=0,\"\",IF('3.3 Emitters'!C34=\"\",\"\",'3.3 Emitters'!B34&\". \"&'3.3 Emitters'!C34))","v":"E2. Amagerværket (HOFOR)"},{"$f":"IF('3.3 Emitters'!I34=0,\"\",'3.3 Emitters'!I34/1000)","v":820},{"$f":"IF('3.3 Emitters'!J34=0,\"\",'3.3 Emitters'!J34/1000)","v":820},{"$f":"IF('3.3 Emitters'!K34=0,\"\",'3.3 Emitters'!K34/1000)","v":820},{"$f":"IF('3.3 Emitters'!L34=0,\"\",'3.3 Emitters'!L34/1000)","v":820},{"$f":"IF('3.3 Emitters'!M34=0,\"\",'3.3 Emitters'!M34/1000)","v":820},{"$f":"IF('3.3 Emitters'!N34=0,\"\",'3.3 Emitters'!N34/1000)","v":820},{"$f":"IF('3.3 Emitters'!O34=0,\"\",'3.3 Emitters'!O34/1000)","v":820},{"$f":"IF('3.3 Emitters'!P34=0,\"\",'3.3 Emitters'!P34/1000)","v":820},{"$f":"IF('3.3 Emitters'!Q34=0,\"\",'3.3 Emitters'!Q34/1000)","v":820},{"$f":"IF('3.3 Emitters'!R34=0,\"\",'3.3 Emitters'!R34/1000)","v":820},{"$f":"IF('3.3 Emitters'!S34=0,\"\",'3.3 Emitters'!S34/1000)","v":820},{"$f":"IF('3.3 Emitters'!T34=0,\"\",'3.3 Emitters'!T34/1000)","v":820},{"$f":"IF('3.3 Emitters'!U34=0,\"\",'3.3 Emitters'!U34/1000)","v":820},{"$f":"IF('3.3 Emitters'!V34=0,\"\",'3.3 Emitters'!V34/1000)","v":820},{"$f":"IF('3.3 Emitters'!W34=0,\"\",'3.3 Emitters'!W34/1000)","v":820},{"$f":"IF('3.3 Emitters'!X34=0,\"\",'3.3 Emitters'!X34/1000)","v":820},{"$f":"IF('3.3 Emitters'!Y34=0,\"\",'3.3 Emitters'!Y34/1000)","v":820},{"$f":"IF('3.3 Emitters'!Z34=0,\"\",'3.3 Emitters'!Z34/1000)","v":820},{"$f":"IF('3.3 Emitters'!AA34=0,\"\",'3.3 Emitters'!AA34/1000)","v":820},{"$f":"IF('3.3 Emitters'!AB34=0,\"\",'3.3 Emitters'!AB34/1000)","v":820},{"$f":"IF('3.3 Emitters'!AC34=0,\"\",'3.3 Emitters'!AC34/1000)","v":820},{"$f":"IF('3.3 Emitters'!AD34=0,\"\",'3.3 Emitters'!AD34/1000)","v":820},{"$f":"IF('3.3 Emitters'!AE34=0,\"\",'3.3 Emitters'!AE34/1000)","v":820},{"$f":"IF('3.3 Emitters'!AF34=0,\"\",'3.3 Emitters'!AF34/1000)","v":820},{"$f":"IF('3.3 Emitters'!AG34=0,\"\",'3.3 Emitters'!AG34/1000)","v":820}]
[null,{"$f":"IF(SUM(C8:AA8)=0,\"\",IF('3.3 Emitters'!C35=\"\",\"\",'3.3 Emitters'!B35&\". \"&'3.3 Emitters'!C35))","v":"E3. Amager Bakke (ARC)"},{"$f":"IF('3.3 Emitters'!I35=0,\"\",'3.3 Emitters'!I35/1000)","v":500},{"$f":"IF('3.3 Emitters'!J35=0,\"\",'3.3 Emitters'!J35/1000)","v":500},{"$f":"IF('3.3 Emitters'!K35=0,\"\",'3.3 Emitters'!K35/1000)","v":500},{"$f":"IF('3.3 Emitters'!L35=0,\"\",'3.3 Emitters'!L35/1000)","v":500},{"$f":"IF('3.3 Emitters'!M35=0,\"\",'3.3 Emitters'!M35/1000)","v":500},{"$f":"IF('3.3 Emitters'!N35=0,\"\",'3.3 Emitters'!N35/1000)","v":500},{"$f":"IF('3.3 Emitters'!O35=0,\"\",'3.3 Emitters'!O35/1000)","v":500},{"$f":"IF('3.3 Emitters'!P35=0,\"\",'3.3 Emitters'!P35/1000)","v":500},{"$f":"IF('3.3 Emitters'!Q35=0,\"\",'3.3 Emitters'!Q35/1000)","v":500},{"$f":"IF('3.3 Emitters'!R35=0,\"\",'3.3 Emitters'!R35/1000)","v":500},{"$f":"IF('3.3 Emitters'!S35=0,\"\",'3.3 Emitters'!S35/1000)","v":500},{"$f":"IF('3.3 Emitters'!T35=0,\"\",'3.3 Emitters'!T35/1000)","v":500},{"$f":"IF('3.3 Emitters'!U35=0,\"\",'3.3 Emitters'!U35/1000)","v":500},{"$f":"IF('3.3 Emitters'!V35=0,\"\",'3.3 Emitters'!V35/1000)","v":500},{"$f":"IF('3.3 Emitters'!W35=0,\"\",'3.3 Emitters'!W35/1000)","v":500},{"$f":"IF('3.3 Emitters'!X35=0,\"\",'3.3 Emitters'!X35/1000)","v":500},{"$f":"IF('3.3 Emitters'!Y35=0,\"\",'3.3 Emitters'!Y35/1000)","v":500},{"$f":"IF('3.3 Emitters'!Z35=0,\"\",'3.3 Emitters'!Z35/1000)","v":500},{"$f":"IF('3.3 Emitters'!AA35=0,\"\",'3.3 Emitters'!AA35/1000)","v":500},{"$f":"IF('3.3 Emitters'!AB35=0,\"\",'3.3 Emitters'!AB35/1000)","v":500},{"$f":"IF('3.3 Emitters'!AC35=0,\"\",'3.3 Emitters'!AC35/1000)","v":500},{"$f":"IF('3.3 Emitters'!AD35=0,\"\",'3.3 Emitters'!AD35/1000)","v":500},{"$f":"IF('3.3 Emitters'!AE35=0,\"\",'3.3 Emitters'!AE35/1000)","v":500},{"$f":"IF('3.3 Emitters'!AF35=0,\"\",'3.3 Emitters'!AF35/1000)","v":500},{"$f":"IF('3.3 Emitters'!AG35=0,\"\",'3.3 Emitters'!AG35/1000)","v":500}]
[null,{"$f":"IF(SUM(C9:AA9)=0,\"\",IF('3.3 Emitters'!C36=\"\",\"\",'3.3 Emitters'!B36&\". \"&'3.3 Emitters'!C36))","v":"E4. Avedøre (Ørsted)"},{"$f":"IF('3.3 Emitters'!I36=0,\"\",'3.3 Emitters'!I36/1000)","v":150},{"$f":"IF('3.3 Emitters'!J36=0,\"\",'3.3 Emitters'!J36/1000)","v":150},{"$f":"IF('3.3 Emitters'!K36=0,\"\",'3.3 Emitters'!K36/1000)","v":150},{"$f":"IF('3.3 Emitters'!L36=0,\"\",'3.3 Emitters'!L36/1000)","v":150},{"$f":"IF('3.3 Emitters'!M36=0,\"\",'3.3 Emitters'!M36/1000)","v":150},{"$f":"IF('3.3 Emitters'!N36=0,\"\",'3.3 Emitters'!N36/1000)","v":150},{"$f":"IF('3.3 Emitters'!O36=0,\"\",'3.3 Emitters'!O36/1000)","v":150},{"$f":"IF('3.3 Emitters'!P36=0,\"\",'3.3 Emitters'!P36/1000)","v":150},{"$f":"IF('3.3 Emitters'!Q36=0,\"\",'3.3 Emitters'!Q36/1000)","v":150},{"$f":"IF('3.3 Emitters'!R36=0,\"\",'3.3 Emitters'!R36/1000)","v":150},{"$f":"IF('3.3 Emitters'!S36=0,\"\",'3.3 Emitters'!S36/1000)","v":150},{"$f":"IF('3.3 Emitters'!T36=0,\"\",'3.3 Emitters'!T36/1000)","v":150},{"$f":"IF('3.3 Emitters'!U36=0,\"\",'3.3 Emitters'!U36/1000)","v":150},{"$f":"IF('3.3 Emitters'!V36=0,\"\",'3.3 Emitters'!V36/1000)","v":150},{"$f":"IF('3.3 Emitters'!W36=0,\"\",'3.3 Emitters'!W36/1000)","v":150},{"$f":"IF('3.3 Emitters'!X36=0,\"\",'3.3 Emitters'!X36/1000)","v":150},{"$f":"IF('3.3 Emitters'!Y36=0,\"\",'3.3 Emitters'!Y36/1000)","v":150},{"$f":"IF('3.3 Emitters'!Z36=0,\"\",'3.3 Emitters'!Z36/1000)","v":150},{"$f":"IF('3.3 Emitters'!AA36=0,\"\",'3.3 Emitters'!AA36/1000)","v":150},{"$f":"IF('3.3 Emitters'!AB36=0,\"\",'3.3 Emitters'!AB36/1000)","v":150},{"$f":"IF('3.3 Emitters'!AC36=0,\"\",'3.3 Emitters'!AC36/1000)","v":150},{"$f":"IF('3.3 Emitters'!AD36=0,\"\",'3.3 Emitters'!AD36/1000)","v":150},{"$f":"IF('3.3 Emitters'!AE36=0,\"\",'3.3 Emitters'!AE36/1000)","v":150},{"$f":"IF('3.3 Emitters'!AF36=0,\"\",'3.3 Emitters'!AF36/1000)","v":150},{"$f":"IF('3.3 Emitters'!AG36=0,\"\",'3.3 Emitters'!AG36/1000)","v":150}]
[null,{"$f":"IF(SUM(C10:AA10)=0,\"\",IF('3.3 Emitters'!C37=\"\",\"\",'3.3 Emitters'!B37&\". \"&'3.3 Emitters'!C37))","v":"E5. Vestforbrænding"},{"$f":"IF('3.3 Emitters'!I37=0,\"\",'3.3 Emitters'!I37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!J37=0,\"\",'3.3 Emitters'!J37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!K37=0,\"\",'3.3 Emitters'!K37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!L37=0,\"\",'3.3 Emitters'!L37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!M37=0,\"\",'3.3 Emitters'!M37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!N37=0,\"\",'3.3 Emitters'!N37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!O37=0,\"\",'3.3 Emitters'!O37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!P37=0,\"\",'3.3 Emitters'!P37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!Q37=0,\"\",'3.3 Emitters'!Q37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!R37=0,\"\",'3.3 Emitters'!R37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!S37=0,\"\",'3.3 Emitters'!S37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!T37=0,\"\",'3.3 Emitters'!T37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!U37=0,\"\",'3.3 Emitters'!U37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!V37=0,\"\",'3.3 Emitters'!V37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!W37=0,\"\",'3.3 Emitters'!W37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!X37=0,\"\",'3.3 Emitters'!X37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!Y37=0,\"\",'3.3 Emitters'!Y37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!Z37=0,\"\",'3.3 Emitters'!Z37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!AA37=0,\"\",'3.3 Emitters'!AA37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!AB37=0,\"\",'3.3 Emitters'!AB37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!AC37=0,\"\",'3.3 Emitters'!AC37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!AD37=0,\"\",'3.3 Emitters'!AD37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!AE37=0,\"\",'3.3 Emitters'!AE37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!AF37=0,\"\",'3.3 Emitters'!AF37/1000)","v":505.65600000000001},{"$f":"IF('3.3 Emitters'!AG37=0,\"\",'3.3 Emitters'!AG37/1000)","v":505.65600000000001}]
[null,{"$f":"IF(SUM(C11:AA11)=0,\"\",IF('3.3 Emitters'!C38=\"\",\"\",'3.3 Emitters'!B38&\". \"&'3.3 Emitters'!C38))","v":"E6. ARGO"},{"$f":"IF('3.3 Emitters'!I38=0,\"\",'3.3 Emitters'!I38/1000)","v":350},{"$f":"IF('3.3 Emitters'!J38=0,\"\",'3.3 Emitters'!J38/1000)","v":350},{"$f":"IF('3.3 Emitters'!K38=0,\"\",'3.3 Emitters'!K38/1000)","v":350},{"$f":"IF('3.3 Emitters'!L38=0,\"\",'3.3 Emitters'!L38/1000)","v":350},{"$f":"IF('3.3 Emitters'!M38=0,\"\",'3.3 Emitters'!M38/1000)","v":350},{"$f":"IF('3.3 Emitters'!N38=0,\"\",'3.3 Emitters'!N38/1000)","v":350},{"$f":"IF('3.3 Emitters'!O38=0,\"\",'3.3 Emitters'!O38/1000)","v":350},{"$f":"IF('3.3 Emitters'!P38=0,\"\",'3.3 Emitters'!P38/1000)","v":350},{"$f":"IF('3.3 Emitters'!Q38=0,\"\",'3.3 Emitters'!Q38/1000)","v":350},{"$f":"IF('3.3 Emitters'!R38=0,\"\",'3.3 Emitters'!R38/1000)","v":350},{"$f":"IF('3.3 Emitters'!S38=0,\"\",'3.3 Emitters'!S38/1000)","v":350},{"$f":"IF('3.3 Emitters'!T38=0,\"\",'3.3 Emitters'!T38/1000)","v":350},{"$f":"IF('3.3 Emitters'!U38=0,\"\",'3.3 Emitters'!U38/1000)","v":350},{"$f":"IF('3.3 Emitters'!V38=0,\"\",'3.3 Emitters'!V38/1000)","v":350},{"$f":"IF('3.3 Emitters'!W38=0,\"\",'3.3 Emitters'!W38/1000)","v":350},{"$f":"IF('3.3 Emitters'!X38=0,\"\",'3.3 Emitters'!X38/1000)","v":350},{"$f":"IF('3.3 Emitters'!Y38=0,\"\",'3.3 Emitters'!Y38/1000)","v":350},{"$f":"IF('3.3 Emitters'!Z38=0,\"\",'3.3 Emitters'!Z38/1000)","v":350},{"$f":"IF('3.3 Emitters'!AA38=0,\"\",'3.3 Emitters'!AA38/1000)","v":350},{"$f":"IF('3.3 Emitters'!AB38=0,\"\",'3.3 Emitters'!AB38/1000)","v":350},{"$f":"IF('3.3 Emitters'!AC38=0,\"\",'3.3 Emitters'!AC38/1000)","v":350},{"$f":"IF('3.3 Emitters'!AD38=0,\"\",'3.3 Emitters'!AD38/1000)","v":350},{"$f":"IF('3.3 Emitters'!AE38=0,\"\",'3.3 Emitters'!AE38/1000)","v":350},{"$f":"IF('3.3 Emitters'!AF38=0,\"\",'3.3 Emitters'!AF38/1000)","v":350},{"$f":"IF('3.3 Emitters'!AG38=0,\"\",'3.3 Emitters'!AG38/1000)","v":350}]
[null,{"$f":"IF(SUM(C12:AA12)=0,\"\",IF('3.3 Emitters'!C39=\"\",\"\",'3.3 Emitters'!B39&\". \"&'3.3 Emitters'!C39))","v":""},{"$f":"IF('3.3 Emitters'!I39=0,\"\",'3.3 Emitters'!I39/1000)","v":""},{"$f":"IF('3.3 Emitters'!J39=0,\"\",'3.3 Emitters'!J39/1000)","v":""},{"$f":"IF('3.3 Emitters'!K39=0,\"\",'3.3 Emitters'!K39/1000)","v":""},{"$f":"IF('3.3 Emitters'!L39=0,\"\",'3.3 Emitters'!L39/1000)","v":""},{"$f":"IF('3.3 Emitters'!M39=0,\"\",'3.3 Emitters'!M39/1000)","v":""},{"$f":"IF('3.3 Emitters'!N39=0,\"\",'3.3 Emitters'!N39/1000)","v":""},{"$f":"IF('3.3 Emitters'!O39=0,\"\",'3.3 Emitters'!O39/1000)","v":""},{"$f":"IF('3.3 Emitters'!P39=0,\"\",'3.3 Emitters'!P39/1000)","v":""},{"$f":"IF('3.3 Emitters'!Q39=0,\"\",'3.3 Emitters'!Q39/1000)","v":""},{"$f":"IF('3.3 Emitters'!R39=0,\"\",'3.3 Emitters'!R39/1000)","v":""},{"$f":"IF('3.3 Emitters'!S39=0,\"\",'3.3 Emitters'!S39/1000)","v":""},{"$f":"IF('3.3 Emitters'!T39=0,\"\",'3.3 Emitters'!T39/1000)","v":""},{"$f":"IF('3.3 Emitters'!U39=0,\"\",'3.3 Emitters'!U39/1000)","v":""},{"$f":"IF('3.3 Emitters'!V39=0,\"\",'3.3 Emitters'!V39/1000)","v":""},{"$f":"IF('3.3 Emitters'!W39=0,\"\",'3.3 Emitters'!W39/1000)","v":""},{"$f":"IF('3.3 Emitters'!X39=0,\"\",'3.3 Emitters'!X39/1000)","v":""},{"$f":"IF('3.3 Emitters'!Y39=0,\"\",'3.3 Emitters'!Y39/1000)","v":""},{"$f":"IF('3.3 Emitters'!Z39=0,\"\",'3.3 Emitters'!Z39/1000)","v":""},{"$f":"IF('3.3 Emitters'!AA39=0,\"\",'3.3 Emitters'!AA39/1000)","v":""},{"$f":"IF('3.3 Emitters'!AB39=0,\"\",'3.3 Emitters'!AB39/1000)","v":""},{"$f":"IF('3.3 Emitters'!AC39=0,\"\",'3.3 Emitters'!AC39/1000)","v":""},{"$f":"IF('3.3 Emitters'!AD39=0,\"\",'3.3 Emitters'!AD39/1000)","v":""},{"$f":"IF('3.3 Emitters'!AE39=0,\"\",'3.3 Emitters'!AE39/1000)","v":""},{"$f":"IF('3.3 Emitters'!AF39=0,\"\",'3.3 Emitters'!AF39/1000)","v":""},{"$f":"IF('3.3 Emitters'!AG39=0,\"\",'3.3 Emitters'!AG39/1000)","v":""}]
[null,{"$f":"IF(SUM(C13:AA13)=0,\"\",IF('3.3 Emitters'!C40=\"\",\"\",'3.3 Emitters'!B40&\". \"&'3.3 Emitters'!C40))","v":""},{"$f":"IF('3.3 Emitters'!I40=0,\"\",'3.3 Emitters'!I40/1000)","v":""},{"$f":"IF('3.3 Emitters'!J40=0,\"\",'3.3 Emitters'!J40/1000)","v":""},{"$f":"IF('3.3 Emitters'!K40=0,\"\",'3.3 Emitters'!K40/1000)","v":""},{"$f":"IF('3.3 Emitters'!L40=0,\"\",'3.3 Emitters'!L40/1000)","v":""},{"$f":"IF('3.3 Emitters'!M40=0,\"\",'3.3 Emitters'!M40/1000)","v":""},{"$f":"IF('3.3 Emitters'!N40=0,\"\",'3.3 Emitters'!N40/1000)","v":""},{"$f":"IF('3.3 Emitters'!O40=0,\"\",'3.3 Emitters'!O40/1000)","v":""},{"$f":"IF('3.3 Emitters'!P40=0,\"\",'3.3 Emitters'!P40/1000)","v":""},{"$f":"IF('3.3 Emitters'!Q40=0,\"\",'3.3 Emitters'!Q40/1000)","v":""},{"$f":"IF('3.3 Emitters'!R40=0,\"\",'3.3 Emitters'!R40/1000)","v":""},{"$f":"IF('3.3 Emitters'!S40=0,\"\",'3.3 Emitters'!S40/1000)","v":""},{"$f":"IF('3.3 Emitters'!T40=0,\"\",'3.3 Emitters'!T40/1000)","v":""},{"$f":"IF('3.3 Emitters'!U40=0,\"\",'3.3 Emitters'!U40/1000)","v":""},{"$f":"IF('3.3 Emitters'!V40=0,\"\",'3.3 Emitters'!V40/1000)","v":""},{"$f":"IF('3.3 Emitters'!W40=0,\"\",'3.3 Emitters'!W40/1000)","v":""},{"$f":"IF('3.3 Emitters'!X40=0,\"\",'3.3 Emitters'!X40/1000)","v":""},{"$f":"IF('3.3 Emitters'!Y40=0,\"\",'3.3 Emitters'!Y40/1000)","v":""},{"$f":"IF('3.3 Emitters'!Z40=0,\"\",'3.3 Emitters'!Z40/1000)","v":""},{"$f":"IF('3.3 Emitters'!AA40=0,\"\",'3.3 Emitters'!AA40/1000)","v":""},{"$f":"IF('3.3 Emitters'!AB40=0,\"\",'3.3 Emitters'!AB40/1000)","v":""},{"$f":"IF('3.3 Emitters'!AC40=0,\"\",'3.3 Emitters'!AC40/1000)","v":""},{"$f":"IF('3.3 Emitters'!AD40=0,\"\",'3.3 Emitters'!AD40/1000)","v":""},{"$f":"IF('3.3 Emitters'!AE40=0,\"\",'3.3 Emitters'!AE40/1000)","v":""},{"$f":"IF('3.3 Emitters'!AF40=0,\"\",'3.3 Emitters'!AF40/1000)","v":""},{"$f":"IF('3.3 Emitters'!AG40=0,\"\",'3.3 Emitters'!AG40/1000)","v":""}]
[null,{"$f":"IF(SUM(C14:AA14)=0,\"\",IF('3.3 Emitters'!C41=\"\",\"\",'3.3 Emitters'!B41&\". \"&'3.3 Emitters'!C41))","v":""},{"$f":"IF('3.3 Emitters'!I41=0,\"\",'3.3 Emitters'!I41/1000)","v":""},{"$f":"IF('3.3 Emitters'!J41=0,\"\",'3.3 Emitters'!J41/1000)","v":""},{"$f":"IF('3.3 Emitters'!K41=0,\"\",'3.3 Emitters'!K41/1000)","v":""},{"$f":"IF('3.3 Emitters'!L41=0,\"\",'3.3 Emitters'!L41/1000)","v":""},{"$f":"IF('3.3 Emitters'!M41=0,\"\",'3.3 Emitters'!M41/1000)","v":""},{"$f":"IF('3.3 Emitters'!N41=0,\"\",'3.3 Emitters'!N41/1000)","v":""},{"$f":"IF('3.3 Emitters'!O41=0,\"\",'3.3 Emitters'!O41/1000)","v":""},{"$f":"IF('3.3 Emitters'!P41=0,\"\",'3.3 Emitters'!P41/1000)","v":""},{"$f":"IF('3.3 Emitters'!Q41=0,\"\",'3.3 Emitters'!Q41/1000)","v":""},{"$f":"IF('3.3 Emitters'!R41=0,\"\",'3.3 Emitters'!R41/1000)","v":""},{"$f":"IF('3.3 Emitters'!S41=0,\"\",'3.3 Emitters'!S41/1000)","v":""},{"$f":"IF('3.3 Emitters'!T41=0,\"\",'3.3 Emitters'!T41/1000)","v":""},{"$f":"IF('3.3 Emitters'!U41=0,\"\",'3.3 Emitters'!U41/1000)","v":""},{"$f":"IF('3.3 Emitters'!V41=0,\"\",'3.3 Emitters'!V41/1000)","v":""},{"$f":"IF('3.3 Emitters'!W41=0,\"\",'3.3 Emitters'!W41/1000)","v":""},{"$f":"IF('3.3 Emitters'!X41=0,\"\",'3.3 Emitters'!X41/1000)","v":""},{"$f":"IF('3.3 Emitters'!Y41=0,\"\",'3.3 Emitters'!Y41/1000)","v":""},{"$f":"IF('3.3 Emitters'!Z41=0,\"\",'3.3 Emitters'!Z41/1000)","v":""},{"$f":"IF('3.3 Emitters'!AA41=0,\"\",'3.3 Emitters'!AA41/1000)","v":""},{"$f":"IF('3.3 Emitters'!AB41=0,\"\",'3.3 Emitters'!AB41/1000)","v":""},{"$f":"IF('3.3 Emitters'!AC41=0,\"\",'3.3 Emitters'!AC41/1000)","v":""},{"$f":"IF('3.3 Emitters'!AD41=0,\"\",'3.3 Emitters'!AD41/1000)","v":""},{"$f":"IF('3.3 Emitters'!AE41=0,\"\",'3.3 Emitters'!AE41/1000)","v":""},{"$f":"IF('3.3 Emitters'!AF41=0,\"\",'3.3 Emitters'!AF41/1000)","v":""},{"$f":"IF('3.3 Emitters'!AG41=0,\"\",'3.3 Emitters'!AG41/1000)","v":""}]
[null,{"$f":"IF(SUM(C15:AA15)=0,\"\",IF('3.3 Emitters'!C42=\"\",\"\",'3.3 Emitters'!B42&\". \"&'3.3 Emitters'!C42))","v":""},{"$f":"IF('3.3 Emitters'!I42=0,\"\",'3.3 Emitters'!I42/1000)","v":""},{"$f":"IF('3.3 Emitters'!J42=0,\"\",'3.3 Emitters'!J42/1000)","v":""},{"$f":"IF('3.3 Emitters'!K42=0,\"\",'3.3 Emitters'!K42/1000)","v":""},{"$f":"IF('3.3 Emitters'!L42=0,\"\",'3.3 Emitters'!L42/1000)","v":""},{"$f":"IF('3.3 Emitters'!M42=0,\"\",'3.3 Emitters'!M42/1000)","v":""},{"$f":"IF('3.3 Emitters'!N42=0,\"\",'3.3 Emitters'!N42/1000)","v":""},{"$f":"IF('3.3 Emitters'!O42=0,\"\",'3.3 Emitters'!O42/1000)","v":""},{"$f":"IF('3.3 Emitters'!P42=0,\"\",'3.3 Emitters'!P42/1000)","v":""},{"$f":"IF('3.3 Emitters'!Q42=0,\"\",'3.3 Emitters'!Q42/1000)","v":""},{"$f":"IF('3.3 Emitters'!R42=0,\"\",'3.3 Emitters'!R42/1000)","v":""},{"$f":"IF('3.3 Emitters'!S42=0,\"\",'3.3 Emitters'!S42/1000)","v":""},{"$f":"IF('3.3 Emitters'!T42=0,\"\",'3.3 Emitters'!T42/1000)","v":""},{"$f":"IF('3.3 Emitters'!U42=0,\"\",'3.3 Emitters'!U42/1000)","v":""},{"$f":"IF('3.3 Emitters'!V42=0,\"\",'3.3 Emitters'!V42/1000)","v":""},{"$f":"IF('3.3 Emitters'!W42=0,\"\",'3.3 Emitters'!W42/1000)","v":""},{"$f":"IF('3.3 Emitters'!X42=0,\"\",'3.3 Emitters'!X42/1000)","v":""},{"$f":"IF('3.3 Emitters'!Y42=0,\"\",'3.3 Emitters'!Y42/1000)","v":""},{"$f":"IF('3.3 Emitters'!Z42=0,\"\",'3.3 Emitters'!Z42/1000)","v":""},{"$f":"IF('3.3 Emitters'!AA42=0,\"\",'3.3 Emitters'!AA42/1000)","v":""},{"$f":"IF('3.3 Emitters'!AB42=0,\"\",'3.3 Emitters'!AB42/1000)","v":""},{"$f":"IF('3.3 Emitters'!AC42=0,\"\",'3.3 Emitters'!AC42/1000)","v":""},{"$f":"IF('3.3 Emitters'!AD42=0,\"\",'3.3 Emitters'!AD42/1000)","v":""},{"$f":"IF('3.3 Emitters'!AE42=0,\"\",'3.3 Emitters'!AE42/1000)","v":""},{"$f":"IF('3.3 Emitters'!AF42=0,\"\",'3.3 Emitters'!AF42/1000)","v":""},{"$f":"IF('3.3 Emitters'!AG42=0,\"\",'3.3 Emitters'!AG42/1000)","v":""}]
[null,{"$f":"IF(SUM(C16:AA16)=0,\"\",IF('3.3 Emitters'!C43=\"\",\"\",'3.3 Emitters'!B43&\". \"&'3.3 Emitters'!C43))","v":""},{"$f":"IF('3.3 Emitters'!I43=0,\"\",'3.3 Emitters'!I43/1000)","v":""},{"$f":"IF('3.3 Emitters'!J43=0,\"\",'3.3 Emitters'!J43/1000)","v":""},{"$f":"IF('3.3 Emitters'!K43=0,\"\",'3.3 Emitters'!K43/1000)","v":""},{"$f":"IF('3.3 Emitters'!L43=0,\"\",'3.3 Emitters'!L43/1000)","v":""},{"$f":"IF('3.3 Emitters'!M43=0,\"\",'3.3 Emitters'!M43/1000)","v":""},{"$f":"IF('3.3 Emitters'!N43=0,\"\",'3.3 Emitters'!N43/1000)","v":""},{"$f":"IF('3.3 Emitters'!O43=0,\"\",'3.3 Emitters'!O43/1000)","v":""},{"$f":"IF('3.3 Emitters'!P43=0,\"\",'3.3 Emitters'!P43/1000)","v":""},{"$f":"IF('3.3 Emitters'!Q43=0,\"\",'3.3 Emitters'!Q43/1000)","v":""},{"$f":"IF('3.3 Emitters'!R43=0,\"\",'3.3 Emitters'!R43/1000)","v":""},{"$f":"IF('3.3 Emitters'!S43=0,\"\",'3.3 Emitters'!S43/1000)","v":""},{"$f":"IF('3.3 Emitters'!T43=0,\"\",'3.3 Emitters'!T43/1000)","v":""},{"$f":"IF('3.3 Emitters'!U43=0,\"\",'3.3 Emitters'!U43/1000)","v":""},{"$f":"IF('3.3 Emitters'!V43=0,\"\",'3.3 Emitters'!V43/1000)","v":""},{"$f":"IF('3.3 Emitters'!W43=0,\"\",'3.3 Emitters'!W43/1000)","v":""},{"$f":"IF('3.3 Emitters'!X43=0,\"\",'3.3 Emitters'!X43/1000)","v":""},{"$f":"IF('3.3 Emitters'!Y43=0,\"\",'3.3 Emitters'!Y43/1000)","v":""},{"$f":"IF('3.3 Emitters'!Z43=0,\"\",'3.3 Emitters'!Z43/1000)","v":""},{"$f":"IF('3.3 Emitters'!AA43=0,\"\",'3.3 Emitters'!AA43/1000)","v":""},{"$f":"IF('3.3 Emitters'!AB43=0,\"\",'3.3 Emitters'!AB43/1000)","v":""},{"$f":"IF('3.3 Emitters'!AC43=0,\"\",'3.3 Emitters'!AC43/1000)","v":""},{"$f":"IF('3.3 Emitters'!AD43=0,\"\",'3.3 Emitters'!AD43/1000)","v":""},{"$f":"IF('3.3 Emitters'!AE43=0,\"\",'3.3 Emitters'!AE43/1000)","v":""},{"$f":"IF('3.3 Emitters'!AF43=0,\"\",'3.3 Emitters'!AF43/1000)","v":""},{"$f":"IF('3.3 Emitters'!AG43=0,\"\",'3.3 Emitters'!AG43/1000)","v":""}]
[null,{"$f":"IF(SUM(C17:AA17)=0,\"\",IF('3.3 Emitters'!C44=\"\",\"\",'3.3 Emitters'!B44&\". \"&'3.3 Emitters'!C44))","v":""},{"$f":"IF('3.3 Emitters'!I44=0,\"\",'3.3 Emitters'!I44/1000)","v":""},{"$f":"IF('3.3 Emitters'!J44=0,\"\",'3.3 Emitters'!J44/1000)","v":""},{"$f":"IF('3.3 Emitters'!K44=0,\"\",'3.3 Emitters'!K44/1000)","v":""},{"$f":"IF('3.3 Emitters'!L44=0,\"\",'3.3 Emitters'!L44/1000)","v":""},{"$f":"IF('3.3 Emitters'!M44=0,\"\",'3.3 Emitters'!M44/1000)","v":""},{"$f":"IF('3.3 Emitters'!N44=0,\"\",'3.3 Emitters'!N44/1000)","v":""},{"$f":"IF('3.3 Emitters'!O44=0,\"\",'3.3 Emitters'!O44/1000)","v":""},{"$f":"IF('3.3 Emitters'!P44=0,\"\",'3.3 Emitters'!P44/1000)","v":""},{"$f":"IF('3.3 Emitters'!Q44=0,\"\",'3.3 Emitters'!Q44/1000)","v":""},{"$f":"IF('3.3 Emitters'!R44=0,\"\",'3.3 Emitters'!R44/1000)","v":""},{"$f":"IF('3.3 Emitters'!S44=0,\"\",'3.3 Emitters'!S44/1000)","v":""},{"$f":"IF('3.3 Emitters'!T44=0,\"\",'3.3 Emitters'!T44/1000)","v":""},{"$f":"IF('3.3 Emitters'!U44=0,\"\",'3.3 Emitters'!U44/1000)","v":""},{"$f":"IF('3.3 Emitters'!V44=0,\"\",'3.3 Emitters'!V44/1000)","v":""},{"$f":"IF('3.3 Emitters'!W44=0,\"\",'3.3 Emitters'!W44/1000)","v":""},{"$f":"IF('3.3 Emitters'!X44=0,\"\",'3.3 Emitters'!X44/1000)","v":""},{"$f":"IF('3.3 Emitters'!Y44=0,\"\",'3.3 Emitters'!Y44/1000)","v":""},{"$f":"IF('3.3 Emitters'!Z44=0,\"\",'3.3 Emitters'!Z44/1000)","v":""},{"$f":"IF('3.3 Emitters'!AA44=0,\"\",'3.3 Emitters'!AA44/1000)","v":""},{"$f":"IF('3.3 Emitters'!AB44=0,\"\",'3.3 Emitters'!AB44/1000)","v":""},{"$f":"IF('3.3 Emitters'!AC44=0,\"\",'3.3 Emitters'!AC44/1000)","v":""},{"$f":"IF('3.3 Emitters'!AD44=0,\"\",'3.3 Emitters'!AD44/1000)","v":""},{"$f":"IF('3.3 Emitters'!AE44=0,\"\",'3.3 Emitters'!AE44/1000)","v":""},{"$f":"IF('3.3 Emitters'!AF44=0,\"\",'3.3 Emitters'!AF44/1000)","v":""},{"$f":"IF('3.3 Emitters'!AG44=0,\"\",'3.3 Emitters'!AG44/1000)","v":""}]
[null,{"$f":"IF(SUM(C18:AA18)=0,\"\",IF('3.3 Emitters'!C45=\"\",\"\",'3.3 Emitters'!B45&\". \"&'3.3 Emitters'!C45))","v":""},{"$f":"IF('3.3 Emitters'!I45=0,\"\",'3.3 Emitters'!I45/1000)","v":""},{"$f":"IF('3.3 Emitters'!J45=0,\"\",'3.3 Emitters'!J45/1000)","v":""},{"$f":"IF('3.3 Emitters'!K45=0,\"\",'3.3 Emitters'!K45/1000)","v":""},{"$f":"IF('3.3 Emitters'!L45=0,\"\",'3.3 Emitters'!L45/1000)","v":""},{"$f":"IF('3.3 Emitters'!M45=0,\"\",'3.3 Emitters'!M45/1000)","v":""},{"$f":"IF('3.3 Emitters'!N45=0,\"\",'3.3 Emitters'!N45/1000)","v":""},{"$f":"IF('3.3 Emitters'!O45=0,\"\",'3.3 Emitters'!O45/1000)","v":""},{"$f":"IF('3.3 Emitters'!P45=0,\"\",'3.3 Emitters'!P45/1000)","v":""},{"$f":"IF('3.3 Emitters'!Q45=0,\"\",'3.3 Emitters'!Q45/1000)","v":""},{"$f":"IF('3.3 Emitters'!R45=0,\"\",'3.3 Emitters'!R45/1000)","v":""},{"$f":"IF('3.3 Emitters'!S45=0,\"\",'3.3 Emitters'!S45/1000)","v":""},{"$f":"IF('3.3 Emitters'!T45=0,\"\",'3.3 Emitters'!T45/1000)","v":""},{"$f":"IF('3.3 Emitters'!U45=0,\"\",'3.3 Emitters'!U45/1000)","v":""},{"$f":"IF('3.3 Emitters'!V45=0,\"\",'3.3 Emitters'!V45/1000)","v":""},{"$f":"IF('3.3 Emitters'!W45=0,\"\",'3.3 Emitters'!W45/1000)","v":""},{"$f":"IF('3.3 Emitters'!X45=0,\"\",'3.3 Emitters'!X45/1000)","v":""},{"$f":"IF('3.3 Emitters'!Y45=0,\"\",'3.3 Emitters'!Y45/1000)","v":""},{"$f":"IF('3.3 Emitters'!Z45=0,\"\",'3.3 Emitters'!Z45/1000)","v":""},{"$f":"IF('3.3 Emitters'!AA45=0,\"\",'3.3 Emitters'!AA45/1000)","v":""},{"$f":"IF('3.3 Emitters'!AB45=0,\"\",'3.3 Emitters'!AB45/1000)","v":""},{"$f":"IF('3.3 Emitters'!AC45=0,\"\",'3.3 Emitters'!AC45/1000)","v":""},{"$f":"IF('3.3 Emitters'!AD45=0,\"\",'3.3 Emitters'!AD45/1000)","v":""},{"$f":"IF('3.3 Emitters'!AE45=0,\"\",'3.3 Emitters'!AE45/1000)","v":""},{"$f":"IF('3.3 Emitters'!AF45=0,\"\",'3.3 Emitters'!AF45/1000)","v":""},{"$f":"IF('3.3 Emitters'!AG45=0,\"\",'3.3 Emitters'!AG45/1000)","v":""}]
[null,{"$f":"IF(SUM(C19:AA19)=0,\"\",IF('3.3 Emitters'!C46=\"\",\"\",'3.3 Emitters'!B46&\". \"&'3.3 Emitters'!C46))","v":""},{"$f":"IF('3.3 Emitters'!I46=0,\"\",'3.3 Emitters'!I46/1000)","v":""},{"$f":"IF('3.3 Emitters'!J46=0,\"\",'3.3 Emitters'!J46/1000)","v":""},{"$f":"IF('3.3 Emitters'!K46=0,\"\",'3.3 Emitters'!K46/1000)","v":""},{"$f":"IF('3.3 Emitters'!L46=0,\"\",'3.3 Emitters'!L46/1000)","v":""},{"$f":"IF('3.3 Emitters'!M46=0,\"\",'3.3 Emitters'!M46/1000)","v":""},{"$f":"IF('3.3 Emitters'!N46=0,\"\",'3.3 Emitters'!N46/1000)","v":""},{"$f":"IF('3.3 Emitters'!O46=0,\"\",'3.3 Emitters'!O46/1000)","v":""},{"$f":"IF('3.3 Emitters'!P46=0,\"\",'3.3 Emitters'!P46/1000)","v":""},{"$f":"IF('3.3 Emitters'!Q46=0,\"\",'3.3 Emitters'!Q46/1000)","v":""},{"$f":"IF('3.3 Emitters'!R46=0,\"\",'3.3 Emitters'!R46/1000)","v":""},{"$f":"IF('3.3 Emitters'!S46=0,\"\",'3.3 Emitters'!S46/1000)","v":""},{"$f":"IF('3.3 Emitters'!T46=0,\"\",'3.3 Emitters'!T46/1000)","v":""},{"$f":"IF('3.3 Emitters'!U46=0,\"\",'3.3 Emitters'!U46/1000)","v":""},{"$f":"IF('3.3 Emitters'!V46=0,\"\",'3.3 Emitters'!V46/1000)","v":""},{"$f":"IF('3.3 Emitters'!W46=0,\"\",'3.3 Emitters'!W46/1000)","v":""},{"$f":"IF('3.3 Emitters'!X46=0,\"\",'3.3 Emitters'!X46/1000)","v":""},{"$f":"IF('3.3 Emitters'!Y46=0,\"\",'3.3 Emitters'!Y46/1000)","v":""},{"$f":"IF('3.3 Emitters'!Z46=0,\"\",'3.3 Emitters'!Z46/1000)","v":""},{"$f":"IF('3.3 Emitters'!AA46=0,\"\",'3.3 Emitters'!AA46/1000)","v":""},{"$f":"IF('3.3 Emitters'!AB46=0,\"\",'3.3 Emitters'!AB46/1000)","v":""},{"$f":"IF('3.3 Emitters'!AC46=0,\"\",'3.3 Emitters'!AC46/1000)","v":""},{"$f":"IF('3.3 Emitters'!AD46=0,\"\",'3.3 Emitters'!AD46/1000)","v":""},{"$f":"IF('3.3 Emitters'!AE46=0,\"\",'3.3 Emitters'!AE46/1000)","v":""},{"$f":"IF('3.3 Emitters'!AF46=0,\"\",'3.3 Emitters'!AF46/1000)","v":""},{"$f":"IF('3.3 Emitters'!AG46=0,\"\",'3.3 Emitters'!AG46/1000)","v":""}]
[null,{"$f":"IF(SUM(C20:AA20)=0,\"\",IF('3.3 Emitters'!C47=\"\",\"\",'3.3 Emitters'!B47&\". \"&'3.3 Emitters'!C47))","v":""},{"$f":"IF('3.3 Emitters'!I47=0,\"\",'3.3 Emitters'!I47/1000)","v":""},{"$f":"IF('3.3 Emitters'!J47=0,\"\",'3.3 Emitters'!J47/1000)","v":""},{"$f":"IF('3.3 Emitters'!K47=0,\"\",'3.3 Emitters'!K47/1000)","v":""},{"$f":"IF('3.3 Emitters'!L47=0,\"\",'3.3 Emitters'!L47/1000)","v":""},{"$f":"IF('3.3 Emitters'!M47=0,\"\",'3.3 Emitters'!M47/1000)","v":""},{"$f":"IF('3.3 Emitters'!N47=0,\"\",'3.3 Emitters'!N47/1000)","v":""},{"$f":"IF('3.3 Emitters'!O47=0,\"\",'3.3 Emitters'!O47/1000)","v":""},{"$f":"IF('3.3 Emitters'!P47=0,\"\",'3.3 Emitters'!P47/1000)","v":""},{"$f":"IF('3.3 Emitters'!Q47=0,\"\",'3.3 Emitters'!Q47/1000)","v":""},{"$f":"IF('3.3 Emitters'!R47=0,\"\",'3.3 Emitters'!R47/1000)","v":""},{"$f":"IF('3.3 Emitters'!S47=0,\"\",'3.3 Emitters'!S47/1000)","v":""},{"$f":"IF('3.3 Emitters'!T47=0,\"\",'3.3 Emitters'!T47/1000)","v":""},{"$f":"IF('3.3 Emitters'!U47=0,\"\",'3.3 Emitters'!U47/1000)","v":""},{"$f":"IF('3.3 Emitters'!V47=0,\"\",'3.3 Emitters'!V47/1000)","v":""},{"$f":"IF('3.3 Emitters'!W47=0,\"\",'3.3 Emitters'!W47/1000)","v":""},{"$f":"IF('3.3 Emitters'!X47=0,\"\",'3.3 Emitters'!X47/1000)","v":""},{"$f":"IF('3.3 Emitters'!Y47=0,\"\",'3.3 Emitters'!Y47/1000)","v":""},{"$f":"IF('3.3 Emitters'!Z47=0,\"\",'3.3 Emitters'!Z47/1000)","v":""},{"$f":"IF('3.3 Emitters'!AA47=0,\"\",'3.3 Emitters'!AA47/1000)","v":""},{"$f":"IF('3.3 Emitters'!AB47=0,\"\",'3.3 Emitters'!AB47/1000)","v":""},{"$f":"IF('3.3 Emitters'!AC47=0,\"\",'3.3 Emitters'!AC47/1000)","v":""},{"$f":"IF('3.3 Emitters'!AD47=0,\"\",'3.3 Emitters'!AD47/1000)","v":""},{"$f":"IF('3.3 Emitters'!AE47=0,\"\",'3.3 Emitters'!AE47/1000)","v":""},{"$f":"IF('3.3 Emitters'!AF47=0,\"\",'3.3 Emitters'!AF47/1000)","v":""},{"$f":"IF('3.3 Emitters'!AG47=0,\"\",'3.3 Emitters'!AG47/1000)","v":""}]
[null,{"$f":"IF(SUM(C21:AA21)=0,\"\",IF('3.3 Emitters'!C48=\"\",\"\",'3.3 Emitters'!B48&\". \"&'3.3 Emitters'!C48))","v":""},{"$f":"IF('3.3 Emitters'!I48=0,\"\",'3.3 Emitters'!I48/1000)","v":""},{"$f":"IF('3.3 Emitters'!J48=0,\"\",'3.3 Emitters'!J48/1000)","v":""},{"$f":"IF('3.3 Emitters'!K48=0,\"\",'3.3 Emitters'!K48/1000)","v":""},{"$f":"IF('3.3 Emitters'!L48=0,\"\",'3.3 Emitters'!L48/1000)","v":""},{"$f":"IF('3.3 Emitters'!M48=0,\"\",'3.3 Emitters'!M48/1000)","v":""},{"$f":"IF('3.3 Emitters'!N48=0,\"\",'3.3 Emitters'!N48/1000)","v":""},{"$f":"IF('3.3 Emitters'!O48=0,\"\",'3.3 Emitters'!O48/1000)","v":""},{"$f":"IF('3.3 Emitters'!P48=0,\"\",'3.3 Emitters'!P48/1000)","v":""},{"$f":"IF('3.3 Emitters'!Q48=0,\"\",'3.3 Emitters'!Q48/1000)","v":""},{"$f":"IF('3.3 Emitters'!R48=0,\"\",'3.3 Emitters'!R48/1000)","v":""},{"$f":"IF('3.3 Emitters'!S48=0,\"\",'3.3 Emitters'!S48/1000)","v":""},{"$f":"IF('3.3 Emitters'!T48=0,\"\",'3.3 Emitters'!T48/1000)","v":""},{"$f":"IF('3.3 Emitters'!U48=0,\"\",'3.3 Emitters'!U48/1000)","v":""},{"$f":"IF('3.3 Emitters'!V48=0,\"\",'3.3 Emitters'!V48/1000)","v":""},{"$f":"IF('3.3 Emitters'!W48=0,\"\",'3.3 Emitters'!W48/1000)","v":""},{"$f":"IF('3.3 Emitters'!X48=0,\"\",'3.3 Emitters'!X48/1000)","v":""},{"$f":"IF('3.3 Emitters'!Y48=0,\"\",'3.3 Emitters'!Y48/1000)","v":""},{"$f":"IF('3.3 Emitters'!Z48=0,\"\",'3.3 Emitters'!Z48/1000)","v":""},{"$f":"IF('3.3 Emitters'!AA48=0,\"\",'3.3 Emitters'!AA48/1000)","v":""},{"$f":"IF('3.3 Emitters'!AB48=0,\"\",'3.3 Emitters'!AB48/1000)","v":""},{"$f":"IF('3.3 Emitters'!AC48=0,\"\",'3.3 Emitters'!AC48/1000)","v":""},{"$f":"IF('3.3 Emitters'!AD48=0,\"\",'3.3 Emitters'!AD48/1000)","v":""},{"$f":"IF('3.3 Emitters'!AE48=0,\"\",'3.3 Emitters'!AE48/1000)","v":""},{"$f":"IF('3.3 Emitters'!AF48=0,\"\",'3.3 Emitters'!AF48/1000)","v":""},{"$f":"IF('3.3 Emitters'!AG48=0,\"\",'3.3 Emitters'!AG48/1000)","v":""}]
[]
[null,"OPEX",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]
[{"$f":"TEXT!C177","v":"Rørledning"},"Pipeline",{"$f":"INDEX('2.2 Model'!N$83:N$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!O$83:O$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!P$83:P$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!Q$83:Q$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!R$83:R$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!S$83:S$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!T$83:T$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!U$83:U$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!V$83:V$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!W$83:W$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!X$83:X$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!Y$83:Y$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!Z$83:Z$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!AA$83:AA$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!AB$83:AB$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!AC$83:AC$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!AD$83:AD$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!AE$83:AE$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!AF$83:AF$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!AG$83:AG$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!AH$83:AH$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!AI$83:AI$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!AJ$83:AJ$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!AK$83:AK$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014},{"$f":"INDEX('2.2 Model'!AL$83:AL$92,MATCH($B24,'2.2 Model'!$C$83:$C$92,0))/1000000","v":15.296531369113014}]
[{"$f":"TEXT!C178","v":"Kompression"},"Compression",{"$f":"INDEX('2.2 Model'!N$83:N$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!O$83:O$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!P$83:P$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!Q$83:Q$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!R$83:R$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!S$83:S$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!T$83:T$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!U$83:U$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!V$83:V$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!W$83:W$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!X$83:X$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!Y$83:Y$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!Z$83:Z$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AA$83:AA$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AB$83:AB$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AC$83:AC$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AD$83:AD$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AE$83:AE$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AF$83:AF$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AG$83:AG$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AH$83:AH$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AI$83:AI$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AJ$83:AJ$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AK$83:AK$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AL$83:AL$92,MATCH($B25,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0}]
[{"$f":"TEXT!C179","v":"Fordråbning"},"Liquefaction",{"$f":"INDEX('2.2 Model'!N$83:N$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":135.94090041072695},{"$f":"INDEX('2.2 Model'!O$83:O$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":110.97545346173204},{"$f":"INDEX('2.2 Model'!P$83:P$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":110.97545346173204},{"$f":"INDEX('2.2 Model'!Q$83:Q$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":110.97545346173204},{"$f":"INDEX('2.2 Model'!R$83:R$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":86.48095815094814},{"$f":"INDEX('2.2 Model'!S$83:S$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":86.48095815094814},{"$f":"INDEX('2.2 Model'!T$83:T$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":86.48095815094814},{"$f":"INDEX('2.2 Model'!U$83:U$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":86.48095815094814},{"$f":"INDEX('2.2 Model'!V$83:V$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":86.48095815094814},{"$f":"INDEX('2.2 Model'!W$83:W$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!X$83:X$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!Y$83:Y$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!Z$83:Z$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!AA$83:AA$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!AB$83:AB$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!AC$83:AC$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!AD$83:AD$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!AE$83:AE$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!AF$83:AF$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!AG$83:AG$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!AH$83:AH$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!AI$83:AI$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!AJ$83:AJ$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!AK$83:AK$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833},{"$f":"INDEX('2.2 Model'!AL$83:AL$92,MATCH($B26,'2.2 Model'!$C$83:$C$92,0))/1000000","v":90.709502647225833}]
[{"$f":"TEXT!C180","v":"Permanent lagring"},"Permanent storage",{"$f":"INDEX('2.2 Model'!N$83:N$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!O$83:O$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!P$83:P$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!Q$83:Q$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!R$83:R$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!S$83:S$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!T$83:T$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!U$83:U$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!V$83:V$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!W$83:W$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!X$83:X$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!Y$83:Y$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!Z$83:Z$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!AA$83:AA$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!AB$83:AB$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!AC$83:AC$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!AD$83:AD$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!AE$83:AE$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!AF$83:AF$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!AG$83:AG$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!AH$83:AH$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!AI$83:AI$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!AJ$83:AJ$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!AK$83:AK$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769},{"$f":"INDEX('2.2 Model'!AL$83:AL$92,MATCH($B27,'2.2 Model'!$C$83:$C$92,0))/1000000","v":358.62994314959769}]
[{"$f":"TEXT!C181","v":"Havnefaciliteter"},"Harbour facilities",{"$f":"INDEX('2.2 Model'!N$83:N$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":19.339873019500001},{"$f":"INDEX('2.2 Model'!O$83:O$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":19.339873019500001},{"$f":"INDEX('2.2 Model'!P$83:P$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":19.339873019500001},{"$f":"INDEX('2.2 Model'!Q$83:Q$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":19.339873019500001},{"$f":"INDEX('2.2 Model'!R$83:R$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":19.339873019500001},{"$f":"INDEX('2.2 Model'!S$83:S$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":19.339873019500001},{"$f":"INDEX('2.2 Model'!T$83:T$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":19.339873019500001},{"$f":"INDEX('2.2 Model'!U$83:U$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":19.339873019500001},{"$f":"INDEX('2.2 Model'!V$83:V$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":19.339873019500001},{"$f":"INDEX('2.2 Model'!W$83:W$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":19.339873019500001},{"$f":"INDEX('2.2 Model'!X$83:X$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.504214211499999},{"$f":"INDEX('2.2 Model'!Y$83:Y$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.504214211499999},{"$f":"INDEX('2.2 Model'!Z$83:Z$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.504214211499999},{"$f":"INDEX('2.2 Model'!AA$83:AA$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.504214211499999},{"$f":"INDEX('2.2 Model'!AB$83:AB$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.504214211499999},{"$f":"INDEX('2.2 Model'!AC$83:AC$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.504214211499999},{"$f":"INDEX('2.2 Model'!AD$83:AD$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.504214211499999},{"$f":"INDEX('2.2 Model'!AE$83:AE$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.504214211499999},{"$f":"INDEX('2.2 Model'!AF$83:AF$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.504214211499999},{"$f":"INDEX('2.2 Model'!AG$83:AG$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.504214211499999},{"$f":"INDEX('2.2 Model'!AH$83:AH$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.927483204999998},{"$f":"INDEX('2.2 Model'!AI$83:AI$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.927483204999998},{"$f":"INDEX('2.2 Model'!AJ$83:AJ$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.927483204999998},{"$f":"INDEX('2.2 Model'!AK$83:AK$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.927483204999998},{"$f":"INDEX('2.2 Model'!AL$83:AL$92,MATCH($B28,'2.2 Model'!$C$83:$C$92,0))/1000000","v":24.927483204999998}]
[{"$f":"TEXT!C182","v":"Skibstransport"},"Shipping",{"$f":"INDEX('2.2 Model'!N$83:N$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!O$83:O$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!P$83:P$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!Q$83:Q$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!R$83:R$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!S$83:S$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!T$83:T$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!U$83:U$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!V$83:V$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!W$83:W$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!X$83:X$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!Y$83:Y$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!Z$83:Z$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!AA$83:AA$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!AB$83:AB$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!AC$83:AC$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!AD$83:AD$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!AE$83:AE$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!AF$83:AF$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!AG$83:AG$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!AH$83:AH$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!AI$83:AI$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!AJ$83:AJ$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!AK$83:AK$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899},{"$f":"INDEX('2.2 Model'!AL$83:AL$92,MATCH($B29,'2.2 Model'!$C$83:$C$92,0))/1000000","v":283.54626690302899}]
[{"$f":"TEXT!C183","v":"Mellemlager"},"Intermediate storage",{"$f":"INDEX('2.2 Model'!N$83:N$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.776645092415833},{"$f":"INDEX('2.2 Model'!O$83:O$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.68562988056544},{"$f":"INDEX('2.2 Model'!P$83:P$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.68562988056544},{"$f":"INDEX('2.2 Model'!Q$83:Q$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.68562988056544},{"$f":"INDEX('2.2 Model'!R$83:R$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.596331592237807},{"$f":"INDEX('2.2 Model'!S$83:S$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.596331592237807},{"$f":"INDEX('2.2 Model'!T$83:T$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.596331592237807},{"$f":"INDEX('2.2 Model'!U$83:U$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.596331592237807},{"$f":"INDEX('2.2 Model'!V$83:V$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.596331592237807},{"$f":"INDEX('2.2 Model'!W$83:W$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!X$83:X$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!Y$83:Y$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!Z$83:Z$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!AA$83:AA$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!AB$83:AB$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!AC$83:AC$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!AD$83:AD$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!AE$83:AE$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!AF$83:AF$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!AG$83:AG$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!AH$83:AH$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!AI$83:AI$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!AJ$83:AJ$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!AK$83:AK$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971},{"$f":"INDEX('2.2 Model'!AL$83:AL$92,MATCH($B30,'2.2 Model'!$C$83:$C$92,0))/1000000","v":18.611747373654971}]
[{"$f":"TEXT!C184","v":"Konditionering"},"Conditioning",{"$f":"INDEX('2.2 Model'!N$83:N$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!O$83:O$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!P$83:P$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!Q$83:Q$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!R$83:R$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!S$83:S$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!T$83:T$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!U$83:U$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!V$83:V$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!W$83:W$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!X$83:X$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!Y$83:Y$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!Z$83:Z$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AA$83:AA$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AB$83:AB$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AC$83:AC$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AD$83:AD$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AE$83:AE$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AF$83:AF$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AG$83:AG$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AH$83:AH$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AI$83:AI$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AJ$83:AJ$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AK$83:AK$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AL$83:AL$92,MATCH($B31,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0}]
["Booster station","Booster station",{"$f":"INDEX('2.2 Model'!N$83:N$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!O$83:O$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!P$83:P$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!Q$83:Q$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!R$83:R$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!S$83:S$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!T$83:T$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!U$83:U$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!V$83:V$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!W$83:W$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!X$83:X$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!Y$83:Y$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!Z$83:Z$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AA$83:AA$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AB$83:AB$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AC$83:AC$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AD$83:AD$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AE$83:AE$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AF$83:AF$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AG$83:AG$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AH$83:AH$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AI$83:AI$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AJ$83:AJ$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AK$83:AK$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AL$83:AL$92,MATCH($B32,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0}]
[{"$f":"TEXT!C185","v":"Lastbiltransport"},"Trucking",{"$f":"INDEX('2.2 Model'!N$83:N$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!O$83:O$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!P$83:P$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!Q$83:Q$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!R$83:R$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!S$83:S$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!T$83:T$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!U$83:U$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!V$83:V$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!W$83:W$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!X$83:X$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!Y$83:Y$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!Z$83:Z$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AA$83:AA$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AB$83:AB$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AC$83:AC$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AD$83:AD$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AE$83:AE$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AF$83:AF$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AG$83:AG$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AH$83:AH$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AI$83:AI$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AJ$83:AJ$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AK$83:AK$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0},{"$f":"INDEX('2.2 Model'!AL$83:AL$92,MATCH($B33,'2.2 Model'!$C$83:$C$92,0))/1000000","v":0}]
[]
[null,"CAPEX",2025]
["Rørledning",{"$f":"TEXT!C177","v":"Rørledning"},{"$f":"'2.2 Model'!M59/1000000","v":764.82656845565066}]
["Kompression",{"$f":"TEXT!C178","v":"Kompression"},{"$f":"'2.2 Model'!M60/1000000","v":0}]
["Fordråbning",{"$f":"TEXT!C179","v":"Fordråbning"},{"$f":"'2.2 Model'!M61/1000000","v":1009.2886121275823}]
["Havnefaciliteter",{"$f":"TEXT!C181","v":"Havnefaciliteter"},{"$f":"'2.2 Model'!M62/1000000","v":44.484140421999996}]
["Konditionering",{"$f":"TEXT!C184","v":"Konditionering"},{"$f":"'2.2 Model'!M64/1000000","v":0}]
["Booster station","Booster station",{"$f":"'2.2 Model'!M65/1000000","v":0}]
["Mellemlager",{"$f":"TEXT!C183","v":"Mellemlager"},{"$f":"'2.2 Model'!M63/1000000","v":738.60112157279934}]
[]
[null,"Total",{"$f":"TEXT(SUM(C36:C42),\"0.000\")&\" MDKK\"","v":"2.557 MDKK"}]
[]
[null,"Revenue",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"IF(SUM(C47:AA47)=0,\"\",TEXT!$C$191&RIGHT(B47,LEN(B47)-20))","v":""},{"$f":"'2.2 Model'!D118","v":""},{"$f":"IF('2.2 Model'!N118=0,\"\",-'2.2 Model'!N118/1000000)","v":""},{"$f":"IF('2.2 Model'!O118=0,\"\",-'2.2 Model'!O118/1000000)","v":""},{"$f":"IF('2.2 Model'!P118=0,\"\",-'2.2 Model'!P118/1000000)","v":""},{"$f":"IF('2.2 Model'!Q118=0,\"\",-'2.2 Model'!Q118/1000000)","v":""},{"$f":"IF('2.2 Model'!R118=0,\"\",-'2.2 Model'!R118/1000000)","v":""},{"$f":"IF('2.2 Model'!S118=0,\"\",-'2.2 Model'!S118/1000000)","v":""},{"$f":"IF('2.2 Model'!T118=0,\"\",-'2.2 Model'!T118/1000000)","v":""},{"$f":"IF('2.2 Model'!U118=0,\"\",-'2.2 Model'!U118/1000000)","v":""},{"$f":"IF('2.2 Model'!V118=0,\"\",-'2.2 Model'!V118/1000000)","v":""},{"$f":"IF('2.2 Model'!W118=0,\"\",-'2.2 Model'!W118/1000000)","v":""},{"$f":"IF('2.2 Model'!X118=0,\"\",-'2.2 Model'!X118/1000000)","v":""},{"$f":"IF('2.2 Model'!Y118=0,\"\",-'2.2 Model'!Y118/1000000)","v":""},{"$f":"IF('2.2 Model'!Z118=0,\"\",-'2.2 Model'!Z118/1000000)","v":""},{"$f":"IF('2.2 Model'!AA118=0,\"\",-'2.2 Model'!AA118/1000000)","v":""},{"$f":"IF('2.2 Model'!AB118=0,\"\",-'2.2 Model'!AB118/1000000)","v":""},{"$f":"IF('2.2 Model'!AC118=0,\"\",-'2.2 Model'!AC118/1000000)","v":""},{"$f":"IF('2.2 Model'!AD118=0,\"\",-'2.2 Model'!AD118/1000000)","v":""},{"$f":"IF('2.2 Model'!AE118=0,\"\",-'2.2 Model'!AE118/1000000)","v":""},{"$f":"IF('2.2 Model'!AF118=0,\"\",-'2.2 Model'!AF118/1000000)","v":""},{"$f":"IF('2.2 Model'!AG118=0,\"\",-'2.2 Model'!AG118/1000000)","v":""},{"$f":"IF('2.2 Model'!AH118=0,\"\",-'2.2 Model'!AH118/1000000)","v":""},{"$f":"IF('2.2 Model'!AI118=0,\"\",-'2.2 Model'!AI118/1000000)","v":""},{"$f":"IF('2.2 Model'!AJ118=0,\"\",-'2.2 Model'!AJ118/1000000)","v":""},{"$f":"IF('2.2 Model'!AK118=0,\"\",-'2.2 Model'!AK118/1000000)","v":""},{"$f":"IF('2.2 Model'!AL118=0,\"\",-'2.2 Model'!AL118/1000000)","v":""}]
[{"$f":"IF(SUM(C48:AA48)=0,\"\",TEXT!$C$191&RIGHT(B48,LEN(B48)-20))","v":""},{"$f":"'2.2 Model'!D119","v":""},{"$f":"IF('2.2 Model'!N119=0,\"\",-'2.2 Model'!N119/1000000)","v":""},{"$f":"IF('2.2 Model'!O119=0,\"\",-'2.2 Model'!O119/1000000)","v":""},{"$f":"IF('2.2 Model'!P119=0,\"\",-'2.2 Model'!P119/1000000)","v":""},{"$f":"IF('2.2 Model'!Q119=0,\"\",-'2.2 Model'!Q119/1000000)","v":""},{"$f":"IF('2.2 Model'!R119=0,\"\",-'2.2 Model'!R119/1000000)","v":""},{"$f":"IF('2.2 Model'!S119=0,\"\",-'2.2 Model'!S119/1000000)","v":""},{"$f":"IF('2.2 Model'!T119=0,\"\",-'2.2 Model'!T119/1000000)","v":""},{"$f":"IF('2.2 Model'!U119=0,\"\",-'2.2 Model'!U119/1000000)","v":""},{"$f":"IF('2.2 Model'!V119=0,\"\",-'2.2 Model'!V119/1000000)","v":""},{"$f":"IF('2.2 Model'!W119=0,\"\",-'2.2 Model'!W119/1000000)","v":""},{"$f":"IF('2.2 Model'!X119=0,\"\",-'2.2 Model'!X119/1000000)","v":""},{"$f":"IF('2.2 Model'!Y119=0,\"\",-'2.2 Model'!Y119/1000000)","v":""},{"$f":"IF('2.2 Model'!Z119=0,\"\",-'2.2 Model'!Z119/1000000)","v":""},{"$f":"IF('2.2 Model'!AA119=0,\"\",-'2.2 Model'!AA119/1000000)","v":""},{"$f":"IF('2.2 Model'!AB119=0,\"\",-'2.2 Model'!AB119/1000000)","v":""},{"$f":"IF('2.2 Model'!AC119=0,\"\",-'2.2 Model'!AC119/1000000)","v":""},{"$f":"IF('2.2 Model'!AD119=0,\"\",-'2.2 Model'!AD119/1000000)","v":""},{"$f":"IF('2.2 Model'!AE119=0,\"\",-'2.2 Model'!AE119/1000000)","v":""},{"$f":"IF('2.2 Model'!AF119=0,\"\",-'2.2 Model'!AF119/1000000)","v":""},{"$f":"IF('2.2 Model'!AG119=0,\"\",-'2.2 Model'!AG119/1000000)","v":""},{"$f":"IF('2.2 Model'!AH119=0,\"\",-'2.2 Model'!AH119/1000000)","v":""},{"$f":"IF('2.2 Model'!AI119=0,\"\",-'2.2 Model'!AI119/1000000)","v":""},{"$f":"IF('2.2 Model'!AJ119=0,\"\",-'2.2 Model'!AJ119/1000000)","v":""},{"$f":"IF('2.2 Model'!AK119=0,\"\",-'2.2 Model'!AK119/1000000)","v":""},{"$f":"IF('2.2 Model'!AL119=0,\"\",-'2.2 Model'!AL119/1000000)","v":""}]
[{"$f":"IF(SUM(C49:AA49)=0,\"\",TEXT!$C$191&RIGHT(B49,LEN(B49)-20))","v":""},{"$f":"'2.2 Model'!D120","v":""},{"$f":"IF('2.2 Model'!N120=0,\"\",-'2.2 Model'!N120/1000000)","v":""},{"$f":"IF('2.2 Model'!O120=0,\"\",-'2.2 Model'!O120/1000000)","v":""},{"$f":"IF('2.2 Model'!P120=0,\"\",-'2.2 Model'!P120/1000000)","v":""},{"$f":"IF('2.2 Model'!Q120=0,\"\",-'2.2 Model'!Q120/1000000)","v":""},{"$f":"IF('2.2 Model'!R120=0,\"\",-'2.2 Model'!R120/1000000)","v":""},{"$f":"IF('2.2 Model'!S120=0,\"\",-'2.2 Model'!S120/1000000)","v":""},{"$f":"IF('2.2 Model'!T120=0,\"\",-'2.2 Model'!T120/1000000)","v":""},{"$f":"IF('2.2 Model'!U120=0,\"\",-'2.2 Model'!U120/1000000)","v":""},{"$f":"IF('2.2 Model'!V120=0,\"\",-'2.2 Model'!V120/1000000)","v":""},{"$f":"IF('2.2 Model'!W120=0,\"\",-'2.2 Model'!W120/1000000)","v":""},{"$f":"IF('2.2 Model'!X120=0,\"\",-'2.2 Model'!X120/1000000)","v":""},{"$f":"IF('2.2 Model'!Y120=0,\"\",-'2.2 Model'!Y120/1000000)","v":""},{"$f":"IF('2.2 Model'!Z120=0,\"\",-'2.2 Model'!Z120/1000000)","v":""},{"$f":"IF('2.2 Model'!AA120=0,\"\",-'2.2 Model'!AA120/1000000)","v":""},{"$f":"IF('2.2 Model'!AB120=0,\"\",-'2.2 Model'!AB120/1000000)","v":""},{"$f":"IF('2.2 Model'!AC120=0,\"\",-'2.2 Model'!AC120/1000000)","v":""},{"$f":"IF('2.2 Model'!AD120=0,\"\",-'2.2 Model'!AD120/1000000)","v":""},{"$f":"IF('2.2 Model'!AE120=0,\"\",-'2.2 Model'!AE120/1000000)","v":""},{"$f":"IF('2.2 Model'!AF120=0,\"\",-'2.2 Model'!AF120/1000000)","v":""},{"$f":"IF('2.2 Model'!AG120=0,\"\",-'2.2 Model'!AG120/1000000)","v":""},{"$f":"IF('2.2 Model'!AH120=0,\"\",-'2.2 Model'!AH120/1000000)","v":""},{"$f":"IF('2.2 Model'!AI120=0,\"\",-'2.2 Model'!AI120/1000000)","v":""},{"$f":"IF('2.2 Model'!AJ120=0,\"\",-'2.2 Model'!AJ120/1000000)","v":""},{"$f":"IF('2.2 Model'!AK120=0,\"\",-'2.2 Model'!AK120/1000000)","v":""},{"$f":"IF('2.2 Model'!AL120=0,\"\",-'2.2 Model'!AL120/1000000)","v":""}]
[{"$f":"IF(SUM(C50:AA50)=0,\"\",TEXT!$C$191&RIGHT(B50,LEN(B50)-20))","v":""},{"$f":"'2.2 Model'!D121","v":""},{"$f":"IF('2.2 Model'!N121=0,\"\",-'2.2 Model'!N121/1000000)","v":""},{"$f":"IF('2.2 Model'!O121=0,\"\",-'2.2 Model'!O121/1000000)","v":""},{"$f":"IF('2.2 Model'!P121=0,\"\",-'2.2 Model'!P121/1000000)","v":""},{"$f":"IF('2.2 Model'!Q121=0,\"\",-'2.2 Model'!Q121/1000000)","v":""},{"$f":"IF('2.2 Model'!R121=0,\"\",-'2.2 Model'!R121/1000000)","v":""},{"$f":"IF('2.2 Model'!S121=0,\"\",-'2.2 Model'!S121/1000000)","v":""},{"$f":"IF('2.2 Model'!T121=0,\"\",-'2.2 Model'!T121/1000000)","v":""},{"$f":"IF('2.2 Model'!U121=0,\"\",-'2.2 Model'!U121/1000000)","v":""},{"$f":"IF('2.2 Model'!V121=0,\"\",-'2.2 Model'!V121/1000000)","v":""},{"$f":"IF('2.2 Model'!W121=0,\"\",-'2.2 Model'!W121/1000000)","v":""},{"$f":"IF('2.2 Model'!X121=0,\"\",-'2.2 Model'!X121/1000000)","v":""},{"$f":"IF('2.2 Model'!Y121=0,\"\",-'2.2 Model'!Y121/1000000)","v":""},{"$f":"IF('2.2 Model'!Z121=0,\"\",-'2.2 Model'!Z121/1000000)","v":""},{"$f":"IF('2.2 Model'!AA121=0,\"\",-'2.2 Model'!AA121/1000000)","v":""},{"$f":"IF('2.2 Model'!AB121=0,\"\",-'2.2 Model'!AB121/1000000)","v":""},{"$f":"IF('2.2 Model'!AC121=0,\"\",-'2.2 Model'!AC121/1000000)","v":""},{"$f":"IF('2.2 Model'!AD121=0,\"\",-'2.2 Model'!AD121/1000000)","v":""},{"$f":"IF('2.2 Model'!AE121=0,\"\",-'2.2 Model'!AE121/1000000)","v":""},{"$f":"IF('2.2 Model'!AF121=0,\"\",-'2.2 Model'!AF121/1000000)","v":""},{"$f":"IF('2.2 Model'!AG121=0,\"\",-'2.2 Model'!AG121/1000000)","v":""},{"$f":"IF('2.2 Model'!AH121=0,\"\",-'2.2 Model'!AH121/1000000)","v":""},{"$f":"IF('2.2 Model'!AI121=0,\"\",-'2.2 Model'!AI121/1000000)","v":""},{"$f":"IF('2.2 Model'!AJ121=0,\"\",-'2.2 Model'!AJ121/1000000)","v":""},{"$f":"IF('2.2 Model'!AK121=0,\"\",-'2.2 Model'!AK121/1000000)","v":""},{"$f":"IF('2.2 Model'!AL121=0,\"\",-'2.2 Model'!AL121/1000000)","v":""}]
[{"$f":"IF(SUM(C51:AA51)=0,\"\",TEXT!C190)","v":"Fordråbning"},{"$f":"'2.2 Model'!D125","v":"Liquefaction"},{"$f":"IF('2.2 Model'!N125=0,\"\",-'2.2 Model'!N125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!O125=0,\"\",-'2.2 Model'!O125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!P125=0,\"\",-'2.2 Model'!P125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!Q125=0,\"\",-'2.2 Model'!Q125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!R125=0,\"\",-'2.2 Model'!R125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!S125=0,\"\",-'2.2 Model'!S125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!T125=0,\"\",-'2.2 Model'!T125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!U125=0,\"\",-'2.2 Model'!U125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!V125=0,\"\",-'2.2 Model'!V125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!W125=0,\"\",-'2.2 Model'!W125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!X125=0,\"\",-'2.2 Model'!X125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!Y125=0,\"\",-'2.2 Model'!Y125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!Z125=0,\"\",-'2.2 Model'!Z125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!AA125=0,\"\",-'2.2 Model'!AA125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!AB125=0,\"\",-'2.2 Model'!AB125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!AC125=0,\"\",-'2.2 Model'!AC125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!AD125=0,\"\",-'2.2 Model'!AD125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!AE125=0,\"\",-'2.2 Model'!AE125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!AF125=0,\"\",-'2.2 Model'!AF125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!AG125=0,\"\",-'2.2 Model'!AG125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!AH125=0,\"\",-'2.2 Model'!AH125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!AI125=0,\"\",-'2.2 Model'!AI125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!AJ125=0,\"\",-'2.2 Model'!AJ125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!AK125=0,\"\",-'2.2 Model'!AK125/1000000)","v":61.08921122304001},{"$f":"IF('2.2 Model'!AL125=0,\"\",-'2.2 Model'!AL125/1000000)","v":61.08921122304001}]
[null,"Total",{"$f":"SUM(C47:C51)","v":61.08921122304001},{"$f":"SUM(D47:D51)","v":61.08921122304001},61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001,61.08921122304001]
[]
[]
[]
[]
[]
[]
["LCoE - adjusted 2025 figures"]
[]
["Model LCoE",null,{"$f":"'2.1 Results'!E16","v":478.9979809736983},"DKK/year",{"$f":"C61=SUM(E65:E82)","v":true}]
["Discounted volumes",null,{"$f":"'2.2 Model'!K43","v":29716247.380572941},"t/year"]
[]
[null,null,"Adjusted total 2025 values","Adjusted total 2024 values","DKK 2024 values/discounted ton",null,null,"Main category","Sub-category",{"$f":"E64","v":"DKK 2024 values/discounted ton"}]
["CAPEX","Pipeline",{"$f":"'2.2 Model'!M72","v":780123099.82476366},{"$f":"C65/((1+'1.2 Assumptions'!$E$9)^(1))","v":739453175.18934953},{"$f":"D65/$C$62","v":24.883800626615074},null,null,{"$f":"A65","v":"CAPEX"},{"$f":"B65","v":"Pipeline"},{"$f":"E65","v":24.883800626615074}]
["CAPEX","Compression",{"$f":"'2.2 Model'!M73","v":0},{"$f":"C66/((1+'1.2 Assumptions'!$E$9)^(1))","v":0},{"$f":"D66/$C$62","v":0},null,null,{"$f":"A66","v":"CAPEX"},{"$f":"B66","v":"Compression"},{"$f":"E66","v":0}]
["CAPEX","Liquefaction",{"$f":"'2.2 Model'!M74","v":1029474384.370134},{"$f":"C67/((1+'1.2 Assumptions'!$E$9)^(1))","v":975805103.66837347},32.837426986366658,null,null,"CAPEX","Liquefaction",32.837426986366658]
["CAPEX","Harbour facilities",{"$f":"'2.2 Model'!M75","v":45373823.230439998},{"$f":"C68/((1+'1.2 Assumptions'!$E$9)^(1))","v":43008363.251601897},1.4473012928179723,null,null,"CAPEX","Harbour facilities",1.4473012928179723]
["CAPEX","Intermediate storage",{"$f":"'2.2 Model'!M76","v":753373144.00425529},{"$f":"C69/((1+'1.2 Assumptions'!$E$9)^(1))","v":714097766.82867801},24.030549944052524,null,null,"CAPEX","Intermediate storage",24.030549944052524]
["CAPEX","Conditioning",{"$f":"'2.2 Model'!M77","v":0},{"$f":"C70/((1+'1.2 Assumptions'!$E$9)^(1))","v":0},0,null,null,"CAPEX","Conditioning",0]
["CAPEX","Booster station",{"$f":"'2.2 Model'!M78","v":0},{"$f":"C71/((1+'1.2 Assumptions'!$E$9)^(1))","v":0},0,null,null,"CAPEX","Booster station",0]
["Revenue","Revenue",null,{"$f":"'2.2 Model'!K34","v":-980730973.4227773},-33.00319050594296,null,null,"Revenue","Revenue",-33.00319050594296]
["OPEX",{"$f":"'2.2 Model'!C99","v":"Pipeline"},null,{"$f":"AE88","v":245571710.60614842},{"$f":"D73/$C$62","v":8.2638870063617595},null,null,"OPEX","Pipeline",8.2638870063617595]
["OPEX",{"$f":"'2.2 Model'!C100","v":"Compression"},null,{"$f":"AE89","v":0},{"$f":"D74/$C$62","v":0},null,null,"OPEX","Compression",0]
["OPEX",{"$f":"'2.2 Model'!C101","v":"Liquefaction"},null,1535520389.6763055,51.672755648149412,null,null,"OPEX","Liquefaction",51.672755648149412]
["OPEX",{"$f":"'2.2 Model'!C102","v":"Permanent storage"},null,5757473147.9100857,193.74832475227157,null,null,"OPEX","Permanent storage",193.74832475227157]
["OPEX",{"$f":"'2.2 Model'!C103","v":"Harbour facilities"},null,352666462.62693572,11.867799393051632,null,null,"OPEX","Harbour facilities",11.867799393051632]
["OPEX",{"$f":"'2.2 Model'!C104","v":"Shipping"},null,4552073938.7992353,153.1846831297805,null,null,"OPEX","Shipping",153.1846831297805]
["OPEX",{"$f":"'2.2 Model'!C105","v":"Intermediate storage"},null,299083412.27545309,10.064642700174165,null,null,"OPEX","Intermediate storage",10.064642700174165]
["OPEX",{"$f":"'2.2 Model'!C106","v":"Trucking"},null,0,0,null,null,"OPEX","Trucking",0]
["OPEX",{"$f":"'2.2 Model'!C107","v":"Conditioning"},null,0,0,null,null,"OPEX","Conditioning",0]
["OPEX",{"$f":"'2.2 Model'!C108","v":"Booster station"},null,0,0,null,null,"OPEX","Booster station",0]
[]
[]
[]
[null,null,0,{"$f":"C86+1","v":1},{"$f":"D86+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"S86+1","v":17},18,19,20,21,22,23,24,25,{"$f":"AB86+1","v":26},null,"Sum of 2024 values"]
[null,null,24,25,{"$f":"D87+1","v":26},{"$f":"E87+1","v":27},28,29,30,31,32,33,34,35,36,37,38,39,40,{"$f":"S87+1","v":41},42,43,44,45,46,47,48,49,{"$f":"AB87+1","v":50}]
[null,{"$f":"'2.2 Model'!C99","v":"Pipeline"},{"$f":"'2.2 Model'!L99/((1+'1.2 Assumptions'!$E$9)^C$86)","v":0},{"$f":"'2.2 Model'!M99/((1+'1.2 Assumptions'!$E$9)^D$86)","v":0},{"$f":"'2.2 Model'!N99/((1+'1.2 Assumptions'!$E$9)^E$86)","v":14298431.06527273},{"$f":"'2.2 Model'!O99/((1+'1.2 Assumptions'!$E$9)^F$86)","v":13824075.532301595},{"$f":"'2.2 Model'!P99/((1+'1.2 Assumptions'!$E$9)^G$86)","v":13365456.912746567},{"$f":"'2.2 Model'!Q99/((1+'1.2 Assumptions'!$E$9)^H$86)","v":12922053.128911374},{"$f":"'2.2 Model'!R99/((1+'1.2 Assumptions'!$E$9)^I$86)","v":12493359.423212893},{"$f":"'2.2 Model'!S99/((1+'1.2 Assumptions'!$E$9)^J$86)","v":12078887.783580236},{"$f":"'2.2 Model'!T99/((1+'1.2 Assumptions'!$E$9)^K$86)","v":11678166.387916438},{"$f":"'2.2 Model'!U99/((1+'1.2 Assumptions'!$E$9)^L$86)","v":11290739.066990301},{"$f":"'2.2 Model'!V99/((1+'1.2 Assumptions'!$E$9)^M$86)","v":10916164.785147021},{"$f":"'2.2 Model'!W99/((1+'1.2 Assumptions'!$E$9)^N$86)","v":10554017.13824641},{"$f":"'2.2 Model'!X99/((1+'1.2 Assumptions'!$E$9)^O$86)","v":10203883.868257193},{"$f":"'2.2 Model'!Y99/((1+'1.2 Assumptions'!$E$9)^P$86)","v":9865366.3939548228},{"$f":"'2.2 Model'!Z99/((1+'1.2 Assumptions'!$E$9)^Q$86)","v":9538079.3571885489},{"$f":"'2.2 Model'!AA99/((1+'1.2 Assumptions'!$E$9)^R$86)","v":9221650.1842012499},{"$f":"'2.2 Model'!AB99/((1+'1.2 Assumptions'!$E$9)^S$86)","v":8915718.6615026314},{"$f":"'2.2 Model'!AC99/((1+'1.2 Assumptions'!$E$9)^T$86)","v":8619936.5258129723},{"$f":"'2.2 Model'!AD99/((1+'1.2 Assumptions'!$E$9)^U$86)","v":8333967.0676106457},{"$f":"'2.2 Model'!AE99/((1+'1.2 Assumptions'!$E$9)^V$86)","v":8057484.7478320934},{"$f":"'2.2 Model'!AF99/((1+'1.2 Assumptions'!$E$9)^W$86)","v":7790174.8272879012},{"$f":"'2.2 Model'!AG99/((1+'1.2 Assumptions'!$E$9)^X$86)","v":7531733.0083731366},{"$f":"'2.2 Model'!AH99/((1+'1.2 Assumptions'!$E$9)^Y$86)","v":7281865.0886640754},{"$f":"'2.2 Model'!AI99/((1+'1.2 Assumptions'!$E$9)^Z$86)","v":7040286.626006973},{"$f":"'2.2 Model'!AJ99/((1+'1.2 Assumptions'!$E$9)^AA$86)","v":6806722.6147176428},{"$f":"'2.2 Model'!AK99/((1+'1.2 Assumptions'!$E$9)^AB$86)","v":6580907.1725232191},{"$f":"'2.2 Model'!AL99/((1+'1.2 Assumptions'!$E$9)^AC$86)","v":6362583.2378897481},null,{"$f":"SUM(C88:AC88)","v":245571710.60614842}]
[null,{"$f":"'2.2 Model'!C100","v":"Compression"},{"$f":"'2.2 Model'!L100/((1+'1.2 Assumptions'!$E$9)^C$86)","v":0},{"$f":"'2.2 Model'!M100/((1+'1.2 Assumptions'!$E$9)^D$86)","v":0},{"$f":"'2.2 Model'!N100/((1+'1.2 Assumptions'!$E$9)^E$86)","v":0},{"$f":"'2.2 Model'!O100/((1+'1.2 Assumptions'!$E$9)^F$86)","v":0},{"$f":"'2.2 Model'!P100/((1+'1.2 Assumptions'!$E$9)^G$86)","v":0},{"$f":"'2.2 Model'!Q100/((1+'1.2 Assumptions'!$E$9)^H$86)","v":0},{"$f":"'2.2 Model'!R100/((1+'1.2 Assumptions'!$E$9)^I$86)","v":0},{"$f":"'2.2 Model'!S100/((1+'1.2 Assumptions'!$E$9)^J$86)","v":0},{"$f":"'2.2 Model'!T100/((1+'1.2 Assumptions'!$E$9)^K$86)","v":0},{"$f":"'2.2 Model'!U100/((1+'1.2 Assumptions'!$E$9)^L$86)","v":0},{"$f":"'2.2 Model'!V100/((1+'1.2 Assumptions'!$E$9)^M$86)","v":0},{"$f":"'2.2 Model'!W100/((1+'1.2 Assumptions'!$E$9)^N$86)","v":0},{"$f":"'2.2 Model'!X100/((1+'1.2 Assumptions'!$E$9)^O$86)","v":0},{"$f":"'2.2 Model'!Y100/((1+'1.2 Assumptions'!$E$9)^P$86)","v":0},{"$f":"'2.2 Model'!Z100/((1+'1.2 Assumptions'!$E$9)^Q$86)","v":0},{"$f":"'2.2 Model'!AA100/((1+'1.2 Assumptions'!$E$9)^R$86)","v":0},{"$f":"'2.2 Model'!AB100/((1+'1.2 Assumptions'!$E$9)^S$86)","v":0},{"$f":"'2.2 Model'!AC100/((1+'1.2 Assumptions'!$E$9)^T$86)","v":0},{"$f":"'2.2 Model'!AD100/((1+'1.2 Assumptions'!$E$9)^U$86)","v":0},{"$f":"'2.2 Model'!AE100/((1+'1.2 Assumptions'!$E$9)^V$86)","v":0},{"$f":"'2.2 Model'!AF100/((1+'1.2 Assumptions'!$E$9)^W$86)","v":0},{"$f":"'2.2 Model'!AG100/((1+'1.2 Assumptions'!$E$9)^X$86)","v":0},{"$f":"'2.2 Model'!AH100/((1+'1.2 Assumptions'!$E$9)^Y$86)","v":0},{"$f":"'2.2 Model'!AI100/((1+'1.2 Assumptions'!$E$9)^Z$86)","v":0},{"$f":"'2.2 Model'!AJ100/((1+'1.2 Assumptions'!$E$9)^AA$86)","v":0},{"$f":"'2.2 Model'!AK100/((1+'1.2 Assumptions'!$E$9)^AB$86)","v":0},{"$f":"'2.2 Model'!AL100/((1+'1.2 Assumptions'!$E$9)^AC$86)","v":0},null,{"$f":"SUM(C89:AC89)","v":0}]
[null,{"$f":"'2.2 Model'!C101","v":"Liquefaction"},{"$f":"'2.2 Model'!L101/((1+'1.2 Assumptions'!$E$9)^C$86)","v":0},{"$f":"'2.2 Model'!M101/((1+'1.2 Assumptions'!$E$9)^D$86)","v":0},{"$f":"'2.2 Model'!N101/((1+'1.2 Assumptions'!$E$9)^E$86)","v":127070742.15522595},{"$f":"'2.2 Model'!O101/((1+'1.2 Assumptions'!$E$9)^F$86)","v":100292871.23119618},{"$f":"'2.2 Model'!P101/((1+'1.2 Assumptions'!$E$9)^G$86)","v":96965619.578976408},{"$f":"'2.2 Model'!Q101/((1+'1.2 Assumptions'!$E$9)^H$86)","v":93748750.68299143},{"$f":"'2.2 Model'!R101/((1+'1.2 Assumptions'!$E$9)^I$86)","v":70632855.735206991},{"$f":"'2.2 Model'!S101/((1+'1.2 Assumptions'!$E$9)^J$86)","v":68289585.639726192},{"$f":"'2.2 Model'!T101/((1+'1.2 Assumptions'!$E$9)^K$86)","v":66024054.362578884},{"$f":"'2.2 Model'!U101/((1+'1.2 Assumptions'!$E$9)^L$86)","v":63833682.890834555},{"$f":"'2.2 Model'!V101/((1+'1.2 Assumptions'!$E$9)^M$86)","v":61715977.771233417},{"$f":"'2.2 Model'!W101/((1+'1.2 Assumptions'!$E$9)^N$86)","v":62586061.012088284},{"$f":"'2.2 Model'!X101/((1+'1.2 Assumptions'!$E$9)^O$86)","v":60509746.19178205},{"$f":"'2.2 Model'!Y101/((1+'1.2 Assumptions'!$E$9)^P$86)","v":58502313.853666052},{"$f":"'2.2 Model'!Z101/((1+'1.2 Assumptions'!$E$9)^Q$86)","v":56561478.79690937},{"$f":"'2.2 Model'!AA101/((1+'1.2 Assumptions'!$E$9)^R$86)","v":54685031.633030854},{"$f":"'2.2 Model'!AB101/((1+'1.2 Assumptions'!$E$9)^S$86)","v":52870836.270797603},{"$f":"'2.2 Model'!AC101/((1+'1.2 Assumptions'!$E$9)^T$86)","v":51116827.484562621},{"$f":"'2.2 Model'!AD101/((1+'1.2 Assumptions'!$E$9)^U$86)","v":49421008.56327381},{"$f":"'2.2 Model'!AE101/((1+'1.2 Assumptions'!$E$9)^V$86)","v":47781449.037478},{"$f":"'2.2 Model'!AF101/((1+'1.2 Assumptions'!$E$9)^W$86)","v":46196282.481732279},{"$f":"'2.2 Model'!AG101/((1+'1.2 Assumptions'!$E$9)^X$86)","v":44663704.389921255},{"$f":"'2.2 Model'!AH101/((1+'1.2 Assumptions'!$E$9)^Y$86)","v":43181970.121061318},{"$f":"'2.2 Model'!AI101/((1+'1.2 Assumptions'!$E$9)^Z$86)","v":41749392.91325359},{"$f":"'2.2 Model'!AJ101/((1+'1.2 Assumptions'!$E$9)^AA$86)","v":40364341.963524804},{"$f":"'2.2 Model'!AK101/((1+'1.2 Assumptions'!$E$9)^AB$86)","v":39025240.571369953},{"$f":"'2.2 Model'!AL101/((1+'1.2 Assumptions'!$E$9)^AC$86)","v":37730564.343883745},null,1535520389.6763055]
[null,{"$f":"'2.2 Model'!C102","v":"Permanent storage"},{"$f":"'2.2 Model'!L102/((1+'1.2 Assumptions'!$E$9)^C$86)","v":0},{"$f":"'2.2 Model'!M102/((1+'1.2 Assumptions'!$E$9)^D$86)","v":0},{"$f":"'2.2 Model'!N102/((1+'1.2 Assumptions'!$E$9)^E$86)","v":335229301.09641874},{"$f":"'2.2 Model'!O102/((1+'1.2 Assumptions'!$E$9)^F$86)","v":324107949.87521052},{"$f":"'2.2 Model'!P102/((1+'1.2 Assumptions'!$E$9)^G$86)","v":313355553.43385285},{"$f":"'2.2 Model'!Q102/((1+'1.2 Assumptions'!$E$9)^H$86)","v":302959871.56637913},{"$f":"'2.2 Model'!R102/((1+'1.2 Assumptions'!$E$9)^I$86)","v":292909070.14000636},{"$f":"'2.2 Model'!S102/((1+'1.2 Assumptions'!$E$9)^J$86)","v":283191707.62351322},{"$f":"'2.2 Model'!T102/((1+'1.2 Assumptions'!$E$9)^K$86)","v":273796722.06254363},{"$f":"'2.2 Model'!U102/((1+'1.2 Assumptions'!$E$9)^L$86)","v":264713418.48700899},{"$f":"'2.2 Model'!V102/((1+'1.2 Assumptions'!$E$9)^M$86)","v":255931456.73625514},{"$f":"'2.2 Model'!W102/((1+'1.2 Assumptions'!$E$9)^N$86)","v":247440839.68813294},{"$f":"'2.2 Model'!X102/((1+'1.2 Assumptions'!$E$9)^O$86)","v":239231901.87857404},{"$f":"'2.2 Model'!Y102/((1+'1.2 Assumptions'!$E$9)^P$86)","v":231295298.49871615},{"$f":"'2.2 Model'!Z102/((1+'1.2 Assumptions'!$E$9)^Q$86)","v":223621994.7570526},{"$f":"'2.2 Model'!AA102/((1+'1.2 Assumptions'!$E$9)^R$86)","v":216203255.59449631},{"$f":"'2.2 Model'!AB102/((1+'1.2 Assumptions'!$E$9)^S$86)","v":209030635.7406505},{"$f":"'2.2 Model'!AC102/((1+'1.2 Assumptions'!$E$9)^T$86)","v":202095970.09996545},{"$f":"'2.2 Model'!AD102/((1+'1.2 Assumptions'!$E$9)^U$86)","v":195391364.45683861},{"$f":"'2.2 Model'!AE102/((1+'1.2 Assumptions'!$E$9)^V$86)","v":188909186.4890762},{"$f":"'2.2 Model'!AF102/((1+'1.2 Assumptions'!$E$9)^W$86)","v":182642057.07948598},{"$f":"'2.2 Model'!AG102/((1+'1.2 Assumptions'!$E$9)^X$86)","v":176582841.91571158},{"$f":"'2.2 Model'!AH102/((1+'1.2 Assumptions'!$E$9)^Y$86)","v":170724643.36874488},{"$f":"'2.2 Model'!AI102/((1+'1.2 Assumptions'!$E$9)^Z$86)","v":165060792.64087179},{"$f":"'2.2 Model'!AJ102/((1+'1.2 Assumptions'!$E$9)^AA$86)","v":159584842.17411301},{"$f":"'2.2 Model'!AK102/((1+'1.2 Assumptions'!$E$9)^AB$86)","v":154290558.31051686},{"$f":"'2.2 Model'!AL102/((1+'1.2 Assumptions'!$E$9)^AC$86)","v":149171914.19594994},null,5757473147.9100857]
[null,{"$f":"'2.2 Model'!C103","v":"Harbour facilities"},{"$f":"'2.2 Model'!L103/((1+'1.2 Assumptions'!$E$9)^C$86)","v":0},{"$f":"'2.2 Model'!M103/((1+'1.2 Assumptions'!$E$9)^D$86)","v":0},{"$f":"'2.2 Model'!N103/((1+'1.2 Assumptions'!$E$9)^E$86)","v":18077944.241582897},{"$f":"'2.2 Model'!O103/((1+'1.2 Assumptions'!$E$9)^F$86)","v":17478202.01555882},{"$f":"'2.2 Model'!P103/((1+'1.2 Assumptions'!$E$9)^G$86)","v":16898356.451061606},{"$f":"'2.2 Model'!Q103/((1+'1.2 Assumptions'!$E$9)^H$86)","v":16337747.469272837},{"$f":"'2.2 Model'!R103/((1+'1.2 Assumptions'!$E$9)^I$86)","v":15795736.889723502},{"$f":"'2.2 Model'!S103/((1+'1.2 Assumptions'!$E$9)^J$86)","v":15271707.703808503},{"$f":"'2.2 Model'!T103/((1+'1.2 Assumptions'!$E$9)^K$86)","v":14765063.372402534},{"$f":"'2.2 Model'!U103/((1+'1.2 Assumptions'!$E$9)^L$86)","v":14275227.146777805},{"$f":"'2.2 Model'!V103/((1+'1.2 Assumptions'!$E$9)^M$86)","v":13801641.412050582},{"$f":"'2.2 Model'!W103/((1+'1.2 Assumptions'!$E$9)^N$86)","v":13343767.05240909},{"$f":"'2.2 Model'!X103/((1+'1.2 Assumptions'!$E$9)^O$86)","v":16346068.926575363},{"$f":"'2.2 Model'!Y103/((1+'1.2 Assumptions'!$E$9)^P$86)","v":15803782.279722152},{"$f":"'2.2 Model'!Z103/((1+'1.2 Assumptions'!$E$9)^Q$86)","v":15279486.185134215},{"$f":"'2.2 Model'!AA103/((1+'1.2 Assumptions'!$E$9)^R$86)","v":14772583.799845399},{"$f":"'2.2 Model'!AB103/((1+'1.2 Assumptions'!$E$9)^S$86)","v":14282498.08136712},{"$f":"'2.2 Model'!AC103/((1+'1.2 Assumptions'!$E$9)^T$86)","v":13808671.130800439},{"$f":"'2.2 Model'!AD103/((1+'1.2 Assumptions'!$E$9)^U$86)","v":13350563.557740705},{"$f":"'2.2 Model'!AE103/((1+'1.2 Assumptions'!$E$9)^V$86)","v":12907653.866251679},{"$f":"'2.2 Model'!AF103/((1+'1.2 Assumptions'!$E$9)^W$86)","v":12479437.861210156},{"$f":"'2.2 Model'!AG103/((1+'1.2 Assumptions'!$E$9)^X$86)","v":12065428.074345363},{"$f":"'2.2 Model'!AH103/((1+'1.2 Assumptions'!$E$9)^Y$86)","v":11866649.066943021},{"$f":"'2.2 Model'!AI103/((1+'1.2 Assumptions'!$E$9)^Z$86)","v":11472968.766143961},{"$f":"'2.2 Model'!AJ103/((1+'1.2 Assumptions'!$E$9)^AA$86)","v":11092348.94925767},{"$f":"'2.2 Model'!AK103/((1+'1.2 Assumptions'!$E$9)^AB$86)","v":10724356.330087984},{"$f":"'2.2 Model'!AL103/((1+'1.2 Assumptions'!$E$9)^AC$86)","v":10368571.996862318},null,352666462.62693572]
[null,{"$f":"'2.2 Model'!C104","v":"Shipping"},{"$f":"'2.2 Model'!L104/((1+'1.2 Assumptions'!$E$9)^C$86)","v":0},{"$f":"'2.2 Model'!M104/((1+'1.2 Assumptions'!$E$9)^D$86)","v":0},{"$f":"'2.2 Model'!N104/((1+'1.2 Assumptions'!$E$9)^E$86)","v":265044842.73570797},{"$f":"'2.2 Model'!O104/((1+'1.2 Assumptions'!$E$9)^F$86)","v":256251885.8676987},{"$f":"'2.2 Model'!P104/((1+'1.2 Assumptions'!$E$9)^G$86)","v":247750638.46924424},{"$f":"'2.2 Model'!Q104/((1+'1.2 Assumptions'!$E$9)^H$86)","v":239531422.97500396},{"$f":"'2.2 Model'!R104/((1+'1.2 Assumptions'!$E$9)^I$86)","v":231584882.87630713},{"$f":"'2.2 Model'!S104/((1+'1.2 Assumptions'!$E$9)^J$86)","v":223901972.06998414},{"$f":"'2.2 Model'!T104/((1+'1.2 Assumptions'!$E$9)^K$86)","v":216473944.5605534},{"$f":"'2.2 Model'!U104/((1+'1.2 Assumptions'!$E$9)^L$86)","v":209292344.50404215},{"$f":"'2.2 Model'!V104/((1+'1.2 Assumptions'!$E$9)^M$86)","v":202348996.58210713},{"$f":"'2.2 Model'!W104/((1+'1.2 Assumptions'!$E$9)^N$86)","v":195635996.69549692},{"$f":"'2.2 Model'!X104/((1+'1.2 Assumptions'!$E$9)^O$86)","v":189145702.96626243},{"$f":"'2.2 Model'!Y104/((1+'1.2 Assumptions'!$E$9)^P$86)","v":182870727.03847176},{"$f":"'2.2 Model'!Z104/((1+'1.2 Assumptions'!$E$9)^Q$86)","v":176803925.6675272},{"$f":"'2.2 Model'!AA104/((1+'1.2 Assumptions'!$E$9)^R$86)","v":170938392.58850968},{"$f":"'2.2 Model'!AB104/((1+'1.2 Assumptions'!$E$9)^S$86)","v":165267450.65429375},{"$f":"'2.2 Model'!AC104/((1+'1.2 Assumptions'!$E$9)^T$86)","v":159784644.23448309},{"$f":"'2.2 Model'!AD104/((1+'1.2 Assumptions'!$E$9)^U$86)","v":154483731.86651441},{"$f":"'2.2 Model'!AE104/((1+'1.2 Assumptions'!$E$9)^V$86)","v":149358679.15056372},{"$f":"'2.2 Model'!AF104/((1+'1.2 Assumptions'!$E$9)^W$86)","v":144403651.8801659},{"$f":"'2.2 Model'!AG104/((1+'1.2 Assumptions'!$E$9)^X$86)","v":139613009.40072909},{"$f":"'2.2 Model'!AH104/((1+'1.2 Assumptions'!$E$9)^Y$86)","v":134981298.18838266},{"$f":"'2.2 Model'!AI104/((1+'1.2 Assumptions'!$E$9)^Z$86)","v":130503245.64184862},{"$f":"'2.2 Model'!AJ104/((1+'1.2 Assumptions'!$E$9)^AA$86)","v":126173754.08027071},{"$f":"'2.2 Model'!AK104/((1+'1.2 Assumptions'!$E$9)^AB$86)","v":121987894.94016694},{"$f":"'2.2 Model'!AL104/((1+'1.2 Assumptions'!$E$9)^AC$86)","v":117940903.16490075},null,4552073938.7992353]
[null,{"$f":"'2.2 Model'!C105","v":"Intermediate storage"},{"$f":"'2.2 Model'!L105/((1+'1.2 Assumptions'!$E$9)^C$86)","v":0},{"$f":"'2.2 Model'!M105/((1+'1.2 Assumptions'!$E$9)^D$86)","v":0},{"$f":"'2.2 Model'!N105/((1+'1.2 Assumptions'!$E$9)^E$86)","v":17551466.996832445},{"$f":"'2.2 Model'!O105/((1+'1.2 Assumptions'!$E$9)^F$86)","v":16886936.822759364},{"$f":"'2.2 Model'!P105/((1+'1.2 Assumptions'!$E$9)^G$86)","v":16326706.69119863},{"$f":"'2.2 Model'!Q105/((1+'1.2 Assumptions'!$E$9)^H$86)","v":15785062.393386355},{"$f":"'2.2 Model'!R105/((1+'1.2 Assumptions'!$E$9)^I$86)","v":15188453.442732867},{"$f":"'2.2 Model'!S105/((1+'1.2 Assumptions'!$E$9)^J$86)","v":14684571.101030828},{"$f":"'2.2 Model'!T105/((1+'1.2 Assumptions'!$E$9)^K$86)","v":14197405.235119855},{"$f":"'2.2 Model'!U105/((1+'1.2 Assumptions'!$E$9)^L$86)","v":13726401.269973699},{"$f":"'2.2 Model'!V105/((1+'1.2 Assumptions'!$E$9)^M$86)","v":13271023.028789736},{"$f":"'2.2 Model'!W105/((1+'1.2 Assumptions'!$E$9)^N$86)","v":12841388.417697031},{"$f":"'2.2 Model'!X105/((1+'1.2 Assumptions'!$E$9)^O$86)","v":12415370.792465379},{"$f":"'2.2 Model'!Y105/((1+'1.2 Assumptions'!$E$9)^P$86)","v":12003486.453378851},{"$f":"'2.2 Model'!Z105/((1+'1.2 Assumptions'!$E$9)^Q$86)","v":11605266.523645904},{"$f":"'2.2 Model'!AA105/((1+'1.2 Assumptions'!$E$9)^R$86)","v":11220257.681629213},{"$f":"'2.2 Model'!AB105/((1+'1.2 Assumptions'!$E$9)^S$86)","v":10848021.644797914},{"$f":"'2.2 Model'!AC105/((1+'1.2 Assumptions'!$E$9)^T$86)","v":10488134.670799881},{"$f":"'2.2 Model'!AD105/((1+'1.2 Assumptions'!$E$9)^U$86)","v":10140187.075086139},{"$f":"'2.2 Model'!AE105/((1+'1.2 Assumptions'!$E$9)^V$86)","v":9803782.7645382583},{"$f":"'2.2 Model'!AF105/((1+'1.2 Assumptions'!$E$9)^W$86)","v":9478538.786567796},{"$f":"'2.2 Model'!AG105/((1+'1.2 Assumptions'!$E$9)^X$86)","v":9164084.8931745514},{"$f":"'2.2 Model'!AH105/((1+'1.2 Assumptions'!$E$9)^Y$86)","v":8860063.1194673385},{"$f":"'2.2 Model'!AI105/((1+'1.2 Assumptions'!$E$9)^Z$86)","v":8566127.3761674743},{"$f":"'2.2 Model'!AJ105/((1+'1.2 Assumptions'!$E$9)^AA$86)","v":8281943.0556311132},{"$f":"'2.2 Model'!AK105/((1+'1.2 Assumptions'!$E$9)^AB$86)","v":8007186.6509419288},{"$f":"'2.2 Model'!AL105/((1+'1.2 Assumptions'!$E$9)^AC$86)","v":7741545.3876405386},null,299083412.27545309]
[null,{"$f":"'2.2 Model'!C106","v":"Trucking"},{"$f":"'2.2 Model'!L106/((1+'1.2 Assumptions'!$E$9)^C$86)","v":0},{"$f":"'2.2 Model'!M106/((1+'1.2 Assumptions'!$E$9)^D$86)","v":0},{"$f":"'2.2 Model'!N106/((1+'1.2 Assumptions'!$E$9)^E$86)","v":0},{"$f":"'2.2 Model'!O106/((1+'1.2 Assumptions'!$E$9)^F$86)","v":0},{"$f":"'2.2 Model'!P106/((1+'1.2 Assumptions'!$E$9)^G$86)","v":0},{"$f":"'2.2 Model'!Q106/((1+'1.2 Assumptions'!$E$9)^H$86)","v":0},{"$f":"'2.2 Model'!R106/((1+'1.2 Assumptions'!$E$9)^I$86)","v":0},{"$f":"'2.2 Model'!S106/((1+'1.2 Assumptions'!$E$9)^J$86)","v":0},{"$f":"'2.2 Model'!T106/((1+'1.2 Assumptions'!$E$9)^K$86)","v":0},{"$f":"'2.2 Model'!U106/((1+'1.2 Assumptions'!$E$9)^L$86)","v":0},{"$f":"'2.2 Model'!V106/((1+'1.2 Assumptions'!$E$9)^M$86)","v":0},{"$f":"'2.2 Model'!W106/((1+'1.2 Assumptions'!$E$9)^N$86)","v":0},{"$f":"'2.2 Model'!X106/((1+'1.2 Assumptions'!$E$9)^O$86)","v":0},{"$f":"'2.2 Model'!Y106/((1+'1.2 Assumptions'!$E$9)^P$86)","v":0},{"$f":"'2.2 Model'!Z106/((1+'1.2 Assumptions'!$E$9)^Q$86)","v":0},{"$f":"'2.2 Model'!AA106/((1+'1.2 Assumptions'!$E$9)^R$86)","v":0},{"$f":"'2.2 Model'!AB106/((1+'1.2 Assumptions'!$E$9)^S$86)","v":0},{"$f":"'2.2 Model'!AC106/((1+'1.2 Assumptions'!$E$9)^T$86)","v":0},{"$f":"'2.2 Model'!AD106/((1+'1.2 Assumptions'!$E$9)^U$86)","v":0},{"$f":"'2.2 Model'!AE106/((1+'1.2 Assumptions'!$E$9)^V$86)","v":0},{"$f":"'2.2 Model'!AF106/((1+'1.2 Assumptions'!$E$9)^W$86)","v":0},{"$f":"'2.2 Model'!AG106/((1+'1.2 Assumptions'!$E$9)^X$86)","v":0},{"$f":"'2.2 Model'!AH106/((1+'1.2 Assumptions'!$E$9)^Y$86)","v":0},{"$f":"'2.2 Model'!AI106/((1+'1.2 Assumptions'!$E$9)^Z$86)","v":0},{"$f":"'2.2 Model'!AJ106/((1+'1.2 Assumptions'!$E$9)^AA$86)","v":0},{"$f":"'2.2 Model'!AK106/((1+'1.2 Assumptions'!$E$9)^AB$86)","v":0},{"$f":"'2.2 Model'!AL106/((1+'1.2 Assumptions'!$E$9)^AC$86)","v":0},null,0]
[null,{"$f":"'2.2 Model'!C107","v":"Conditioning"},{"$f":"'2.2 Model'!L107/((1+'1.2 Assumptions'!$E$9)^C$86)","v":0},{"$f":"'2.2 Model'!M107/((1+'1.2 Assumptions'!$E$9)^D$86)","v":0},{"$f":"'2.2 Model'!N107/((1+'1.2 Assumptions'!$E$9)^E$86)","v":0},{"$f":"'2.2 Model'!O107/((1+'1.2 Assumptions'!$E$9)^F$86)","v":0},{"$f":"'2.2 Model'!P107/((1+'1.2 Assumptions'!$E$9)^G$86)","v":0},{"$f":"'2.2 Model'!Q107/((1+'1.2 Assumptions'!$E$9)^H$86)","v":0},{"$f":"'2.2 Model'!R107/((1+'1.2 Assumptions'!$E$9)^I$86)","v":0},{"$f":"'2.2 Model'!S107/((1+'1.2 Assumptions'!$E$9)^J$86)","v":0},{"$f":"'2.2 Model'!T107/((1+'1.2 Assumptions'!$E$9)^K$86)","v":0},{"$f":"'2.2 Model'!U107/((1+'1.2 Assumptions'!$E$9)^L$86)","v":0},{"$f":"'2.2 Model'!V107/((1+'1.2 Assumptions'!$E$9)^M$86)","v":0},{"$f":"'2.2 Model'!W107/((1+'1.2 Assumptions'!$E$9)^N$86)","v":0},{"$f":"'2.2 Model'!X107/((1+'1.2 Assumptions'!$E$9)^O$86)","v":0},{"$f":"'2.2 Model'!Y107/((1+'1.2 Assumptions'!$E$9)^P$86)","v":0},{"$f":"'2.2 Model'!Z107/((1+'1.2 Assumptions'!$E$9)^Q$86)","v":0},{"$f":"'2.2 Model'!AA107/((1+'1.2 Assumptions'!$E$9)^R$86)","v":0},{"$f":"'2.2 Model'!AB107/((1+'1.2 Assumptions'!$E$9)^S$86)","v":0},{"$f":"'2.2 Model'!AC107/((1+'1.2 Assumptions'!$E$9)^T$86)","v":0},{"$f":"'2.2 Model'!AD107/((1+'1.2 Assumptions'!$E$9)^U$86)","v":0},{"$f":"'2.2 Model'!AE107/((1+'1.2 Assumptions'!$E$9)^V$86)","v":0},{"$f":"'2.2 Model'!AF107/((1+'1.2 Assumptions'!$E$9)^W$86)","v":0},{"$f":"'2.2 Model'!AG107/((1+'1.2 Assumptions'!$E$9)^X$86)","v":0},{"$f":"'2.2 Model'!AH107/((1+'1.2 Assumptions'!$E$9)^Y$86)","v":0},{"$f":"'2.2 Model'!AI107/((1+'1.2 Assumptions'!$E$9)^Z$86)","v":0},{"$f":"'2.2 Model'!AJ107/((1+'1.2 Assumptions'!$E$9)^AA$86)","v":0},{"$f":"'2.2 Model'!AK107/((1+'1.2 Assumptions'!$E$9)^AB$86)","v":0},{"$f":"'2.2 Model'!AL107/((1+'1.2 Assumptions'!$E$9)^AC$86)","v":0},null,0]
[null,{"$f":"'2.2 Model'!C108","v":"Booster station"},{"$f":"'2.2 Model'!L108/((1+'1.2 Assumptions'!$E$9)^C$86)","v":0},{"$f":"'2.2 Model'!M108/((1+'1.2 Assumptions'!$E$9)^D$86)","v":0},{"$f":"'2.2 Model'!N108/((1+'1.2 Assumptions'!$E$9)^E$86)","v":0},{"$f":"'2.2 Model'!O108/((1+'1.2 Assumptions'!$E$9)^F$86)","v":0},{"$f":"'2.2 Model'!P108/((1+'1.2 Assumptions'!$E$9)^G$86)","v":0},{"$f":"'2.2 Model'!Q108/((1+'1.2 Assumptions'!$E$9)^H$86)","v":0},{"$f":"'2.2 Model'!R108/((1+'1.2 Assumptions'!$E$9)^I$86)","v":0},{"$f":"'2.2 Model'!S108/((1+'1.2 Assumptions'!$E$9)^J$86)","v":0},{"$f":"'2.2 Model'!T108/((1+'1.2 Assumptions'!$E$9)^K$86)","v":0},{"$f":"'2.2 Model'!U108/((1+'1.2 Assumptions'!$E$9)^L$86)","v":0},{"$f":"'2.2 Model'!V108/((1+'1.2 Assumptions'!$E$9)^M$86)","v":0},{"$f":"'2.2 Model'!W108/((1+'1.2 Assumptions'!$E$9)^N$86)","v":0},{"$f":"'2.2 Model'!X108/((1+'1.2 Assumptions'!$E$9)^O$86)","v":0},{"$f":"'2.2 Model'!Y108/((1+'1.2 Assumptions'!$E$9)^P$86)","v":0},{"$f":"'2.2 Model'!Z108/((1+'1.2 Assumptions'!$E$9)^Q$86)","v":0},{"$f":"'2.2 Model'!AA108/((1+'1.2 Assumptions'!$E$9)^R$86)","v":0},{"$f":"'2.2 Model'!AB108/((1+'1.2 Assumptions'!$E$9)^S$86)","v":0},{"$f":"'2.2 Model'!AC108/((1+'1.2 Assumptions'!$E$9)^T$86)","v":0},{"$f":"'2.2 Model'!AD108/((1+'1.2 Assumptions'!$E$9)^U$86)","v":0},{"$f":"'2.2 Model'!AE108/((1+'1.2 Assumptions'!$E$9)^V$86)","v":0},{"$f":"'2.2 Model'!AF108/((1+'1.2 Assumptions'!$E$9)^W$86)","v":0},{"$f":"'2.2 Model'!AG108/((1+'1.2 Assumptions'!$E$9)^X$86)","v":0},{"$f":"'2.2 Model'!AH108/((1+'1.2 Assumptions'!$E$9)^Y$86)","v":0},{"$f":"'2.2 Model'!AI108/((1+'1.2 Assumptions'!$E$9)^Z$86)","v":0},{"$f":"'2.2 Model'!AJ108/((1+'1.2 Assumptions'!$E$9)^AA$86)","v":0},{"$f":"'2.2 Model'!AK108/((1+'1.2 Assumptions'!$E$9)^AB$86)","v":0},{"$f":"'2.2 Model'!AL108/((1+'1.2 Assumptions'!$E$9)^AC$86)","v":0},null,0]
[]
[]
[]
[]
[]
[null,null,"NPV",{"$f":"'2.1 Results'!M64","v":2025},{"$f":"'2.1 Results'!N64","v":2026},{"$f":"'2.1 Results'!O64","v":2027},{"$f":"'2.1 Results'!P64","v":2028},{"$f":"'2.1 Results'!Q64","v":2029},{"$f":"'2.1 Results'!R64","v":2030},{"$f":"'2.1 Results'!S64","v":2031},{"$f":"'2.1 Results'!T64","v":2032},{"$f":"'2.1 Results'!U64","v":2033},{"$f":"'2.1 Results'!V64","v":2034},{"$f":"'2.1 Results'!W64","v":2035},{"$f":"'2.1 Results'!X64","v":2036},{"$f":"'2.1 Results'!Y64","v":2037},{"$f":"'2.1 Results'!Z64","v":2038},{"$f":"'2.1 Results'!AA64","v":2039},{"$f":"'2.1 Results'!AB64","v":2040},{"$f":"'2.1 Results'!AC64","v":2041},{"$f":"'2.1 Results'!AD64","v":2042},{"$f":"'2.1 Results'!AE64","v":2043},{"$f":"'2.1 Results'!AF64","v":2044},{"$f":"'2.1 Results'!AG64","v":2045},{"$f":"'2.1 Results'!AH64","v":2046},{"$f":"'2.1 Results'!AI64","v":2047},{"$f":"'2.1 Results'!AJ64","v":2048},{"$f":"'2.1 Results'!AK64","v":2049},{"$f":"'2.1 Results'!AL64","v":2050}]
["Revenue","Revenue from DH integration",{"$f":"SUM(D104:AC104)","v":-980730973.4227773},{"$f":"'2.1 Results'!M85","v":0},{"$f":"'2.1 Results'!N85","v":-57103133.673053913},{"$f":"'2.1 Results'!O85","v":-55208716.91612795},{"$f":"'2.1 Results'!P85","v":-53377148.108483903},{"$f":"'2.1 Results'!Q85","v":-51606342.247065},{"$f":"'2.1 Results'!R85","v":-49894283.499532044},{"$f":"'2.1 Results'!S85","v":-48239022.909500167},{"$f":"'2.1 Results'!T85","v":-46638676.177905388},{"$f":"'2.1 Results'!U85","v":-45091421.517974868},{"$f":"'2.1 Results'!V85","v":-43595497.581359595},{"$f":"'2.1 Results'!W85","v":-42149201.45306804},{"$f":"'2.1 Results'!X85","v":-40750886.712918878},{"$f":"'2.1 Results'!Y85","v":-39398961.561305456},{"$f":"'2.1 Results'!Z85","v":-38091887.007138923},{"$f":"'2.1 Results'!AA85","v":-36828175.11590682},{"$f":"'2.1 Results'!AB85","v":-35606387.315853044},{"$f":"'2.1 Results'!AC85","v":-34425132.760350816},{"$f":"'2.1 Results'!AD85","v":-33283066.744604576},{"$f":"'2.1 Results'!AE85","v":-32178889.174878363},{"$f":"'2.1 Results'!AF85","v":-31111343.088507991},{"$f":"'2.1 Results'!AG85","v":-30079213.223012462},{"$f":"'2.1 Results'!AH85","v":-29081324.632675558},{"$f":"'2.1 Results'!AI85","v":-28116541.351022813},{"$f":"'2.1 Results'!AJ85","v":-27183765.097671349},{"$f":"'2.1 Results'!AK85","v":-26281934.028080355},{"$f":"'2.1 Results'!AL85","v":-25410021.524779115}]
["CAPEX","Pipeline",{"$f":"SUM(D105:AC105)","v":739453175.18934953},{"$f":"'2.1 Results'!M102","v":739453175.18934953},{"$f":"'2.1 Results'!N102","v":0},{"$f":"'2.1 Results'!O102","v":0},{"$f":"'2.1 Results'!P102","v":0},{"$f":"'2.1 Results'!Q102","v":0},{"$f":"'2.1 Results'!R102","v":0},{"$f":"'2.1 Results'!S102","v":0},{"$f":"'2.1 Results'!T102","v":0},{"$f":"'2.1 Results'!U102","v":0},{"$f":"'2.1 Results'!V102","v":0},{"$f":"'2.1 Results'!W102","v":0},{"$f":"'2.1 Results'!X102","v":0},{"$f":"'2.1 Results'!Y102","v":0},{"$f":"'2.1 Results'!Z102","v":0},{"$f":"'2.1 Results'!AA102","v":0},{"$f":"'2.1 Results'!AB102","v":0},{"$f":"'2.1 Results'!AC102","v":0},{"$f":"'2.1 Results'!AD102","v":0},{"$f":"'2.1 Results'!AE102","v":0},{"$f":"'2.1 Results'!AF102","v":0},{"$f":"'2.1 Results'!AG102","v":0},{"$f":"'2.1 Results'!AH102","v":0},{"$f":"'2.1 Results'!AI102","v":0},{"$f":"'2.1 Results'!AJ102","v":0},{"$f":"'2.1 Results'!AK102","v":0},{"$f":"'2.1 Results'!AL102","v":0}]
["CAPEX","Compression",0,{"$f":"'2.1 Results'!M112","v":0},{"$f":"'2.1 Results'!N112","v":0},{"$f":"'2.1 Results'!O112","v":0},{"$f":"'2.1 Results'!P112","v":0},{"$f":"'2.1 Results'!Q112","v":0},{"$f":"'2.1 Results'!R112","v":0},{"$f":"'2.1 Results'!S112","v":0},{"$f":"'2.1 Results'!T112","v":0},{"$f":"'2.1 Results'!U112","v":0},{"$f":"'2.1 Results'!V112","v":0},{"$f":"'2.1 Results'!W112","v":0},{"$f":"'2.1 Results'!X112","v":0},{"$f":"'2.1 Results'!Y112","v":0},{"$f":"'2.1 Results'!Z112","v":0},{"$f":"'2.1 Results'!AA112","v":0},{"$f":"'2.1 Results'!AB112","v":0},{"$f":"'2.1 Results'!AC112","v":0},{"$f":"'2.1 Results'!AD112","v":0},{"$f":"'2.1 Results'!AE112","v":0},{"$f":"'2.1 Results'!AF112","v":0},{"$f":"'2.1 Results'!AG112","v":0},{"$f":"'2.1 Results'!AH112","v":0},{"$f":"'2.1 Results'!AI112","v":0},{"$f":"'2.1 Results'!AJ112","v":0},{"$f":"'2.1 Results'!AK112","v":0},{"$f":"'2.1 Results'!AL112","v":0}]
["CAPEX","Liquefaction",975805103.66837347,{"$f":"'2.1 Results'!M119","v":975805103.66837347},{"$f":"'2.1 Results'!N119","v":0},{"$f":"'2.1 Results'!O119","v":0},{"$f":"'2.1 Results'!P119","v":0},{"$f":"'2.1 Results'!Q119","v":0},{"$f":"'2.1 Results'!R119","v":0},{"$f":"'2.1 Results'!S119","v":0},{"$f":"'2.1 Results'!T119","v":0},{"$f":"'2.1 Results'!U119","v":0},{"$f":"'2.1 Results'!V119","v":0},{"$f":"'2.1 Results'!W119","v":0},{"$f":"'2.1 Results'!X119","v":0},{"$f":"'2.1 Results'!Y119","v":0},{"$f":"'2.1 Results'!Z119","v":0},{"$f":"'2.1 Results'!AA119","v":0},{"$f":"'2.1 Results'!AB119","v":0},{"$f":"'2.1 Results'!AC119","v":0},{"$f":"'2.1 Results'!AD119","v":0},{"$f":"'2.1 Results'!AE119","v":0},{"$f":"'2.1 Results'!AF119","v":0},{"$f":"'2.1 Results'!AG119","v":0},{"$f":"'2.1 Results'!AH119","v":0},{"$f":"'2.1 Results'!AI119","v":0},{"$f":"'2.1 Results'!AJ119","v":0},{"$f":"'2.1 Results'!AK119","v":0},{"$f":"'2.1 Results'!AL119","v":0}]
["CAPEX","Harbour facilities",43008363.251601897,{"$f":"'2.1 Results'!M123","v":43008363.251601897},{"$f":"'2.1 Results'!N123","v":0},{"$f":"'2.1 Results'!O123","v":0},{"$f":"'2.1 Results'!P123","v":0},{"$f":"'2.1 Results'!Q123","v":0},{"$f":"'2.1 Results'!R123","v":0},{"$f":"'2.1 Results'!S123","v":0},{"$f":"'2.1 Results'!T123","v":0},{"$f":"'2.1 Results'!U123","v":0},{"$f":"'2.1 Results'!V123","v":0},{"$f":"'2.1 Results'!W123","v":0},{"$f":"'2.1 Results'!X123","v":0},{"$f":"'2.1 Results'!Y123","v":0},{"$f":"'2.1 Results'!Z123","v":0},{"$f":"'2.1 Results'!AA123","v":0},{"$f":"'2.1 Results'!AB123","v":0},{"$f":"'2.1 Results'!AC123","v":0},{"$f":"'2.1 Results'!AD123","v":0},{"$f":"'2.1 Results'!AE123","v":0},{"$f":"'2.1 Results'!AF123","v":0},{"$f":"'2.1 Results'!AG123","v":0},{"$f":"'2.1 Results'!AH123","v":0},{"$f":"'2.1 Results'!AI123","v":0},{"$f":"'2.1 Results'!AJ123","v":0},{"$f":"'2.1 Results'!AK123","v":0},{"$f":"'2.1 Results'!AL123","v":0}]
["CAPEX","Intermediate storage",714097766.82867813,{"$f":"'2.1 Results'!M127","v":714097766.82867813},{"$f":"'2.1 Results'!N127","v":0},{"$f":"'2.1 Results'!O127","v":0},{"$f":"'2.1 Results'!P127","v":0},{"$f":"'2.1 Results'!Q127","v":0},{"$f":"'2.1 Results'!R127","v":0},{"$f":"'2.1 Results'!S127","v":0},{"$f":"'2.1 Results'!T127","v":0},{"$f":"'2.1 Results'!U127","v":0},{"$f":"'2.1 Results'!V127","v":0},{"$f":"'2.1 Results'!W127","v":0},{"$f":"'2.1 Results'!X127","v":0},{"$f":"'2.1 Results'!Y127","v":0},{"$f":"'2.1 Results'!Z127","v":0},{"$f":"'2.1 Results'!AA127","v":0},{"$f":"'2.1 Results'!AB127","v":0},{"$f":"'2.1 Results'!AC127","v":0},{"$f":"'2.1 Results'!AD127","v":0},{"$f":"'2.1 Results'!AE127","v":0},{"$f":"'2.1 Results'!AF127","v":0},{"$f":"'2.1 Results'!AG127","v":0},{"$f":"'2.1 Results'!AH127","v":0},{"$f":"'2.1 Results'!AI127","v":0},{"$f":"'2.1 Results'!AJ127","v":0},{"$f":"'2.1 Results'!AK127","v":0},{"$f":"'2.1 Results'!AL127","v":0}]
["CAPEX","Conditioning",0,{"$f":"'2.1 Results'!M137","v":0},{"$f":"'2.1 Results'!N137","v":0},{"$f":"'2.1 Results'!O137","v":0},{"$f":"'2.1 Results'!P137","v":0},{"$f":"'2.1 Results'!Q137","v":0},{"$f":"'2.1 Results'!R137","v":0},{"$f":"'2.1 Results'!S137","v":0},{"$f":"'2.1 Results'!T137","v":0},{"$f":"'2.1 Results'!U137","v":0},{"$f":"'2.1 Results'!V137","v":0},{"$f":"'2.1 Results'!W137","v":0},{"$f":"'2.1 Results'!X137","v":0},{"$f":"'2.1 Results'!Y137","v":0},{"$f":"'2.1 Results'!Z137","v":0},{"$f":"'2.1 Results'!AA137","v":0},{"$f":"'2.1 Results'!AB137","v":0},{"$f":"'2.1 Results'!AC137","v":0},{"$f":"'2.1 Results'!AD137","v":0},{"$f":"'2.1 Results'!AE137","v":0},{"$f":"'2.1 Results'!AF137","v":0},{"$f":"'2.1 Results'!AG137","v":0},{"$f":"'2.1 Results'!AH137","v":0},{"$f":"'2.1 Results'!AI137","v":0},{"$f":"'2.1 Results'!AJ137","v":0},{"$f":"'2.1 Results'!AK137","v":0},{"$f":"'2.1 Results'!AL137","v":0}]
["CAPEX","Booster station",0,{"$f":"'2.1 Results'!M145","v":0},{"$f":"'2.1 Results'!N145","v":0},{"$f":"'2.1 Results'!O145","v":0},{"$f":"'2.1 Results'!P145","v":0},{"$f":"'2.1 Results'!Q145","v":0},{"$f":"'2.1 Results'!R145","v":0},{"$f":"'2.1 Results'!S145","v":0},{"$f":"'2.1 Results'!T145","v":0},{"$f":"'2.1 Results'!U145","v":0},{"$f":"'2.1 Results'!V145","v":0},{"$f":"'2.1 Results'!W145","v":0},{"$f":"'2.1 Results'!X145","v":0},{"$f":"'2.1 Results'!Y145","v":0},{"$f":"'2.1 Results'!Z145","v":0},{"$f":"'2.1 Results'!AA145","v":0},{"$f":"'2.1 Results'!AB145","v":0},{"$f":"'2.1 Results'!AC145","v":0},{"$f":"'2.1 Results'!AD145","v":0},{"$f":"'2.1 Results'!AE145","v":0},{"$f":"'2.1 Results'!AF145","v":0},{"$f":"'2.1 Results'!AG145","v":0},{"$f":"'2.1 Results'!AH145","v":0},{"$f":"'2.1 Results'!AI145","v":0},{"$f":"'2.1 Results'!AJ145","v":0},{"$f":"'2.1 Results'!AK145","v":0},{"$f":"'2.1 Results'!AL145","v":0}]
["OPEX","Pipeline",245571710.60614845,{"$f":"'2.1 Results'!M153","v":0},{"$f":"'2.1 Results'!N153","v":14298431.065272732},{"$f":"'2.1 Results'!O153","v":13824075.532301599},{"$f":"'2.1 Results'!P153","v":13365456.912746569},{"$f":"'2.1 Results'!Q153","v":12922053.128911376},{"$f":"'2.1 Results'!R153","v":12493359.423212895},{"$f":"'2.1 Results'!S153","v":12078887.783580236},{"$f":"'2.1 Results'!T153","v":11678166.38791644},{"$f":"'2.1 Results'!U153","v":11290739.066990303},{"$f":"'2.1 Results'!V153","v":10916164.785147024},{"$f":"'2.1 Results'!W153","v":10554017.138246411},{"$f":"'2.1 Results'!X153","v":10203883.868257195},{"$f":"'2.1 Results'!Y153","v":9865366.3939548228},{"$f":"'2.1 Results'!Z153","v":9538079.3571885489},{"$f":"'2.1 Results'!AA153","v":9221650.1842012499},{"$f":"'2.1 Results'!AB153","v":8915718.6615026314},{"$f":"'2.1 Results'!AC153","v":8619936.5258129723},{"$f":"'2.1 Results'!AD153","v":8333967.0676106457},{"$f":"'2.1 Results'!AE153","v":8057484.7478320943},{"$f":"'2.1 Results'!AF153","v":7790174.8272879012},{"$f":"'2.1 Results'!AG153","v":7531733.0083731376},{"$f":"'2.1 Results'!AH153","v":7281865.0886640772},{"$f":"'2.1 Results'!AI153","v":7040286.6260069739},{"$f":"'2.1 Results'!AJ153","v":6806722.6147176428},{"$f":"'2.1 Results'!AK153","v":6580907.1725232191},{"$f":"'2.1 Results'!AL153","v":6362583.2378897481}]
["OPEX","Compression",0,{"$f":"'2.1 Results'!M163","v":0},{"$f":"'2.1 Results'!N163","v":0},{"$f":"'2.1 Results'!O163","v":0},{"$f":"'2.1 Results'!P163","v":0},{"$f":"'2.1 Results'!Q163","v":0},{"$f":"'2.1 Results'!R163","v":0},{"$f":"'2.1 Results'!S163","v":0},{"$f":"'2.1 Results'!T163","v":0},{"$f":"'2.1 Results'!U163","v":0},{"$f":"'2.1 Results'!V163","v":0},{"$f":"'2.1 Results'!W163","v":0},{"$f":"'2.1 Results'!X163","v":0},{"$f":"'2.1 Results'!Y163","v":0},{"$f":"'2.1 Results'!Z163","v":0},{"$f":"'2.1 Results'!AA163","v":0},{"$f":"'2.1 Results'!AB163","v":0},{"$f":"'2.1 Results'!AC163","v":0},{"$f":"'2.1 Results'!AD163","v":0},{"$f":"'2.1 Results'!AE163","v":0},{"$f":"'2.1 Results'!AF163","v":0},{"$f":"'2.1 Results'!AG163","v":0},{"$f":"'2.1 Results'!AH163","v":0},{"$f":"'2.1 Results'!AI163","v":0},{"$f":"'2.1 Results'!AJ163","v":0},{"$f":"'2.1 Results'!AK163","v":0},{"$f":"'2.1 Results'!AL163","v":0}]
["OPEX","Liquefaction",1535520389.6763055,{"$f":"'2.1 Results'!M170","v":0},{"$f":"'2.1 Results'!N170","v":127070742.15522593},{"$f":"'2.1 Results'!O170","v":100292871.23119619},{"$f":"'2.1 Results'!P170","v":96965619.578976423},{"$f":"'2.1 Results'!Q170","v":93748750.682991415},{"$f":"'2.1 Results'!R170","v":70632855.735206991},{"$f":"'2.1 Results'!S170","v":68289585.639726192},{"$f":"'2.1 Results'!T170","v":66024054.362578869},{"$f":"'2.1 Results'!U170","v":63833682.89083454},{"$f":"'2.1 Results'!V170","v":61715977.77123341},{"$f":"'2.1 Results'!W170","v":62586061.012088276},{"$f":"'2.1 Results'!X170","v":60509746.19178205},{"$f":"'2.1 Results'!Y170","v":58502313.853666052},{"$f":"'2.1 Results'!Z170","v":56561478.796909362},{"$f":"'2.1 Results'!AA170","v":54685031.633030847},{"$f":"'2.1 Results'!AB170","v":52870836.270797603},{"$f":"'2.1 Results'!AC170","v":51116827.484562621},{"$f":"'2.1 Results'!AD170","v":49421008.563273802},{"$f":"'2.1 Results'!AE170","v":47781449.037478},{"$f":"'2.1 Results'!AF170","v":46196282.481732279},{"$f":"'2.1 Results'!AG170","v":44663704.389921263},{"$f":"'2.1 Results'!AH170","v":43181970.121061318},{"$f":"'2.1 Results'!AI170","v":41749392.91325359},{"$f":"'2.1 Results'!AJ170","v":40364341.963524804},{"$f":"'2.1 Results'!AK170","v":39025240.571369946},{"$f":"'2.1 Results'!AL170","v":37730564.343883745}]
["OPEX","Permanent storage",5757473147.9100857,{"$f":"'2.1 Results'!M175","v":0},{"$f":"'2.1 Results'!N175","v":335229301.09641874},{"$f":"'2.1 Results'!O175","v":324107949.87521058},{"$f":"'2.1 Results'!P175","v":313355553.43385285},{"$f":"'2.1 Results'!Q175","v":302959871.56637913},{"$f":"'2.1 Results'!R175","v":292909070.14000636},{"$f":"'2.1 Results'!S175","v":283191707.62351322},{"$f":"'2.1 Results'!T175","v":273796722.06254363},{"$f":"'2.1 Results'!U175","v":264713418.48700899},{"$f":"'2.1 Results'!V175","v":255931456.73625514},{"$f":"'2.1 Results'!W175","v":247440839.68813288},{"$f":"'2.1 Results'!X175","v":239231901.87857407},{"$f":"'2.1 Results'!Y175","v":231295298.49871615},{"$f":"'2.1 Results'!Z175","v":223621994.7570526},{"$f":"'2.1 Results'!AA175","v":216203255.59449634},{"$f":"'2.1 Results'!AB175","v":209030635.74065048},{"$f":"'2.1 Results'!AC175","v":202095970.09996545},{"$f":"'2.1 Results'!AD175","v":195391364.45683861},{"$f":"'2.1 Results'!AE175","v":188909186.4890762},{"$f":"'2.1 Results'!AF175","v":182642057.07948601},{"$f":"'2.1 Results'!AG175","v":176582841.91571158},{"$f":"'2.1 Results'!AH175","v":170724643.36874488},{"$f":"'2.1 Results'!AI175","v":165060792.64087182},{"$f":"'2.1 Results'!AJ175","v":159584842.17411304},{"$f":"'2.1 Results'!AK175","v":154290558.31051683},{"$f":"'2.1 Results'!AL175","v":149171914.19594994}]
["OPEX","Harbour facilities",352666462.62693572,{"$f":"'2.1 Results'!M196","v":0},{"$f":"'2.1 Results'!N196","v":18077944.241582897},{"$f":"'2.1 Results'!O196","v":17478202.01555882},{"$f":"'2.1 Results'!P196","v":16898356.451061606},{"$f":"'2.1 Results'!Q196","v":16337747.469272837},{"$f":"'2.1 Results'!R196","v":15795736.889723502},{"$f":"'2.1 Results'!S196","v":15271707.703808503},{"$f":"'2.1 Results'!T196","v":14765063.372402534},{"$f":"'2.1 Results'!U196","v":14275227.146777805},{"$f":"'2.1 Results'!V196","v":13801641.412050582},{"$f":"'2.1 Results'!W196","v":13343767.05240909},{"$f":"'2.1 Results'!X196","v":16346068.926575363},{"$f":"'2.1 Results'!Y196","v":15803782.279722152},{"$f":"'2.1 Results'!Z196","v":15279486.185134215},{"$f":"'2.1 Results'!AA196","v":14772583.799845399},{"$f":"'2.1 Results'!AB196","v":14282498.08136712},{"$f":"'2.1 Results'!AC196","v":13808671.130800439},{"$f":"'2.1 Results'!AD196","v":13350563.557740705},{"$f":"'2.1 Results'!AE196","v":12907653.866251679},{"$f":"'2.1 Results'!AF196","v":12479437.861210156},{"$f":"'2.1 Results'!AG196","v":12065428.074345363},{"$f":"'2.1 Results'!AH196","v":11866649.066943021},{"$f":"'2.1 Results'!AI196","v":11472968.766143961},{"$f":"'2.1 Results'!AJ196","v":11092348.94925767},{"$f":"'2.1 Results'!AK196","v":10724356.330087984},{"$f":"'2.1 Results'!AL196","v":10368571.996862318}]
["OPEX","Shipping",4552073938.7992353,{"$f":"'2.1 Results'!M200","v":0},{"$f":"'2.1 Results'!N200","v":265044842.73570794},{"$f":"'2.1 Results'!O200","v":256251885.8676987},{"$f":"'2.1 Results'!P200","v":247750638.46924424},{"$f":"'2.1 Results'!Q200","v":239531422.97500396},{"$f":"'2.1 Results'!R200","v":231584882.8763071},{"$f":"'2.1 Results'!S200","v":223901972.06998411},{"$f":"'2.1 Results'!T200","v":216473944.5605534},{"$f":"'2.1 Results'!U200","v":209292344.50404212},{"$f":"'2.1 Results'!V200","v":202348996.5821071},{"$f":"'2.1 Results'!W200","v":195635996.69549689},{"$f":"'2.1 Results'!X200","v":189145702.96626246},{"$f":"'2.1 Results'!Y200","v":182870727.03847173},{"$f":"'2.1 Results'!Z200","v":176803925.6675272},{"$f":"'2.1 Results'!AA200","v":170938392.58850968},{"$f":"'2.1 Results'!AB200","v":165267450.65429375},{"$f":"'2.1 Results'!AC200","v":159784644.23448306},{"$f":"'2.1 Results'!AD200","v":154483731.86651441},{"$f":"'2.1 Results'!AE200","v":149358679.15056372},{"$f":"'2.1 Results'!AF200","v":144403651.88016587},{"$f":"'2.1 Results'!AG200","v":139613009.40072909},{"$f":"'2.1 Results'!AH200","v":134981298.18838266},{"$f":"'2.1 Results'!AI200","v":130503245.64184859},{"$f":"'2.1 Results'!AJ200","v":126173754.08027071},{"$f":"'2.1 Results'!AK200","v":121987894.94016695},{"$f":"'2.1 Results'!AL200","v":117940903.16490075}]
["OPEX","Intermediate storage",299083412.27545309,{"$f":"'2.1 Results'!M206","v":0},{"$f":"'2.1 Results'!N206","v":17551466.996832442},{"$f":"'2.1 Results'!O206","v":16886936.822759364},{"$f":"'2.1 Results'!P206","v":16326706.691198627},{"$f":"'2.1 Results'!Q206","v":15785062.393386355},{"$f":"'2.1 Results'!R206","v":15188453.442732869},{"$f":"'2.1 Results'!S206","v":14684571.101030827},{"$f":"'2.1 Results'!T206","v":14197405.235119853},{"$f":"'2.1 Results'!U206","v":13726401.269973697},{"$f":"'2.1 Results'!V206","v":13271023.028789738},{"$f":"'2.1 Results'!W206","v":12841388.417697033},{"$f":"'2.1 Results'!X206","v":12415370.792465379},{"$f":"'2.1 Results'!Y206","v":12003486.453378851},{"$f":"'2.1 Results'!Z206","v":11605266.523645902},{"$f":"'2.1 Results'!AA206","v":11220257.681629213},{"$f":"'2.1 Results'!AB206","v":10848021.644797916},{"$f":"'2.1 Results'!AC206","v":10488134.670799883},{"$f":"'2.1 Results'!AD206","v":10140187.075086137},{"$f":"'2.1 Results'!AE206","v":9803782.7645382583},{"$f":"'2.1 Results'!AF206","v":9478538.7865677942},{"$f":"'2.1 Results'!AG206","v":9164084.8931745496},{"$f":"'2.1 Results'!AH206","v":8860063.1194673385},{"$f":"'2.1 Results'!AI206","v":8566127.3761674743},{"$f":"'2.1 Results'!AJ206","v":8281943.0556311123},{"$f":"'2.1 Results'!AK206","v":8007186.6509419288},{"$f":"'2.1 Results'!AL206","v":7741545.3876405386}]
["OPEX","Trucking",0,{"$f":"'2.1 Results'!M217","v":0},{"$f":"'2.1 Results'!N217","v":0},{"$f":"'2.1 Results'!O217","v":0},{"$f":"'2.1 Results'!P217","v":0},{"$f":"'2.1 Results'!Q217","v":0},{"$f":"'2.1 Results'!R217","v":0},{"$f":"'2.1 Results'!S217","v":0},{"$f":"'2.1 Results'!T217","v":0},{"$f":"'2.1 Results'!U217","v":0},{"$f":"'2.1 Results'!V217","v":0},{"$f":"'2.1 Results'!W217","v":0},{"$f":"'2.1 Results'!X217","v":0},{"$f":"'2.1 Results'!Y217","v":0},{"$f":"'2.1 Results'!Z217","v":0},{"$f":"'2.1 Results'!AA217","v":0},{"$f":"'2.1 Results'!AB217","v":0},{"$f":"'2.1 Results'!AC217","v":0},{"$f":"'2.1 Results'!AD217","v":0},{"$f":"'2.1 Results'!AE217","v":0},{"$f":"'2.1 Results'!AF217","v":0},{"$f":"'2.1 Results'!AG217","v":0},{"$f":"'2.1 Results'!AH217","v":0},{"$f":"'2.1 Results'!AI217","v":0},{"$f":"'2.1 Results'!AJ217","v":0},{"$f":"'2.1 Results'!AK217","v":0},{"$f":"'2.1 Results'!AL217","v":0}]
["OPEX","Conditioning",0,{"$f":"'2.1 Results'!M230","v":0},{"$f":"'2.1 Results'!N230","v":0},{"$f":"'2.1 Results'!O230","v":0},{"$f":"'2.1 Results'!P230","v":0},{"$f":"'2.1 Results'!Q230","v":0},{"$f":"'2.1 Results'!R230","v":0},{"$f":"'2.1 Results'!S230","v":0},{"$f":"'2.1 Results'!T230","v":0},{"$f":"'2.1 Results'!U230","v":0},{"$f":"'2.1 Results'!V230","v":0},{"$f":"'2.1 Results'!W230","v":0},{"$f":"'2.1 Results'!X230","v":0},{"$f":"'2.1 Results'!Y230","v":0},{"$f":"'2.1 Results'!Z230","v":0},{"$f":"'2.1 Results'!AA230","v":0},{"$f":"'2.1 Results'!AB230","v":0},{"$f":"'2.1 Results'!AC230","v":0},{"$f":"'2.1 Results'!AD230","v":0},{"$f":"'2.1 Results'!AE230","v":0},{"$f":"'2.1 Results'!AF230","v":0},{"$f":"'2.1 Results'!AG230","v":0},{"$f":"'2.1 Results'!AH230","v":0},{"$f":"'2.1 Results'!AI230","v":0},{"$f":"'2.1 Results'!AJ230","v":0},{"$f":"'2.1 Results'!AK230","v":0},{"$f":"'2.1 Results'!AL230","v":0}]
["OPEX","Booster station",0,{"$f":"'2.1 Results'!M243","v":0},{"$f":"'2.1 Results'!N243","v":0},{"$f":"'2.1 Results'!O243","v":0},{"$f":"'2.1 Results'!P243","v":0},{"$f":"'2.1 Results'!Q243","v":0},{"$f":"'2.1 Results'!R243","v":0},{"$f":"'2.1 Results'!S243","v":0},{"$f":"'2.1 Results'!T243","v":0},{"$f":"'2.1 Results'!U243","v":0},{"$f":"'2.1 Results'!V243","v":0},{"$f":"'2.1 Results'!W243","v":0},{"$f":"'2.1 Results'!X243","v":0},{"$f":"'2.1 Results'!Y243","v":0},{"$f":"'2.1 Results'!Z243","v":0},{"$f":"'2.1 Results'!AA243","v":0},{"$f":"'2.1 Results'!AB243","v":0},{"$f":"'2.1 Results'!AC243","v":0},{"$f":"'2.1 Results'!AD243","v":0},{"$f":"'2.1 Results'!AE243","v":0},{"$f":"'2.1 Results'!AF243","v":0},{"$f":"'2.1 Results'!AG243","v":0},{"$f":"'2.1 Results'!AH243","v":0},{"$f":"'2.1 Results'!AI243","v":0},{"$f":"'2.1 Results'!AJ243","v":0},{"$f":"'2.1 Results'!AK243","v":0},{"$f":"'2.1 Results'!AL243","v":0}]
[null,null,{"$f":"SUM(C104:C121)","v":14234022497.409391}]
[]
[]
["CO2 volumes","Nominal",{"$f":"SUM(D125:AC125)","v":58429250},{"$f":"'2.2 Model'!M8","v":0},{"$f":"'2.2 Model'!N8","v":2337170},{"$f":"'2.2 Model'!O8","v":2337170},{"$f":"'2.2 Model'!P8","v":2337170},{"$f":"'2.2 Model'!Q8","v":2337170},{"$f":"'2.2 Model'!R8","v":2337170},{"$f":"'2.2 Model'!S8","v":2337170},{"$f":"'2.2 Model'!T8","v":2337170},{"$f":"'2.2 Model'!U8","v":2337170},{"$f":"'2.2 Model'!V8","v":2337170},{"$f":"'2.2 Model'!W8","v":2337170},{"$f":"'2.2 Model'!X8","v":2337170},{"$f":"'2.2 Model'!Y8","v":2337170},{"$f":"'2.2 Model'!Z8","v":2337170},{"$f":"'2.2 Model'!AA8","v":2337170},{"$f":"'2.2 Model'!AB8","v":2337170},{"$f":"'2.2 Model'!AC8","v":2337170},{"$f":"'2.2 Model'!AD8","v":2337170},{"$f":"'2.2 Model'!AE8","v":2337170},{"$f":"'2.2 Model'!AF8","v":2337170},{"$f":"'2.2 Model'!AG8","v":2337170},{"$f":"'2.2 Model'!AH8","v":2337170},{"$f":"'2.2 Model'!AI8","v":2337170},{"$f":"'2.2 Model'!AJ8","v":2337170},{"$f":"'2.2 Model'!AK8","v":2337170},{"$f":"'2.2 Model'!AL8","v":2337170}]
["CO2 volumes","Discounted",{"$f":"SUM(D126:AC126)","v":29716247.380572941},{"$f":"D125/'2.1 Results'!M69","v":0},{"$f":"E125/'2.1 Results'!N69","v":2099836.0324341324},{"$f":"F125/'2.1 Results'!O69","v":1990365.9075205047},{"$f":"G125/'2.1 Results'!P69","v":1886602.7559436064},{"$f":"H125/'2.1 Results'!Q69","v":1788249.0577664517},{"$f":"I125/'2.1 Results'!R69","v":1695022.8035700964},{"$f":"J125/'2.1 Results'!S69","v":1606656.6858484328},{"$f":"K125/'2.1 Results'!T69","v":1522897.3325577562},{"$f":"L125/'2.1 Results'!U69","v":1443504.5806234656},{"$f":"M125/'2.1 Results'!V69","v":1368250.7873208204},{"$f":"N125/'2.1 Results'!W69","v":1296920.1775552803},{"$f":"O125/'2.1 Results'!X69","v":1229308.2251708817},{"$f":"P125/'2.1 Results'!Y69","v":1165221.0665126841},{"$f":"Q125/'2.1 Results'!Z69","v":1104474.944561786},{"$f":"R125/'2.1 Results'!AA69","v":1046895.6820490863},{"$f":"S125/'2.1 Results'!AB69","v":992318.18203704862},{"$f":"T125/'2.1 Results'!AC69","v":940585.95453748689},{"$f":"U125/'2.1 Results'!AD69","v":891550.66780804447},{"$f":"V125/'2.1 Results'!AE69","v":845071.72304080054},{"$f":"W125/'2.1 Results'!AF69","v":801015.85122350755},{"$f":"X125/'2.1 Results'!AG69","v":759256.73101754277},{"$f":"Y125/'2.1 Results'!AH69","v":719674.62655691267},{"$f":"Z125/'2.1 Results'!AI69","v":682156.04412977502},{"$f":"AA125/'2.1 Results'!AJ69","v":646593.40675808059},{"$f":"AB125/'2.1 Results'!AK69","v":612884.74574225652},{"$f":"AC125/'2.1 Results'!AL69","v":580933.40828649909}]
[]
[]
[]
[null,"CAPEX",{"$f":"SUM(C105:C111)/C126","v":83.199078849852228}]
[null,"OPEX",{"$f":"SUM(C112:C121)/C126","v":428.802092629789}]
[null,{"$f":"IF(A1=\"Dansk\",\"Indtægt\",\"Revenue\")","v":"Indtægt"},{"$f":"SUM(C104)/C126","v":-33.00319050594296}]
[null,"Levelized cost",{"$f":"SUM(C130:C132)","v":478.9979809736983}]
[]
[null,null,null,null,null,"CAPEX","OPEX"]
["CAPEX","Pipeline",{"$f":"C105/$C$126","v":24.883800626615074},null,{"$f":"$A$24","v":"Rørledning"},{"$f":"IFERROR(INDEX($C$136:$C$142,MATCH(I136,$B$136:$B$142,0)),0)","v":24.883800626615074},{"$f":"IFERROR(INDEX($C$145:$C$154,MATCH(I136,$B$145:$B$154,0)),0)","v":8.2638870063617613},null,"Pipeline"]
["CAPEX","Compression",{"$f":"C106/$C$126","v":0},null,{"$f":"$A$25","v":"Kompression"},{"$f":"IFERROR(INDEX($C$136:$C$142,MATCH(I137,$B$136:$B$142,0)),0)","v":0},{"$f":"IFERROR(INDEX($C$145:$C$154,MATCH(I137,$B$145:$B$154,0)),0)","v":0},null,"Compression"]
["CAPEX","Liquefaction",{"$f":"C107/$C$126","v":32.837426986366658},null,{"$f":"$A$26","v":"Fordråbning"},32.837426986366658,51.672755648149412,null,"Liquefaction"]
["CAPEX","Harbour facilities",1.4473012928179723,null,{"$f":"$A$27","v":"Permanent lagring"},0,193.74832475227157,null,"Permanent storage"]
["CAPEX","Intermediate storage",24.030549944052527,null,{"$f":"$A$28","v":"Havnefaciliteter"},1.4473012928179723,11.867799393051632,null,"Harbour facilities"]
["CAPEX","Conditioning",0,null,{"$f":"$A$29","v":"Skibstransport"},0,153.1846831297805,null,"Shipping"]
["CAPEX","Booster station",0,null,{"$f":"$A$30","v":"Mellemlager"},24.030549944052527,10.064642700174165,null,"Intermediate storage"]
[null,null,{"$f":"SUM(C136:C142)","v":83.199078849852242},null,{"$f":"$A$33","v":"Lastbiltransport"},0,0,null,"Trucking"]
[null,null,null,null,{"$f":"$A$31","v":"Konditionering"},0,0,null,"Conditioning"]
["OPEX","Pipeline",{"$f":"C112/$C$126","v":8.2638870063617613},null,{"$f":"$A$32","v":"Booster station"},0,0,null,"Booster station"]
["OPEX","Compression",{"$f":"C113/$C$126","v":0}]
["OPEX","Liquefaction",51.672755648149412]
["OPEX","Permanent storage",193.74832475227157]
["OPEX","Harbour facilities",11.867799393051632]
["OPEX","Shipping",153.1846831297805]
["OPEX","Intermediate storage",10.064642700174165]
["OPEX","Trucking",0]
["OPEX","Conditioning",0]
["OPEX","Booster station",0]

{"sheet":"MAPDATA","index":12,"n_rows":79,"n_cols":14,"rows_kept":79,"cut":false,"hidden":true,"merged":[]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$f":"'1.1 Interface'!G18","v":"Case 5"},"NPV",{"$f":"'2.2 Model'!K38","v":14234022497.409389}]
[null,"Levelized cost",{"$f":"'2.2 Model'!K45","v":478.9979809736983}]
[]
[null,"Emitters","Peakload (t/h)","Emissions (kt/year)",null,null,"Text"]
[null,{"$f":"'3.3 Emitters'!B11&\". \"&'3.3 Emitters'!C11","v":"E1. Biofos"},{"$f":"IF('3.3 Emitters'!D11=\"Yes\",ROUND('3.3 Emitters'!E11,1),0)","v":16.7},{"$f":"IF('3.3 Emitters'!D11=\"Yes\",ROUND('3.3 Emitters'!F11/1000,0),0)","v":12},null,1,"This scenario presents the results of having "]
[null,{"$f":"'3.3 Emitters'!B12&\". \"&'3.3 Emitters'!C12","v":"E2. Amagerværket (HOFOR)"},{"$f":"IF('3.3 Emitters'!D12=\"Yes\",ROUND('3.3 Emitters'!E12,1),0)","v":176},{"$f":"IF('3.3 Emitters'!D12=\"Yes\",ROUND('3.3 Emitters'!F12/1000,0),0)","v":820},null,2,{"$f":"INDEX(LISTS!L15:L20,MATCH(A2,LISTS!B15:B20,0))","v":"no compression with direction towards CMP. With no compressorstations, all pipelines are gas phase. This scenario has no connection to Havnsø, but includes facilities needed to ship out the CO2 from CMP."}]
[null,{"$f":"'3.3 Emitters'!B13&\". \"&'3.3 Emitters'!C13","v":"E3. Amager Bakke (ARC)"},{"$f":"IF('3.3 Emitters'!D13=\"Yes\",ROUND('3.3 Emitters'!E13,1),0)","v":76.5},{"$f":"IF('3.3 Emitters'!D13=\"Yes\",ROUND('3.3 Emitters'!F13/1000,0),0)","v":500},null,3,{"$f":"IF('3.3 Emitters'!D6=\"\",\"\",\"In addition to the illustrated emitters, the network also includes \"&'3.3 Emitters'!D6&\" that \"&IF(COUNTIF('3.3 Emitters'!E17:E26,\">0\")>1,\"are\",\"is\")&\" connected to the network via trucks.\")","v":""}]
[null,{"$f":"'3.3 Emitters'!B14&\". \"&'3.3 Emitters'!C14","v":"E4. Avedøre (Ørsted)"},{"$f":"IF('3.3 Emitters'!D14=\"Yes\",ROUND('3.3 Emitters'!E14,1),0)","v":25},{"$f":"IF('3.3 Emitters'!D14=\"Yes\",ROUND('3.3 Emitters'!F14/1000,0),0)","v":150},null,4,{"$f":"IF('2.1 Results'!E18>0,\"The network also includes import of CO2 into the network, with a total of \"&TEXT('2.1 Results'!E18,\"0.000\")&\" tons being imported in the time period. The CO2 is imported by \"&IF('1.1 Interface'!G25=\"Both\",\"both pipeline and ships.\",LOWER('1.1 Interface'!G25)&\".\"),\"\")","v":""}]
[null,{"$f":"'3.3 Emitters'!B15&\". \"&'3.3 Emitters'!C15","v":"E5. Vestforbrænding"},{"$f":"IF('3.3 Emitters'!D15=\"Yes\",ROUND('3.3 Emitters'!E15,1),0)","v":76.5},{"$f":"IF('3.3 Emitters'!D15=\"Yes\",ROUND('3.3 Emitters'!F15/1000,0),0)","v":506},null,5,{"$f":"\"The net present value (NPV) of the network is -\"&TEXT('2.1 Results'!E15,\"0.000\")&\" DKK with a total of \"&TEXT('2.1 Results'!E14,\"0.000\")&\" tons CO2 being transported in the time period.\"& \" This gives a levelized cost of \"&ROUND('2.1 Results'!E16,1)&\" DKK/ton.\"","v":"The net present value (NPV) of the network is -14.234.022.497 DKK with a total of 58.429.250 tons CO2 being transported in the time period. This gives a levelized cost of 479 DKK/ton."}]
[null,{"$f":"'3.3 Emitters'!B16&\". \"&'3.3 Emitters'!C16","v":"E6. ARGO"},{"$f":"IF('3.3 Emitters'!D16=\"Yes\",ROUND('3.3 Emitters'!E16,1),0)","v":41.7},{"$f":"IF('3.3 Emitters'!D16=\"Yes\",ROUND('3.3 Emitters'!F16/1000,0),0)","v":350}]
[null,"E7. Additional emitters",{"$f":"ROUND(SUM('3.3 Emitters'!E17:E26),1)","v":0},{"$f":"IF('3.3 Emitters'!D17=\"Yes\",ROUND('3.3 Emitters'!F17/1000,0),0)","v":0}]
[]
[]
[null,"Pipelines","ID","Capacity (t/h)","Length (km)","Peak load (t/h)","Inches","WT (mm)","Phase"]
[null,{"$f":"'3.1 Elements'!B7&\". \"&'3.1 Elements'!D7","v":"S1. Kræftværkshalvøen - Avedøreværket"},{"$f":"'3.1 Elements'!B7","v":"S1"},{"$f":"ROUND('3.1 Elements'!I7,1)","v":144.69999999999999},{"$f":"ROUND('3.1 Elements'!F7,1)","v":17.2},{"$f":"ROUND('3.1 Elements'!G7,1)","v":143.19999999999999},{"$f":"'4.1 Pipeline'!L10","v":"10\""},{"$f":"ROUND('3.1 Elements'!M7,1)","v":5.6},{"$f":"IF(J16=\"dense\",\"højtryks\",\"lavtryks\")","v":"lavtryks"},{"$f":"LOWER('3.1 Elements'!E7)","v":"gas"},null,"Retning",{"$f":"IF(OR(A2=\"Case 5\",A2=\"Case 6\"),\" CMP for udskibning til et offshore lager.\",\" Havnsø for lagring.\")","v":" CMP for udskibning til et offshore lager."},{"$f":"\"I dette notat præsenteres et scenarie for en potentiel fremtidig fælles infrastruktur for CO2 på Sjælland. Netværket vil indeholde de primære CO2-leverandører præsenteret på kortet nedenfor, og vil have retning mod\"&M16&\" Den overordnede konklusion fra analysen er, at der vil være klare skalafordele ved at etablere en fælles løsning, frem for individuelle løsninger. I dette scenarie vil der være en besparelse i levelized cost på ca. \"&ROUND(M17,0)&\" DKK/ton CO2 transporteret.\"","v":"I dette notat præsenteres et scenarie for en potentiel fremtidig fælles infrastruktur for CO2 på Sjælland. Netværket vil indeholde de primære CO2-leverandører præsenteret på kortet nedenfor, og vil have retning mod CMP for udskibning til et offshore lager. Den overordnede konklusion fra analysen er, at der vil være klare skalafordele ved at etablere en fælles løsning, frem for individuelle løsninger. I dette scenarie vil der være en besparelse i levelized cost på ca. 64 DKK/ton CO2 transporteret."}]
[null,{"$f":"'3.1 Elements'!B8&\". \"&'3.1 Elements'!D8","v":"S2. Avedøreværket - Intersection"},{"$f":"'3.1 Elements'!B8","v":"S2"},{"$f":"ROUND('3.1 Elements'!I8,1)","v":156.19999999999999},{"$f":"ROUND('3.1 Elements'!F8,1)","v":7.8},{"$f":"ROUND('3.1 Elements'!G8,1)","v":118.2},{"$f":"'4.1 Pipeline'!L11","v":"18\""},{"$f":"ROUND('3.1 Elements'!M8,1)","v":7.9},{"$f":"IF(J17=\"dense\",\"højtryks\",\"lavtryks\")","v":"lavtryks"},{"$f":"LOWER('3.1 Elements'!E8)","v":"gas"},null,"Besparelse",{"$f":"ROUND('3.4 0-scenario'!K43-'3.4 0-scenario'!M43,0)","v":64},{"$f":"\"Det præsenterede scenarie vil give en samlet omkostning på ca. \"&M21&\" mia. kr. i nutidsværdi over en 25-årig periode. Der vil i alt i periode blive transporteret \"&M20&\" mio. tons CO2 gennem netværket, hvilket vil medføre en gennemsnit årlig driftsomkostning på ca. \"&M19&\" mio. kr. og en etableringsomkostning på ca. \"&M18&\" mia. kr.\"","v":"Det præsenterede scenarie vil give en samlet omkostning på ca. 14,2 mia. kr. i nutidsværdi over en 25-årig periode. Der vil i alt i periode blive transporteret 58,4 mio. tons CO2 gennem netværket, hvilket vil medføre en gennemsnit årlig driftsomkostning på ca. 793 mio. kr. og en etableringsomkostning på ca. 2,6 mia. kr."}]
[null,{"$f":"'3.1 Elements'!B9&\". \"&'3.1 Elements'!D9","v":"S3. Vestforbrænding - Intersection"},{"$f":"'3.1 Elements'!B9","v":"S3"},{"$f":"ROUND('3.1 Elements'!I9,1)","v":142.6},{"$f":"ROUND('3.1 Elements'!F9,1)","v":7.6},{"$f":"ROUND('3.1 Elements'!G9,1)","v":76.5},{"$f":"'4.1 Pipeline'!L12","v":"8\""},{"$f":"ROUND('3.1 Elements'!M9,1)","v":5.6},"lavtryks",{"$f":"LOWER('3.1 Elements'!E9)","v":"gas"},null,"CapEx",{"$f":"ROUND('2.2 Model'!K130/1000000000,1)","v":2.6}]
[null,{"$f":"'3.1 Elements'!B10&\". \"&'3.1 Elements'!D10","v":"S4. Intersection - Compressorstation"},{"$f":"'3.1 Elements'!B10","v":"S4"},{"$f":"ROUND('3.1 Elements'!I10,1)","v":41.9},{"$f":"ROUND('3.1 Elements'!F10,1)","v":5.4},{"$f":"ROUND('3.1 Elements'!G10,1)","v":41.7},{"$f":"'4.1 Pipeline'!L13","v":"10\""},{"$f":"ROUND('3.1 Elements'!M10,1)","v":5.6},"lavtryks",{"$f":"LOWER('3.1 Elements'!E10)","v":"gas"},null,"Årlige OpEx",{"$f":"ROUND(AVERAGE('2.2 Model'!N190:AL190)/1000000,0)","v":793}]
[null,{"$f":"'3.1 Elements'!B11&\". \"&'3.1 Elements'!D11","v":"S5. Compressorstation - ARGO"},{"$f":"'3.1 Elements'!B11","v":"S5"},{"$f":"ROUND('3.1 Elements'!I11,1)","v":43.9},{"$f":"ROUND('3.1 Elements'!F11,1)","v":11.5},{"$f":"ROUND('3.1 Elements'!G11,1)","v":41.7},{"$f":"'4.1 Pipeline'!L14","v":"10\""},{"$f":"ROUND('3.1 Elements'!M11,1)","v":5.6},"lavtryks",{"$f":"LOWER('3.1 Elements'!E11)","v":"gas"},null,"CO2 mængder",{"$f":"ROUND('2.1 Results'!E14/1000000,1)","v":58.4}]
[null,{"$f":"'3.1 Elements'!B12&\". \"&'3.1 Elements'!D12","v":"S6. ARGO - Intersection"},{"$f":"'3.1 Elements'!B12","v":"S6"},{"$f":"ROUND('3.1 Elements'!I12,1)","v":43.9},{"$f":"ROUND('3.1 Elements'!F12,1)","v":3.2},{"$f":"ROUND('3.1 Elements'!G12,1)","v":41.7},{"$f":"'4.1 Pipeline'!L15","v":"10\""},{"$f":"ROUND('3.1 Elements'!M12,1)","v":5.6},"lavtryks",{"$f":"LOWER('3.1 Elements'!E12)","v":"gas"},null,"NPV",{"$f":"ROUND('2.1 Results'!E15/1000000000,1)","v":14.2}]
[null,{"$f":"'3.1 Elements'!B13&\". \"&'3.1 Elements'!D13","v":"S7. Intersection - Havnsø"},{"$f":"'3.1 Elements'!B13","v":"S7"},{"$f":"ROUND('3.1 Elements'!I13,1)","v":0},{"$f":"ROUND('3.1 Elements'!F13,1)","v":55.8},{"$f":"ROUND('3.1 Elements'!G13,1)","v":0},{"$f":"'4.1 Pipeline'!L16","v":{"$error":"#N/A"}},{"$f":"ROUND('3.1 Elements'!M13,1)","v":0},"lavtryks",{"$f":"LOWER('3.1 Elements'!E13)","v":"not relevant"}]
[]
[]
[]
[null,"Compressors","Capacity (t/h)"]
[null,"C-1",{"$f":"IFERROR(ROUND(INDEX('3.1 Elements'!$E$22:$E$25,MATCH($B27,'3.1 Elements'!$B$22:$B$25,0)),1),0)","v":0}]
[null,"C-2",{"$f":"IFERROR(ROUND(INDEX('3.1 Elements'!$E$22:$E$25,MATCH($B28,'3.1 Elements'!$B$22:$B$25,0)),1),0)","v":0}]
[null,"C-3",{"$f":"IFERROR(ROUND(INDEX('3.1 Elements'!$E$22:$E$25,MATCH($B29,'3.1 Elements'!$B$22:$B$25,0)),1),0)","v":0}]
[null,"C-E1",{"$f":"IFERROR(ROUND(INDEX('3.1 Elements'!$E$22:$E$25,MATCH($B30,'3.1 Elements'!$B$22:$B$25,0)),1),0)","v":0}]
[null,"C-E4",{"$f":"IFERROR(ROUND(INDEX('3.1 Elements'!$E$22:$E$25,MATCH($B31,'3.1 Elements'!$B$22:$B$25,0)),1),0)","v":0}]
[null,"C-E5",{"$f":"IFERROR(ROUND(INDEX('3.1 Elements'!$E$22:$E$25,MATCH($B32,'3.1 Elements'!$B$22:$B$25,0)),1),0)","v":0}]
[null,"C-E6",{"$f":"IFERROR(ROUND(INDEX('3.1 Elements'!$E$22:$E$25,MATCH($B33,'3.1 Elements'!$B$22:$B$25,0)),1),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"top"]
[null,"left"]

{"sheet":"3. Calculations ->","index":13,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["Cover page"]
["3. Calculations"]

{"sheet":"3.1 Elements","index":14,"n_rows":65,"n_cols":18,"rows_kept":65,"cut":false,"hidden":false,"merged":[[61,8,61,9],[19,8,19,9]]}
[]
[null,"Elements"]
[]
[null,"Elements"]
[]
[null,"ID","Applicable","Route","Phase","Length (km)","Actual peak load[t/h]","Peakload calculated","Capacity (t/h)","CAPEX [DKK]","ID [mm]","OD [mm]","WT [mm]",null,"Status"]
[null,"S1",{"$f":"IF(H7=0,\"No\",\"Yes\")","v":"Yes"},"Kræftværkshalvøen - Avedøreværket",{"$f":"IF(H7=0,\"Not relevant\",INDEX('3.2 Scenarios'!$D$5:$I$11,MATCH($B7,'3.2 Scenarios'!$C$5:$C$11,0),MATCH('1.1 Interface'!$G$18,'3.2 Scenarios'!$D$4:$I$4,0)))","v":"Gas"},17.2,{"$f":"'3.3 Emitters'!F64","v":143.19999999999999},{"$f":"'3.3 Emitters'!F55","v":143.19999999999999},{"$f":"'4.1 Pipeline'!F10","v":144.70519632364881},{"$f":"'4.1 Pipeline'!G10","v":320515468.12884432},{"$f":"'4.1 Pipeline'!H10","v":261.90000000000003},{"$f":"'4.1 Pipeline'!I10","v":273.10000000000002},{"$f":"'4.1 Pipeline'!J10","v":5.6},null,{"$f":"'4.1 Pipeline'!M10","v":"OK"},null,null,{"$f":"J7/H7/F7","v":130130.02960928137}]
[null,"S2","Yes","Avedøreværket - Intersection",{"$f":"IF(H8=0,\"Not relevant\",INDEX('3.2 Scenarios'!$D$5:$I$11,MATCH($B8,'3.2 Scenarios'!$C$5:$C$11,0),MATCH('1.1 Interface'!$G$18,'3.2 Scenarios'!$D$4:$I$4,0)))","v":"Gas"},7.8,{"$f":"'3.3 Emitters'!F65","v":118.2},{"$f":"'3.3 Emitters'!F56","v":118.2},{"$f":"'4.1 Pipeline'!F11","v":156.16988781279574},{"$f":"'4.1 Pipeline'!G11","v":156473840},{"$f":"'4.1 Pipeline'!H11","v":441.2},{"$f":"'4.1 Pipeline'!I11","v":457},{"$f":"'4.1 Pipeline'!J11","v":7.9},null,{"$f":"'4.1 Pipeline'!M11","v":"OK"},null,null,{"$f":"J8/H8/F8","v":169718.6862770619}]
[null,"S3","Yes","Vestforbrænding - Intersection",{"$f":"IF(H9=0,\"Not relevant\",INDEX('3.2 Scenarios'!$D$5:$I$11,MATCH($B9,'3.2 Scenarios'!$C$5:$C$11,0),MATCH('1.1 Interface'!$G$18,'3.2 Scenarios'!$D$4:$I$4,0)))","v":"Gas"},7.6,{"$f":"'3.3 Emitters'!F66","v":76.5},{"$f":"'3.3 Emitters'!F57","v":76.5},{"$f":"'4.1 Pipeline'!F12","v":142.63256485281426},{"$f":"'4.1 Pipeline'!G12","v":68232981.034201309},{"$f":"'4.1 Pipeline'!H12","v":207.9},{"$f":"'4.1 Pipeline'!I12","v":219.1},{"$f":"'4.1 Pipeline'!J12","v":5.6},null,{"$f":"'4.1 Pipeline'!M12","v":"OK"},null,null,117359.78850051826]
[null,"S4","Yes","Intersection - Compressorstation",{"$f":"IF(H10=0,\"Not relevant\",INDEX('3.2 Scenarios'!$D$5:$I$11,MATCH($B10,'3.2 Scenarios'!$C$5:$C$11,0),MATCH('1.1 Interface'!$G$18,'3.2 Scenarios'!$D$4:$I$4,0)))","v":"Gas"},5.4,{"$f":"'3.3 Emitters'!F67","v":41.7},{"$f":"'3.3 Emitters'!F58","v":41.7},{"$f":"'4.1 Pipeline'!F13","v":41.916829921019705},{"$f":"'4.1 Pipeline'!G13","v":61371464.825227961},{"$f":"'4.1 Pipeline'!H13","v":261.90000000000003},{"$f":"'4.1 Pipeline'!I13","v":273.10000000000002},{"$f":"'4.1 Pipeline'!J13","v":5.6},null,{"$f":"'4.1 Pipeline'!M13","v":"OK"},null,null,272544.0306653697]
[null,"S5","Yes","Compressorstation - ARGO",{"$f":"IF(H11=0,\"Not relevant\",INDEX('3.2 Scenarios'!$D$5:$I$11,MATCH($B11,'3.2 Scenarios'!$C$5:$C$11,0),MATCH('1.1 Interface'!$G$18,'3.2 Scenarios'!$D$4:$I$4,0)))","v":"Gas"},11.5,{"$f":"'3.3 Emitters'!F68","v":41.7},{"$f":"'3.3 Emitters'!F59","v":41.7},{"$f":"'4.1 Pipeline'!F14","v":43.855931136368362},{"$f":"'4.1 Pipeline'!G14","v":123367907.54609023},{"$f":"'4.1 Pipeline'!H14","v":261.90000000000003},{"$f":"'4.1 Pipeline'!I14","v":273.10000000000002},{"$f":"'4.1 Pipeline'!J14","v":5.6},null,{"$f":"'4.1 Pipeline'!M14","v":"OK"},null,null,257257.65310413978]
[null,"S6","Yes","ARGO - Intersection",{"$f":"IF(H12=0,\"Not relevant\",INDEX('3.2 Scenarios'!$D$5:$I$11,MATCH($B12,'3.2 Scenarios'!$C$5:$C$11,0),MATCH('1.1 Interface'!$G$18,'3.2 Scenarios'!$D$4:$I$4,0)))","v":"Gas"},3.2,{"$f":"'3.3 Emitters'!F69","v":41.7},{"$f":"'3.3 Emitters'!F60","v":41.7},{"$f":"'4.1 Pipeline'!F15","v":43.855931136368362},{"$f":"'4.1 Pipeline'!G15","v":34864906.921286836},{"$f":"'4.1 Pipeline'!H15","v":261.90000000000003},{"$f":"'4.1 Pipeline'!I15","v":273.10000000000002},{"$f":"'4.1 Pipeline'!J15","v":5.6},null,{"$f":"'4.1 Pipeline'!M15","v":"OK"},null,null,261277.77968590253]
[null,"S7","No","Intersection - Havnsø",{"$f":"IF(H13=0,\"Not relevant\",INDEX('3.2 Scenarios'!$D$5:$I$11,MATCH($B13,'3.2 Scenarios'!$C$5:$C$11,0),MATCH('1.1 Interface'!$G$18,'3.2 Scenarios'!$D$4:$I$4,0)))","v":"Not relevant"},55.8,{"$f":"'3.3 Emitters'!F70","v":0},{"$f":"'3.3 Emitters'!F61","v":0},{"$f":"'4.1 Pipeline'!F16","v":0},{"$f":"'4.1 Pipeline'!G16","v":0},{"$f":"'4.1 Pipeline'!H16","v":0},{"$f":"'4.1 Pipeline'!I16","v":0},{"$f":"'4.1 Pipeline'!J16","v":0},null,{"$f":"'4.1 Pipeline'!M16","v":"OK"},null,null,{"$error":"#DIV/0!"}]
[]
[]
[null,"Compressor stations"]
[]
[null,"Selected case:",null,{"$f":"IF(D22=\"\",TEXT!C154,D22&IF(D23=\"\",\"\",IF(D24=\"\",\" \"&TEXT!C153&\" \",\", \")&D23&IF(D24=\"\",\"\",IF(D25=\"\",\" \"&TEXT!C153&\" \",\", \")&D24&IF(D25=\"\",\"\",\" \"&TEXT!C153&\" \"&D25))))","v":"Ingen kompressorstationer"}]
[null,{"$f":"'1.1 Interface'!G18","v":"Case 5"}]
[null,null,null,null,null,null,null,null,"Note: When running full capacity"]
[null,"ID","Section","Location","Peakload [t/h]","Receiving barg","Capacity [kg/s]","TEC (mDKK)","Compression power [MW]","Compression cooling [MW]"]
[null,{"$f":"IF($B$19=\"Case 1\",B31,\nIF($B$19=\"Case 2\",B38,\nIF($B$19=\"Case 3\",B45,\nIF(OR($B$19=\"Case 4\",$B$19=\"Case 6\"),B52,\nIF($B$19=\"Case 6\",\"\",\"\")))))","v":""},{"$f":"IF($B$19=\"Case 1\",C31,\nIF($B$19=\"Case 2\",C38,\nIF($B$19=\"Case 3\",C45,\nIF(OR($B$19=\"Case 4\",$B$19=\"Case 6\"),C52,\nIF($B$19=\"Case 6\",\"\",\"\")))))","v":""},"",{"$f":"IF($B$19=\"Case 1\",E31,\nIF($B$19=\"Case 2\",E38,\nIF($B$19=\"Case 3\",E45,\nIF(OR($B$19=\"Case 4\",$B$19=\"Case 6\"),E52,\nIF($B$19=\"Case 6\",\"\",\"\")))))","v":""},"",{"$f":"IFERROR(IF(E22*'1.2 Assumptions'!$E$17=0,\"\",E22*'1.2 Assumptions'!$E$17),\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$13:$F$14,MATCH('3.1 Elements'!F22,'4.2 Compression'!$D$13:$D$14,0))+INDEX('4.2 Compression'!$G$13:$G$14,MATCH('3.1 Elements'!F22,'4.2 Compression'!$D$13:$D$14,0))*('3.1 Elements'!G22^INDEX('4.2 Compression'!$H$13:$H$14,MATCH('3.1 Elements'!F22,'4.2 Compression'!$D$13:$D$14,0))))*'1.2 Assumptions'!$E$15,\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$33:$F$34,MATCH('3.1 Elements'!F22,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH('3.1 Elements'!F22,'4.2 Compression'!$D$33:$D$34,0))*('3.1 Elements'!G22^INDEX('4.2 Compression'!$H$33:$H$34,MATCH('3.1 Elements'!F22,'4.2 Compression'!$D$33:$D$34,0)))),\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$47:$F$48,MATCH('3.1 Elements'!F22,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH('3.1 Elements'!F22,'4.2 Compression'!$D$47:$D$48,0))*('3.1 Elements'!G22^INDEX('4.2 Compression'!$H$47:$H$48,MATCH('3.1 Elements'!F22,'4.2 Compression'!$D$47:$D$48,0))))/1000,\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$47:$F$48,MATCH('3.1 Elements'!G22,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH('3.1 Elements'!G22,'4.2 Compression'!$D$47:$D$48,0))*('3.1 Elements'!H22^INDEX('4.2 Compression'!$H$47:$H$48,MATCH('3.1 Elements'!G22,'4.2 Compression'!$D$47:$D$48,0))))/1000,\"\")","v":""}]
[null,{"$f":"IF($B$19=\"Case 1\",B32,\nIF($B$19=\"Case 2\",B39,\nIF($B$19=\"Case 3\",\"\",\nIF(OR($B$19=\"Case 4\",$B$19=\"Case 6\"),B53,\nIF($B$19=\"Case 6\",\"\",\"\")))))","v":""},{"$f":"IF($B$19=\"Case 1\",C32,\nIF($B$19=\"Case 2\",C39,\nIF($B$19=\"Case 3\",\"\",\nIF(OR($B$19=\"Case 4\",$B$19=\"Case 6\"),C53,\nIF($B$19=\"Case 6\",\"\",\"\")))))","v":""},"","","",{"$f":"IFERROR(IF(E23*'1.2 Assumptions'!$E$17=0,\"\",E23*'1.2 Assumptions'!$E$17),\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$13:$F$14,MATCH('3.1 Elements'!F23,'4.2 Compression'!$D$13:$D$14,0))+INDEX('4.2 Compression'!$G$13:$G$14,MATCH('3.1 Elements'!F23,'4.2 Compression'!$D$13:$D$14,0))*('3.1 Elements'!G23^INDEX('4.2 Compression'!$H$13:$H$14,MATCH('3.1 Elements'!F23,'4.2 Compression'!$D$13:$D$14,0))))*'1.2 Assumptions'!$E$15,\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$33:$F$34,MATCH('3.1 Elements'!F23,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH('3.1 Elements'!F23,'4.2 Compression'!$D$33:$D$34,0))*('3.1 Elements'!G23^INDEX('4.2 Compression'!$H$33:$H$34,MATCH('3.1 Elements'!F23,'4.2 Compression'!$D$33:$D$34,0)))),\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$47:$F$48,MATCH('3.1 Elements'!F23,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH('3.1 Elements'!F23,'4.2 Compression'!$D$47:$D$48,0))*('3.1 Elements'!G23^INDEX('4.2 Compression'!$H$47:$H$48,MATCH('3.1 Elements'!F23,'4.2 Compression'!$D$47:$D$48,0))))/1000,\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$47:$F$48,MATCH('3.1 Elements'!G23,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH('3.1 Elements'!G23,'4.2 Compression'!$D$47:$D$48,0))*('3.1 Elements'!H23^INDEX('4.2 Compression'!$H$47:$H$48,MATCH('3.1 Elements'!G23,'4.2 Compression'!$D$47:$D$48,0))))/1000,\"\")","v":""}]
[null,{"$f":"IF($B$19=\"Case 2\",B40,\nIF(OR($B$19=\"Case 4\",$B$19=\"Case 6\"),B54,\"\"))","v":""},{"$f":"IF($B$19=\"Case 2\",C40,\nIF(OR($B$19=\"Case 4\",$B$19=\"Case 6\"),C54,\"\"))","v":""},"","","",{"$f":"IFERROR(IF(E24*'1.2 Assumptions'!$E$17=0,\"\",E24*'1.2 Assumptions'!$E$17),\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$13:$F$14,MATCH('3.1 Elements'!F24,'4.2 Compression'!$D$13:$D$14,0))+INDEX('4.2 Compression'!$G$13:$G$14,MATCH('3.1 Elements'!F24,'4.2 Compression'!$D$13:$D$14,0))*('3.1 Elements'!G24^INDEX('4.2 Compression'!$H$13:$H$14,MATCH('3.1 Elements'!F24,'4.2 Compression'!$D$13:$D$14,0))))*'1.2 Assumptions'!$E$15,\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$33:$F$34,MATCH('3.1 Elements'!F24,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH('3.1 Elements'!F24,'4.2 Compression'!$D$33:$D$34,0))*('3.1 Elements'!G24^INDEX('4.2 Compression'!$H$33:$H$34,MATCH('3.1 Elements'!F24,'4.2 Compression'!$D$33:$D$34,0)))),\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$47:$F$48,MATCH('3.1 Elements'!F24,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH('3.1 Elements'!F24,'4.2 Compression'!$D$47:$D$48,0))*('3.1 Elements'!G24^INDEX('4.2 Compression'!$H$47:$H$48,MATCH('3.1 Elements'!F24,'4.2 Compression'!$D$47:$D$48,0))))/1000,\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$47:$F$48,MATCH('3.1 Elements'!G24,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH('3.1 Elements'!G24,'4.2 Compression'!$D$47:$D$48,0))*('3.1 Elements'!H24^INDEX('4.2 Compression'!$H$47:$H$48,MATCH('3.1 Elements'!G24,'4.2 Compression'!$D$47:$D$48,0))))/1000,\"\")","v":""}]
[null,{"$f":"IF(OR($B$19=\"Case 4\",$B$19=\"Case 6\"),B55,\"\")","v":""},{"$f":"IF(OR($B$19=\"Case 4\",$B$19=\"Case 6\"),C55,\"\")","v":""},"","","",{"$f":"IFERROR(IF(E25*'1.2 Assumptions'!$E$17=0,\"\",E25*'1.2 Assumptions'!$E$17),\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$13:$F$14,MATCH('3.1 Elements'!F25,'4.2 Compression'!$D$13:$D$14,0))+INDEX('4.2 Compression'!$G$13:$G$14,MATCH('3.1 Elements'!F25,'4.2 Compression'!$D$13:$D$14,0))*('3.1 Elements'!G25^INDEX('4.2 Compression'!$H$13:$H$14,MATCH('3.1 Elements'!F25,'4.2 Compression'!$D$13:$D$14,0))))*'1.2 Assumptions'!$E$15,\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$33:$F$34,MATCH('3.1 Elements'!F25,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH('3.1 Elements'!F25,'4.2 Compression'!$D$33:$D$34,0))*('3.1 Elements'!G25^INDEX('4.2 Compression'!$H$33:$H$34,MATCH('3.1 Elements'!F25,'4.2 Compression'!$D$33:$D$34,0)))),\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$47:$F$48,MATCH('3.1 Elements'!F25,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH('3.1 Elements'!F25,'4.2 Compression'!$D$47:$D$48,0))*('3.1 Elements'!G25^INDEX('4.2 Compression'!$H$47:$H$48,MATCH('3.1 Elements'!F25,'4.2 Compression'!$D$47:$D$48,0))))/1000,\"\")","v":""},{"$f":"IFERROR((INDEX('4.2 Compression'!$F$47:$F$48,MATCH('3.1 Elements'!G25,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH('3.1 Elements'!G25,'4.2 Compression'!$D$47:$D$48,0))*('3.1 Elements'!H25^INDEX('4.2 Compression'!$H$47:$H$48,MATCH('3.1 Elements'!G25,'4.2 Compression'!$D$47:$D$48,0))))/1000,\"\")","v":""}]
[]
[null,"Scenarios"]
[]
[null,"Case 1: Compressor station at Høje Taastrup"]
[null,"ID","Section","Location","Peakload [t/h]","Receiving barg"]
[null,"C-1",null,"Høje Taastrup",{"$f":"'3.3 Emitters'!F77+'3.3 Emitters'!F78+'3.3 Emitters'!F79+'3.3 Emitters'!F80+'3.3 Emitters'!F81","v":370.7},20]
[null,"C-E6",null,"ARGO",{"$f":"'3.3 Emitters'!F82","v":41.7},30]
[]
[]
[]
[null,"Case 2: Compressor station at Avedøre"]
[null,"ID","Section","Location","Peakload [t/h]","Receiving barg"]
[null,"C-2",null,"Avedøre",{"$f":"'3.3 Emitters'!F77+'3.3 Emitters'!F78+'3.3 Emitters'!F79+'3.3 Emitters'!F80","v":294.2},20]
[null,"C-E5",null,"Vestforbrænding",{"$f":"'3.3 Emitters'!F81","v":76.5},30]
[null,"C-E6",null,"ARGO",{"$f":"'3.3 Emitters'!F82","v":41.7},30]
[]
[]
[null,"Case 3: Compressor station West of ARGO"]
[null,"ID","Section","Location","Peakload [t/h]","Receiving barg"]
[null,"C-3",null,"West of ARGO",{"$f":"'3.3 Emitters'!F77+'3.3 Emitters'!F78+'3.3 Emitters'!F79+'3.3 Emitters'!F80+'3.3 Emitters'!F81+'3.3 Emitters'!F82","v":412.4},20]
[]
[]
[]
[]
[null,"Case 4 and 6: Compressor station at each emitter"]
[null,"ID","Section","Location","Peakload [t/h]","Receiving barg"]
[null,"C-E1",null,"Kræftværkshalvøen",{"$f":"'3.3 Emitters'!F77+'3.3 Emitters'!F78+'3.3 Emitters'!F79","v":269.2},30]
[null,"C-E4",null,"Avedøreværket",{"$f":"'3.3 Emitters'!F80","v":25},30]
[null,"C-E5",null,"Vestforbrænding",{"$f":"'3.3 Emitters'!F81","v":76.5},30]
[null,"C-E6",null,"ARGO",{"$f":"'3.3 Emitters'!F82","v":41.7},30]
[]
[]
[null,"Liquefaction"]
[]
[null,"Selected case:"]
[null,{"$f":"'1.1 Interface'!G18","v":"Case 5"}]
[null,null,null,null,null,null,"Note: Capacity include vapor reliquefaction",null,"Note: When running full capacity"]
[null,"Case",null,"Location","Peakload [t/h]","Receiving barg","Capacity [kg/s]","TEC (mDKK)","Compression power [MW]","Cooling duty [MW]","Comment"]
[null,"Case 5",null,"CMP",{"$f":"SUMIFS('3.3 Emitters'!$E$9:$E$26,'3.3 Emitters'!$G$9:$G$26,\"<>CMP\",'3.3 Emitters'!$D$9:$D$26,\"Yes\")","v":412.4},20,{"$f":"(E64*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$15)","v":119.13777777777779},{"$f":"(INDEX('4.3 Liquefaction'!$F$13:$F$14,MATCH('3.1 Elements'!F64,'4.3 Liquefaction'!$D$13:$D$14,0))+INDEX('4.3 Liquefaction'!$G$13:$G$14,MATCH('3.1 Elements'!F64,'4.3 Liquefaction'!$D$13:$D$14,0))*('3.1 Elements'!G64^INDEX('4.3 Liquefaction'!$H$13:$H$14,MATCH('3.1 Elements'!F64,'4.3 Liquefaction'!$D$13:$D$14,0))))*(1+'4.3 Liquefaction'!$D$16)/1000000*'1.2 Assumptions'!$E$15","v":1009.2886121275823},{"$f":"(G64*INDEX('4.3 Liquefaction'!$G$42:$G$43,MATCH(F64,'4.3 Liquefaction'!$D$42:$D$43,0)))/1000","v":22.101249155555557},{"$f":"(G64*INDEX('4.3 Liquefaction'!$G$60:$G$61,MATCH(F64,'4.3 Liquefaction'!$D$60:$D$61,0)))/1000","v":64.162841599999993},{"$f":"\"Capacity at \"&ROUND(E64,2)&\" t/h to \"&'4.3 Liquefaction'!$D$5&\" with \"&LOWER('4.3 Liquefaction'!$D$6)","v":"Capacity at 412,4 t/h to 15 barg with spare compression train"}]
[null,"Case 6",null,"CMP",{"$f":"SUMIFS('3.3 Emitters'!$E$9:$E$26,'3.3 Emitters'!$G$9:$G$26,\"<>CMP\",'3.3 Emitters'!$D$9:$D$26,\"Yes\")","v":412.4},100,{"$f":"(E65*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$15)","v":119.13777777777779},{"$f":"(INDEX('4.3 Liquefaction'!$F$13:$F$14,MATCH('3.1 Elements'!F65,'4.3 Liquefaction'!$D$13:$D$14,0))+INDEX('4.3 Liquefaction'!$G$13:$G$14,MATCH('3.1 Elements'!F65,'4.3 Liquefaction'!$D$13:$D$14,0))*('3.1 Elements'!G65^INDEX('4.3 Liquefaction'!$H$13:$H$14,MATCH('3.1 Elements'!F65,'4.3 Liquefaction'!$D$13:$D$14,0))))*(1+'4.3 Liquefaction'!$D$16)/1000000*'1.2 Assumptions'!$E$15","v":565.25952323809349},{"$f":"(G65*INDEX('4.3 Liquefaction'!$G$42:$G$43,MATCH(F65,'4.3 Liquefaction'!$D$42:$D$43,0)))/1000","v":9.4738360888888895},{"$f":"(G65*INDEX('4.3 Liquefaction'!$G$60:$G$61,MATCH(F65,'4.3 Liquefaction'!$D$60:$D$61,0)))/1000","v":28.196337866666667},{"$f":"\"Capacity at \"&ROUND(E65,2)&\" t/h to \"&'4.3 Liquefaction'!$D$5&\" with \"&LOWER('4.3 Liquefaction'!$D$6)","v":"Capacity at 412,4 t/h to 15 barg with spare compression train"}]

{"sheet":"3.2 Scenarios","index":15,"n_rows":21,"n_cols":29,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Scenarios"]
[]
[null,"Elements","ID","Case 1","Case 2","Case 3","Case 4","Case 5","Case 6"]
[null,{"$f":"'3.1 Elements'!D7","v":"Kræftværkshalvøen - Avedøreværket"},"S1","Gas","Gas","Gas","Dense","Gas","Dense"]
[null,{"$f":"'3.1 Elements'!D8","v":"Avedøreværket - Intersection"},"S2","Gas","Dense","Gas","Dense","Gas","Dense"]
[null,{"$f":"'3.1 Elements'!D9","v":"Vestforbrænding - Intersection"},"S3","Gas","Dense","Gas","Dense","Gas","Dense"]
[null,{"$f":"'3.1 Elements'!D10","v":"Intersection - Compressorstation"},"S4","Gas","Dense","Gas","Dense","Gas","Dense"]
[null,{"$f":"'3.1 Elements'!D11","v":"Compressorstation - ARGO"},"S5","Dense","Dense","Gas","Dense","Gas","Dense"]
[null,{"$f":"'3.1 Elements'!D12","v":"ARGO - Intersection"},"S6","Dense","Dense","Gas","Dense","Gas","Dense"]
[null,{"$f":"'3.1 Elements'!D13","v":"Intersection - Havnsø"},"S7","Dense","Dense","Dense","Dense","Not relevant","Not relevant"]
[]
[]
[null,"Electricity price ",null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,"Scenario",{"$f":"'1.1 Interface'!G124","v":"Annual price forecast"}]
[]
[null,"Applied price","DKK/MWh",{"$f":"INDEX(D$20:D$21,MATCH($C$16,$B$20:$B$21,0))","v":682.43},{"$f":"INDEX(E$20:E$21,MATCH($C$16,$B$20:$B$21,0))","v":682.43},483.11,483.11,483.11,287.55,287.55,287.55,287.55,287.55,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31]
[]
[null,"Fixed price","DKK/MWh",{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607},{"$f":"'1.1 Interface'!$G$126","v":607}]
[null,"Annual price forecast","DKK/MWh",{"$f":"TRANSPOSE('1.2 Assumptions'!E38:E63)","v":682.43},682.43,483.11,483.11,483.11,287.55,287.55,287.55,287.55,287.55,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31,321.31]

{"sheet":"3.3 Emitters","index":16,"n_rows":196,"n_cols":83,"rows_kept":196,"cut":false,"hidden":false,"merged":[[72,68,72,74],[72,60,72,66],[99,34,99,40],[99,42,99,48],[99,50,99,56],[72,34,72,40],[72,50,72,56],[72,42,72,48]]}
[]
[null,"Emitter data"]
[]
[null,"Input (t/h)"]
[]
[null,"Additional emitters include:",null,{"$f":"IF(E17>0,C17,\"\")&IF(E18>0,\", \"&C18,\"\")&IF(E19>0,\", \"&C19,\"\")&IF(E20>0,\", \"&C20,\"\")&IF(E21>0,\", \"&C21,\"\")&IF(E22>0,\", \"&C22,\"\")&IF(E23>0,\", \"&C23,\"\")&IF(E24>0,\", \"&C24,\"\")&IF(E25>0,\", \"&C25,\"\")&IF(E26>0,\", \"&C26,\"\")","v":""}]
[]
[null,"Emitter",null,"Include?","Peak load","Captured CO2 per year","Connection point","Start year","End year"]
[null,"I1","Import by pipeline",{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 5\",'1.1 Interface'!$G$18=\"Case 6\"),\"No\",IF(AND('1.1 Interface'!G23=\"Yes\",OR('1.1 Interface'!G25=\"Pipeline\",'1.1 Interface'!G25=\"Both\")),\"Yes\",\"No\"))","v":"No"},{"$f":"IF(D9=\"Yes\",'1.1 Interface'!G29,0)","v":0},{"$f":"IF(D9=\"Yes\",'1.1 Interface'!G31,0)","v":0},null,{"$f":"IF(D9=\"Yes\",'1.1 Interface'!G35,0)","v":0},{"$f":"IF(D9=\"Yes\",'1.1 Interface'!G37,0)","v":0}]
[null,"I2","Import by ship",{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 5\",'1.1 Interface'!$G$18=\"Case 6\"),\"No\",IF(AND('1.1 Interface'!G23=\"Yes\",OR('1.1 Interface'!G25=\"Ship\",'1.1 Interface'!G25=\"Both\")),\"Yes\",\"No\"))","v":"No"},{"$f":"IF(D10=\"Yes\",F10/8760,0)","v":0},{"$f":"IF(D10=\"Yes\",'1.1 Interface'!G47,0)","v":0},null,{"$f":"IF(D10=\"Yes\",'1.1 Interface'!G49,0)","v":0},{"$f":"IF(D10=\"Yes\",'1.1 Interface'!G51,0)","v":0}]
[null,"E1",{"$f":"'1.1 Interface'!D137","v":"Biofos"},{"$f":"'1.1 Interface'!E137","v":"Yes"},{"$f":"'1.1 Interface'!F137","v":16.7},{"$f":"'1.1 Interface'!G137","v":11514},null,{"$f":"'1.1 Interface'!J137","v":2026},{"$f":"'1.1 Interface'!K137","v":2050}]
[null,"E2",{"$f":"'1.1 Interface'!D138","v":"Amagerværket (HOFOR)"},{"$f":"'1.1 Interface'!E138","v":"Yes"},{"$f":"'1.1 Interface'!F138","v":176},{"$f":"'1.1 Interface'!G138","v":820000},null,{"$f":"'1.1 Interface'!J138","v":2026},{"$f":"'1.1 Interface'!K138","v":2050}]
[null,"E3",{"$f":"'1.1 Interface'!D139","v":"Amager Bakke (ARC)"},{"$f":"'1.1 Interface'!E139","v":"Yes"},{"$f":"'1.1 Interface'!F139","v":76.5},{"$f":"'1.1 Interface'!G139","v":500000},null,{"$f":"'1.1 Interface'!J139","v":2026},{"$f":"'1.1 Interface'!K139","v":2050}]
[null,"E4",{"$f":"'1.1 Interface'!D140","v":"Avedøre (Ørsted)"},{"$f":"'1.1 Interface'!E140","v":"Yes"},{"$f":"'1.1 Interface'!F140","v":25},{"$f":"'1.1 Interface'!G140","v":150000},null,{"$f":"'1.1 Interface'!J140","v":2026},{"$f":"'1.1 Interface'!K140","v":2050}]
[null,"E5",{"$f":"'1.1 Interface'!D141","v":"Vestforbrænding"},{"$f":"'1.1 Interface'!E141","v":"Yes"},{"$f":"'1.1 Interface'!F141","v":76.5},{"$f":"'1.1 Interface'!G141","v":505656},null,{"$f":"'1.1 Interface'!J141","v":2026},{"$f":"'1.1 Interface'!K141","v":2050}]
[null,"E6",{"$f":"'1.1 Interface'!D142","v":"ARGO"},{"$f":"'1.1 Interface'!E142","v":"Yes"},{"$f":"'1.1 Interface'!F142","v":41.7},{"$f":"'1.1 Interface'!G142","v":350000},null,{"$f":"'1.1 Interface'!J142","v":2026},{"$f":"'1.1 Interface'!K142","v":2050},"Distance from connection point"]
[null,{"$f":"IF(C17=\"\",\"\",'1.1 Interface'!C143)","v":""},{"$f":"IF(OR('1.1 Interface'!D143=\"\",'1.1 Interface'!E143=\"No\"),\"\",'1.1 Interface'!D143)","v":""},{"$f":"'1.1 Interface'!E143","v":"No"},{"$f":"IF(D17=\"No\",0,'1.1 Interface'!F143)","v":0},{"$f":"IF(D17=\"No\",0,'1.1 Interface'!G143)","v":0},{"$f":"IF(D17=\"No\",0,'1.1 Interface'!M143)","v":0},{"$f":"'1.1 Interface'!J143","v":2026},{"$f":"'1.1 Interface'!K143","v":2050},{"$f":"'1.1 Interface'!L143","v":0},"km"]
[null,{"$f":"IF(C18=\"\",\"\",'1.1 Interface'!C144)","v":""},{"$f":"IF(OR('1.1 Interface'!D144=\"\",'1.1 Interface'!E144=\"No\"),\"\",'1.1 Interface'!D144)","v":""},{"$f":"'1.1 Interface'!E144","v":"No"},{"$f":"IF(D18=\"No\",0,'1.1 Interface'!F144)","v":0},{"$f":"IF(D18=\"No\",0,'1.1 Interface'!G144)","v":0},{"$f":"IF(D18=\"No\",0,'1.1 Interface'!M144)","v":0},{"$f":"'1.1 Interface'!J144","v":2026},{"$f":"'1.1 Interface'!K144","v":2050},{"$f":"'1.1 Interface'!L144","v":0},"km"]
[null,{"$f":"IF(C19=\"\",\"\",'1.1 Interface'!C145)","v":""},{"$f":"IF(OR('1.1 Interface'!D145=\"\",'1.1 Interface'!E145=\"No\"),\"\",'1.1 Interface'!D145)","v":""},{"$f":"'1.1 Interface'!E145","v":"No"},{"$f":"IF(D19=\"No\",0,'1.1 Interface'!F145)","v":0},{"$f":"IF(D19=\"No\",0,'1.1 Interface'!G145)","v":0},{"$f":"IF(D19=\"No\",0,'1.1 Interface'!M145)","v":0},{"$f":"'1.1 Interface'!J145","v":2026},{"$f":"'1.1 Interface'!K145","v":2050},{"$f":"'1.1 Interface'!L145","v":0},"km"]
[null,{"$f":"IF(C20=\"\",\"\",'1.1 Interface'!C146)","v":""},{"$f":"IF(OR('1.1 Interface'!D146=\"\",'1.1 Interface'!E146=\"No\"),\"\",'1.1 Interface'!D146)","v":""},{"$f":"'1.1 Interface'!E146","v":"No"},{"$f":"IF(D20=\"No\",0,'1.1 Interface'!F146)","v":0},{"$f":"IF(D20=\"No\",0,'1.1 Interface'!G146)","v":0},{"$f":"IF(D20=\"No\",0,'1.1 Interface'!M146)","v":0},{"$f":"'1.1 Interface'!J146","v":2026},{"$f":"'1.1 Interface'!K146","v":2050},{"$f":"'1.1 Interface'!L146","v":0},"km"]
[null,{"$f":"IF(C21=\"\",\"\",'1.1 Interface'!C147)","v":""},{"$f":"IF(OR('1.1 Interface'!D147=\"\",'1.1 Interface'!E147=\"No\"),\"\",'1.1 Interface'!D147)","v":""},{"$f":"'1.1 Interface'!E147","v":"No"},{"$f":"IF(D21=\"No\",0,'1.1 Interface'!F147)","v":0},{"$f":"IF(D21=\"No\",0,'1.1 Interface'!G147)","v":0},{"$f":"IF(D21=\"No\",0,'1.1 Interface'!M147)","v":0},{"$f":"'1.1 Interface'!J147","v":2026},{"$f":"'1.1 Interface'!K147","v":2050},{"$f":"'1.1 Interface'!L147","v":0},"km"]
[null,{"$f":"IF(C22=\"\",\"\",'1.1 Interface'!C148)","v":""},{"$f":"IF(OR('1.1 Interface'!D148=\"\",'1.1 Interface'!E148=\"No\"),\"\",'1.1 Interface'!D148)","v":""},{"$f":"'1.1 Interface'!E148","v":"No"},{"$f":"IF(D22=\"No\",0,'1.1 Interface'!F148)","v":0},{"$f":"IF(D22=\"No\",0,'1.1 Interface'!G148)","v":0},{"$f":"IF(D22=\"No\",0,'1.1 Interface'!M148)","v":0},{"$f":"'1.1 Interface'!J148","v":2026},{"$f":"'1.1 Interface'!K148","v":2050},{"$f":"'1.1 Interface'!L148","v":0},"km"]
[null,{"$f":"IF(C23=\"\",\"\",'1.1 Interface'!C149)","v":""},{"$f":"IF(OR('1.1 Interface'!D149=\"\",'1.1 Interface'!E149=\"No\"),\"\",'1.1 Interface'!D149)","v":""},{"$f":"'1.1 Interface'!E149","v":"No"},{"$f":"IF(D23=\"No\",0,'1.1 Interface'!F149)","v":0},{"$f":"IF(D23=\"No\",0,'1.1 Interface'!G149)","v":0},{"$f":"IF(D23=\"No\",0,'1.1 Interface'!M149)","v":0},{"$f":"'1.1 Interface'!J149","v":2026},{"$f":"'1.1 Interface'!K149","v":2050},{"$f":"'1.1 Interface'!L149","v":0},"km"]
[null,{"$f":"IF(C24=\"\",\"\",'1.1 Interface'!C150)","v":""},{"$f":"IF(OR('1.1 Interface'!D150=\"\",'1.1 Interface'!E150=\"No\"),\"\",'1.1 Interface'!D150)","v":""},{"$f":"'1.1 Interface'!E150","v":"No"},{"$f":"IF(D24=\"No\",0,'1.1 Interface'!F150)","v":0},{"$f":"IF(D24=\"No\",0,'1.1 Interface'!G150)","v":0},{"$f":"IF(D24=\"No\",0,'1.1 Interface'!M150)","v":0},{"$f":"'1.1 Interface'!J150","v":2026},{"$f":"'1.1 Interface'!K150","v":2050},{"$f":"'1.1 Interface'!L150","v":0},"km"]
[null,{"$f":"IF(C25=\"\",\"\",'1.1 Interface'!C151)","v":""},{"$f":"IF(OR('1.1 Interface'!D151=\"\",'1.1 Interface'!E151=\"No\"),\"\",'1.1 Interface'!D151)","v":""},{"$f":"'1.1 Interface'!E151","v":"No"},{"$f":"IF(D25=\"No\",0,'1.1 Interface'!F151)","v":0},{"$f":"IF(D25=\"No\",0,'1.1 Interface'!G151)","v":0},{"$f":"IF(D25=\"No\",0,'1.1 Interface'!M151)","v":0},{"$f":"'1.1 Interface'!J151","v":2026},{"$f":"'1.1 Interface'!K151","v":2050},{"$f":"'1.1 Interface'!L151","v":0},"km"]
[null,{"$f":"IF(C26=\"\",\"\",'1.1 Interface'!C152)","v":""},{"$f":"IF(OR('1.1 Interface'!D152=\"\",'1.1 Interface'!E152=\"No\"),\"\",'1.1 Interface'!D152)","v":""},{"$f":"'1.1 Interface'!E152","v":"No"},{"$f":"IF(D26=\"No\",0,'1.1 Interface'!F152)","v":0},{"$f":"IF(D26=\"No\",0,'1.1 Interface'!G152)","v":0},{"$f":"IF(D26=\"No\",0,'1.1 Interface'!M152)","v":0},{"$f":"'1.1 Interface'!J152","v":2026},{"$f":"'1.1 Interface'!K152","v":2050},{"$f":"'1.1 Interface'!L152","v":0},"km"]
[]
[]
[null,null,"Timeline emissions",null,"Unit","Total emissions","Max emissions",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,{"$f":"B9","v":"I1"},"Import by pipeline",null,"t/year",{"$f":"SUM(H31:AG31)","v":0},{"$f":"MAX(H31:AG31)","v":0},0,{"$f":"IF($D9=\"Yes\",IF(AND(I$29>=$H9,I$29<=$I9),$F9,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I2","Import by ship",null,"t/year",0,{"$f":"MAX(H32:AG32)","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]
[null,"E1","Biofos",null,"t/year",{"$f":"SUM(H33:AG33)","v":287850},{"$f":"MAX(H33:AG33)","v":11514},0,{"$f":"IF($D11=\"Yes\",IF(AND(I$29>=$H11,I$29<=$I11),$F11,0),0)","v":11514},{"$f":"IF($D11=\"Yes\",IF(AND(J$29>=$H11,J$29<=$I11),$F11,0),0)","v":11514},11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514,11514]
[null,"E2","Amagerværket (HOFOR)",null,"t/year",20500000,820000,0,{"$f":"IF($D12=\"Yes\",IF(AND(I$29>=$H12,I$29<=$I12),$F12,0),0)","v":820000},820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000,820000]
[null,"E3","Amager Bakke (ARC)",null,"t/year",12500000,500000,0,{"$f":"IF($D13=\"Yes\",IF(AND(I$29>=$H13,I$29<=$I13),$F13,0),0)","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[null,"E4","Avedøre (Ørsted)",null,"t/year",3750000,150000,0,{"$f":"IF($D14=\"Yes\",IF(AND(I$29>=$H14,I$29<=$I14),$F14,0),0)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
[null,"E5","Vestforbrænding",null,"t/year",12641400,505656,0,{"$f":"IF($D15=\"Yes\",IF(AND(I$29>=$H15,I$29<=$I15),$F15,0),0)","v":505656},505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656,505656]
[null,"E6","ARGO",null,"t/year",8750000,350000,0,{"$f":"IF($D16=\"Yes\",IF(AND(I$29>=$H16,I$29<=$I16),$F16,0),0)","v":350000},350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000]
[null,{"$f":"IF(C39=\"\",\"\",B17)","v":""},{"$f":"IF(C17=\"Insert additional emitter\",\"\",C17)","v":""},null,{"$f":"IF(C39=\"\",\"\",\"t/year\")","v":""},0,0,0,{"$f":"IF($D17=\"Yes\",IF(AND(I$29>=$H17,I$29<=$I17),$F17,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,{"$f":"IF(C40=\"\",\"\",\"t/year\")","v":""},0,0,0,{"$f":"IF($D18=\"Yes\",IF(AND(I$29>=$H18,I$29<=$I18),$F18,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,"",0,0,0,{"$f":"IF($D19=\"Yes\",IF(AND(I$29>=$H19,I$29<=$I19),$F19,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,"",0,0,0,{"$f":"IF($D20=\"Yes\",IF(AND(I$29>=$H20,I$29<=$I20),$F20,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,"",0,0,0,{"$f":"IF($D21=\"Yes\",IF(AND(I$29>=$H21,I$29<=$I21),$F21,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,"",0,0,0,{"$f":"IF($D22=\"Yes\",IF(AND(I$29>=$H22,I$29<=$I22),$F22,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,"",0,0,0,{"$f":"IF($D23=\"Yes\",IF(AND(I$29>=$H23,I$29<=$I23),$F23,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,"",0,0,0,{"$f":"IF($D24=\"Yes\",IF(AND(I$29>=$H24,I$29<=$I24),$F24,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,"",0,0,0,{"$f":"IF($D25=\"Yes\",IF(AND(I$29>=$H25,I$29<=$I25),$F25,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,"",0,0,0,{"$f":"IF($D26=\"Yes\",IF(AND(I$29>=$H26,I$29<=$I26),$F26,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T","Total emissions",null,"t/year",{"$f":"SUM(H49:AG49)","v":58429250},{"$f":"MAX(H49:AG49)","v":2337170},{"$f":"SUM(H31:H48)","v":0},{"$f":"SUM(I31:I48)","v":2337170},{"$f":"SUM(J31:J48)","v":2337170},{"$f":"SUM(K31:K48)","v":2337170},{"$f":"SUM(L31:L48)","v":2337170},2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170]
[]
[]
[null,null,"Infrastructure sections",null,"Unit","Peakload","First peakload year",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,"Calculated peak loads (including additional capacity)"]
[null,"S1","Kræftværkshalvøen - Avedøreværket",null,"t/h",{"$f":"MAX(H55:AG55)","v":143.19999999999999},{"$f":"INDEX($H$52:$AG$52,MATCH(F55,H55:AG55,0))","v":2026},{"$f":"SUMPRODUCT(H$75:H$98,$AI$75:$AI$98)","v":0},143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999]
[null,"S2","Avedøreværket - Intersection",null,"t/h",{"$f":"MAX(H56:AG56)","v":118.2},{"$f":"INDEX($H$52:$AG$52,MATCH(F56,H56:AG56,0))","v":2026},{"$f":"SUMPRODUCT(H$75:H$98,$AJ$75:$AJ$98)","v":0},{"$f":"SUMPRODUCT(I$75:I$98,$AJ$75:$AJ$98)","v":118.2},118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2]
[null,"S3","Vestforbrænding - Intersection",null,"t/h",76.5,2026,{"$f":"SUMPRODUCT(H$75:H$98,$AK$75:$AK$98)","v":0},{"$f":"SUMPRODUCT(I$75:I$98,$AK$75:$AK$98)","v":76.5},76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5]
[null,"S4","Intersection - Compressorstation 3",null,"t/h",41.7,2026,{"$f":"SUMPRODUCT(H$75:H$98,$AL$75:$AL$98)","v":0},{"$f":"SUMPRODUCT(I$75:I$98,$AL$75:$AL$98)","v":41.7},41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7]
[null,"S5","Compressorstation 3 - ARGO",null,"t/h",41.7,2026,{"$f":"SUMPRODUCT(H$75:H$98,$AM$75:$AM$98)","v":0},{"$f":"SUMPRODUCT(I$75:I$98,$AM$75:$AM$98)","v":41.7},41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7]
[null,"S6","ARGO - Intersection",null,"t/h",41.7,2026,{"$f":"SUMPRODUCT(H$75:H$98,$AN$75:$AN$98)","v":0},{"$f":"SUMPRODUCT(I$75:I$98,$AN$75:$AN$98)","v":41.7},41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7]
[null,"S7","Intersection - Havnsø",null,"t/h",0,2025,{"$f":"SUMPRODUCT(H$75:H$98,$AO$75:$AO$98)","v":0},{"$f":"SUMPRODUCT(I$75:I$98,$AO$75:$AO$98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Actial peak loads (excluding additional capacity)"]
[null,{"$f":"B55","v":"S1"},{"$f":"C55","v":"Kræftværkshalvøen - Avedøreværket"},null,"t/h",{"$f":"MAX(H64:AG64)","v":143.19999999999999},{"$f":"INDEX($H$52:$AG$52,MATCH(F64,H64:AG64,0))","v":2026},{"$f":"SUMPRODUCT(H$75:H$92,$AI$75:$AI$92)","v":0},{"$f":"SUMPRODUCT(I$75:I$92,$AI$75:$AI$92)","v":143.19999999999999},143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999,143.19999999999999]
[null,{"$f":"B56","v":"S2"},"Avedøreværket - Intersection",null,"t/h",{"$f":"MAX(H65:AG65)","v":118.2},{"$f":"INDEX($H$52:$AG$52,MATCH(F65,H65:AG65,0))","v":2026},{"$f":"SUMPRODUCT(H$75:H$92,$AJ$75:$AJ$92)","v":0},{"$f":"SUMPRODUCT(I$75:I$92,$AJ$75:$AJ$92)","v":118.2},118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2,118.2]
[null,{"$f":"B57","v":"S3"},"Vestforbrænding - Intersection",null,"t/h",76.5,2026,{"$f":"SUMPRODUCT(H$75:H$92,$AK$75:$AK$92)","v":0},{"$f":"SUMPRODUCT(I$75:I$92,$AK$75:$AK$92)","v":76.5},76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5]
[null,{"$f":"B58","v":"S4"},"Intersection - Compressorstation 3",null,"t/h",41.7,2026,{"$f":"SUMPRODUCT(H$75:H$92,$AL$75:$AL$92)","v":0},{"$f":"SUMPRODUCT(I$75:I$92,$AL$75:$AL$92)","v":41.7},41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7]
[null,{"$f":"B59","v":"S5"},"Compressorstation 3 - ARGO",null,"t/h",41.7,2026,{"$f":"SUMPRODUCT(H$75:H$92,$AM$75:$AM$92)","v":0},{"$f":"SUMPRODUCT(I$75:I$92,$AM$75:$AM$92)","v":41.7},41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7]
[null,{"$f":"B60","v":"S6"},"ARGO - Intersection",null,"t/h",41.7,2026,{"$f":"SUMPRODUCT(H$75:H$92,$AN$75:$AN$92)","v":0},{"$f":"SUMPRODUCT(I$75:I$92,$AN$75:$AN$92)","v":41.7},41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7]
[null,{"$f":"B61","v":"S7"},"Intersection - Havnsø",null,"t/h",0,2025,{"$f":"SUMPRODUCT(H$75:H$92,$AO$75:$AO$92)","v":0},{"$f":"SUMPRODUCT(I$75:I$92,$AO$75:$AO$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Timeline peakload",null,"Unit","Peakload","Liquefaction?",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Selected case",null,null,null,null,null,null,null,"Case 1-4",null,null,null,null,null,null,null,"Case 5-6",null,null,null,null,null,null,null,null,null,"Selected case",null,null,null,null,null,null,null,"Case 1-4",null,null,null,null,null,null,null,"Case 5-6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7",null,"S1","S2","S3","S4","S5","S6","S7",null,"S1","S2","S3","S4","S5","S6","S7",null,null,null,"S1","S2","S3","S4","S5","S6","S7",null,"S1","S2","S3","S4","S5","S6","S7",null,"S1","S2","S3","S4","S5","S6","S7"]
[null,{"$f":"B9","v":"I1"},"Import by pipeline",null,"t/year",{"$f":"MAX(H75:AG75)","v":0},{"$f":"IF(G9=\"CMP\",0,1)","v":1},{"$f":"IF($D9=\"Yes\",IF(AND(H$73>=$H9,H$73<=$I9),$E9,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ75,'3.3 Emitters'!AY75)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR75,'3.3 Emitters'!AZ75)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS75,'3.3 Emitters'!BA75)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT75,'3.3 Emitters'!BB75)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU75,'3.3 Emitters'!BC75)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV75,'3.3 Emitters'!BD75)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW75,'3.3 Emitters'!BE75)","v":0},null,null,1,null,1,1,null,1,null,null,null,null,null,null,null,null,null,null,"ARGO",{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BQ75,BY75)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BR75,BZ75)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BS75,CA75)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BT75,CB75)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BU75,CC75)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BV75,CD75)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BW75,CE75)","v":0},null,null,null,null,null,null,1,1,null,1,1,null,1,1,1]
[null,"I2","Import by ship",null,"t/year",{"$f":"MAX(H76:AG76)","v":0},{"$f":"IF(G10=\"CMP\",0,1)","v":1},{"$f":"IF($D10=\"Yes\",IF(AND(H$73>=$H10,H$73<=$I10),$E10,0),0)","v":0},{"$f":"IF($D10=\"Yes\",IF(AND(I$73>=$H10,I$73<=$I10),$E10,0),0)","v":0},{"$f":"IF($D10=\"Yes\",IF(AND(J$73>=$H10,J$73<=$I10),$E10,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ76,'3.3 Emitters'!AY76)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR76,'3.3 Emitters'!AZ76)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS76,'3.3 Emitters'!BA76)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT76,'3.3 Emitters'!BB76)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU76,'3.3 Emitters'!BC76)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV76,'3.3 Emitters'!BD76)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW76,'3.3 Emitters'!BE76)","v":0},null,1,1,null,1,1,null,1,null,null,null,null,null,null,null,null,null,null,"Høje Taastrup",{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BQ76,BY76)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BR76,BZ76)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BS76,CA76)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BT76,CB76)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BU76,CC76)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BV76,CD76)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BW76,CE76)","v":0},null,null,null,null,null,1,null,1]
[null,"E1","Biofos",null,"t/year",{"$f":"MAX(H77:AG77)","v":16.7},1,{"$f":"IF($D11=\"Yes\",IF(AND(H$73>=$H11,H$73<=$I11),$E11,0),0)","v":0},16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,16.7,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ77,'3.3 Emitters'!AY77)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR77,'3.3 Emitters'!AZ77)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS77,'3.3 Emitters'!BA77)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT77,'3.3 Emitters'!BB77)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU77,'3.3 Emitters'!BC77)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV77,'3.3 Emitters'!BD77)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW77,'3.3 Emitters'!BE77)","v":0},null,1,1,null,1,1,null,1,null,null,null,null,null,null,null,null,null,null,"Vestforbrænding",{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BQ77,BY77)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BR77,BZ77)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BS77,CA77)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BT77,CB77)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BU77,CC77)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BV77,CD77)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BW77,CE77)","v":0},null,null,null,1,1,1,null,1,null,1,1,1]
[null,"E2","Amagerværket (HOFOR)",null,"t/year",176,1,{"$f":"IF($D12=\"Yes\",IF(AND(H$73>=$H12,H$73<=$I12),$E12,0),0)","v":0},176,176,176,176,176,176,176,176,176,176,176,176,176,176,176,176,176,176,176,176,176,176,176,176,176,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ78,'3.3 Emitters'!AY78)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR78,'3.3 Emitters'!AZ78)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS78,'3.3 Emitters'!BA78)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT78,'3.3 Emitters'!BB78)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU78,'3.3 Emitters'!BC78)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV78,'3.3 Emitters'!BD78)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW78,'3.3 Emitters'!BE78)","v":0},null,1,1,null,1,1,null,1,null,null,null,null,null,null,null,null,null,null,"Avedøre",{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BQ78,BY78)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BR78,BZ78)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BS78,CA78)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BT78,CB78)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BU78,CC78)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BV78,CD78)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BW78,CE78)","v":0},null,null,1,null,1,1,null,1,null,1]
[null,"E3","Amager Bakke (ARC)",null,"t/year",76.5,1,{"$f":"IF($D13=\"Yes\",IF(AND(H$73>=$H13,H$73<=$I13),$E13,0),0)","v":0},76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ79,'3.3 Emitters'!AY79)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR79,'3.3 Emitters'!AZ79)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS79,'3.3 Emitters'!BA79)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT79,'3.3 Emitters'!BB79)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU79,'3.3 Emitters'!BC79)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV79,'3.3 Emitters'!BD79)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW79,'3.3 Emitters'!BE79)","v":0},null,1,1,null,1,1,null,1,null,null,null,null,null,null,null,null,null,null,"Intersection at ARGO",{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BQ79,BY79)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BR79,BZ79)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BS79,CA79)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BT79,CB79)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BU79,CC79)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BV79,CD79)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BW79,CE79)","v":0},null,null,null,null,null,null,null,1]
[null,"E4","Avedøre (Ørsted)",null,"t/year",25,1,{"$f":"IF($D14=\"Yes\",IF(AND(H$73>=$H14,H$73<=$I14),$E14,0),0)","v":0},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ80,'3.3 Emitters'!AY80)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR80,'3.3 Emitters'!AZ80)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS80,'3.3 Emitters'!BA80)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT80,'3.3 Emitters'!BB80)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU80,'3.3 Emitters'!BC80)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV80,'3.3 Emitters'!BD80)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW80,'3.3 Emitters'!BE80)","v":0},null,null,1,null,1,1,null,1,null,1,null,null,null,null,null,null,null,null,"Kræftværkshalvøen",{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BQ80,BY80)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BR80,BZ80)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BS80,CA80)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BT80,CB80)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BU80,CC80)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BV80,CD80)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BW80,CE80)","v":0},null,1,1,null,1,1,null,1]
[null,"E5","Vestforbrænding",null,"t/year",76.5,1,{"$f":"IF($D15=\"Yes\",IF(AND(H$73>=$H15,H$73<=$I15),$E15,0),0)","v":0},76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ81,'3.3 Emitters'!AY81)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR81,'3.3 Emitters'!AZ81)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS81,'3.3 Emitters'!BA81)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT81,'3.3 Emitters'!BB81)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU81,'3.3 Emitters'!BC81)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV81,'3.3 Emitters'!BD81)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW81,'3.3 Emitters'!BE81)","v":0},null,null,null,1,1,1,null,1,null,1,1,1,null,null,null,null,null,null,"CMP",{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BQ81,BY81)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BR81,BZ81)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BS81,CA81)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BT81,CB81)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BU81,CC81)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BV81,CD81)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),BW81,CE81)","v":0}]
[null,"E6","ARGO",null,"t/year",41.7,1,{"$f":"IF($D16=\"Yes\",IF(AND(H$73>=$H16,H$73<=$I16),$E16,0),0)","v":0},41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ82,'3.3 Emitters'!AY82)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR82,'3.3 Emitters'!AZ82)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS82,'3.3 Emitters'!BA82)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT82,'3.3 Emitters'!BB82)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU82,'3.3 Emitters'!BC82)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV82,'3.3 Emitters'!BD82)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW82,'3.3 Emitters'!BE82)","v":0},null,null,null,null,null,null,1,1,null,1,1,null,1,1,1,null,null,null,"Connection point"]
[null,{"$f":"B17","v":""},{"$f":"IF(C17=\"Insert additional emitter\",\"\",C17)","v":""},null,{"$f":"IF(C83=\"\",\"\",\"t/year\")","v":""},0,1,{"$f":"IF($D17=\"Yes\",IF(AND(H$73>=$H17,H$73<=$I17),$E17,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(BI$75:BI$81,MATCH($G17,$BH$75:$BH$81,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(BJ$75:BJ$81,MATCH($G17,$BH$75:$BH$81,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(BK$75:BK$81,MATCH($G17,$BH$75:$BH$81,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(BL$75:BL$81,MATCH($G17,$BH$75:$BH$81,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(BM$75:BM$81,MATCH($G17,$BH$75:$BH$81,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(BN$75:BN$81,MATCH($G17,$BH$75:$BH$81,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(BO$75:BO$81,MATCH($G17,$BH$75:$BH$81,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(AQ$104:AQ$107,MATCH($G17,$AM$104:$AM$107,0)),\"\")","v":1},1,1,1,0,0,0,null,{"$f":"IFERROR(INDEX(AY$104:AY$107,MATCH($G17,$AM$104:$AM$107,0)),\"\")","v":0},0,0,1,0,0,0,null,null,{"$f":"G17","v":0}]
[null,"","",null,{"$f":"IF(C84=\"\",\"\",\"t/year\")","v":""},0,1,{"$f":"IF($D18=\"Yes\",IF(AND(H$73>=$H18,H$73<=$I18),$E18,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0,null,null,{"$f":"G18","v":0}]
[null,"","",null,"",0,1,{"$f":"IF($D19=\"Yes\",IF(AND(H$73>=$H19,H$73<=$I19),$E19,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0,null,null,0]
[null,"","",null,"",0,1,{"$f":"IF($D20=\"Yes\",IF(AND(H$73>=$H20,H$73<=$I20),$E20,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0,null,null,0]
[null,"","",null,"",0,1,{"$f":"IF($D21=\"Yes\",IF(AND(H$73>=$H21,H$73<=$I21),$E21,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0,null,null,0]
[null,"","",null,"",0,1,{"$f":"IF($D22=\"Yes\",IF(AND(H$73>=$H22,H$73<=$I22),$E22,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0,null,null,0]
[null,"","",null,"",0,1,{"$f":"IF($D23=\"Yes\",IF(AND(H$73>=$H23,H$73<=$I23),$E23,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0,null,null,0]
[null,"","",null,"",0,1,{"$f":"IF($D24=\"Yes\",IF(AND(H$73>=$H24,H$73<=$I24),$E24,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0,null,null,0]
[null,"","",null,"",0,1,{"$f":"IF($D25=\"Yes\",IF(AND(H$73>=$H25,H$73<=$I25),$E25,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0,null,null,0]
[null,"","",null,"",0,1,{"$f":"IF($D26=\"Yes\",IF(AND(H$73>=$H26,H$73<=$I26),$E26,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0,null,null,0]
[]
[null,"Additonal capacity"]
[null,"E6A",{"$f":"'1.1 Interface'!D158","v":"ARGO"},null,{"$f":"IF(C95=\"\",\"\",\"t/year\")","v":"t/year"},{"$f":"MAX(H95:AG95)","v":0},null,null,{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},{"$f":"'1.1 Interface'!$E158","v":0},null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ95,'3.3 Emitters'!AY95)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR95,'3.3 Emitters'!AZ95)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS95,'3.3 Emitters'!BA95)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT95,'3.3 Emitters'!BB95)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU95,'3.3 Emitters'!BC95)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV95,'3.3 Emitters'!BD95)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW95,'3.3 Emitters'!BE95)","v":0},null,null,null,null,null,null,1,1,null,1,1,null,1,1,1]
[null,"E5A",{"$f":"'1.1 Interface'!D159","v":"Vestforbrænding"},null,"t/year",0,null,null,{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},{"$f":"'1.1 Interface'!$E159","v":0},null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ96,'3.3 Emitters'!AY96)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR96,'3.3 Emitters'!AZ96)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS96,'3.3 Emitters'!BA96)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT96,'3.3 Emitters'!BB96)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU96,'3.3 Emitters'!BC96)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV96,'3.3 Emitters'!BD96)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW96,'3.3 Emitters'!BE96)","v":0},null,null,null,1,1,1,null,1,null,1,1,1]
[null,"E4A",{"$f":"'1.1 Interface'!D160","v":"Avedøre"},null,"t/year",0,null,null,{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},{"$f":"'1.1 Interface'!$E160","v":0},null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ97,'3.3 Emitters'!AY97)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR97,'3.3 Emitters'!AZ97)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS97,'3.3 Emitters'!BA97)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT97,'3.3 Emitters'!BB97)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU97,'3.3 Emitters'!BC97)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV97,'3.3 Emitters'!BD97)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW97,'3.3 Emitters'!BE97)","v":0},null,null,1,null,1,1,null,1,null,1]
[null,"E3A",{"$f":"'1.1 Interface'!D161","v":"Kræftværkshalvøen"},null,"t/year",0,null,null,{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},{"$f":"'1.1 Interface'!$E161","v":0},null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ98,'3.3 Emitters'!AY98)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR98,'3.3 Emitters'!AZ98)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS98,'3.3 Emitters'!BA98)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT98,'3.3 Emitters'!BB98)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU98,'3.3 Emitters'!BC98)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV98,'3.3 Emitters'!BD98)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW98,'3.3 Emitters'!BE98)","v":0},null,1,1,null,1,1,null,1]
[]
[null,null,"Full load hours",null,"Unit",null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Selected case",null,null,null,null,null,null,null,"Case 1-4",null,null,null,null,null,null,null,"Case 5-6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C-1","C-2","C-3","C-E1","C-E4","C-E5","C-E6",null,"C-1","C-2","C-3","C-E1","C-E4","C-E5","C-E6",null,"C-1","C-2","C-3","C-E1","C-E4","C-E5","C-E6"]
[null,{"$f":"B9","v":"I1"},"Import by pipeline",null,{"$f":"IF(C102=\"\",\"\",\"Hours\")","v":"Hours"},null,{"$f":"MAX(H102:AG102)","v":0},{"$f":"SUMPRODUCT(H$75:H$92,$AJ$75:$AJ$92)","v":0},{"$f":"IF($D9=\"Yes\",IF(AND(I$29>=$H9,I$29<=$I9),$F9/$E9,0),0)","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]
[null,{"$f":"B10","v":"I2"},"Import by ship",null,"Hours",null,0,0,{"$f":"IF($D10=\"Yes\",IF(AND(I$29>=$H10,I$29<=$I10),$F10/$E10,0),0)","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]
[null,{"$f":"B11","v":"E1"},"Biofos",null,{"$f":"IF(C104=\"\",\"\",\"Hours\")","v":"Hours"},null,{"$f":"MAX(H104:AG104)","v":689.46107784431138},{"$f":"SUMPRODUCT(H$75:H$92,$AJ$75:$AJ$92)","v":0},{"$f":"IF($D11=\"Yes\",IF(AND(I$29>=$H11,I$29<=$I11),$F11/$E11,0),0)","v":689.46107784431138},{"$f":"IF($D11=\"Yes\",IF(AND(J$29>=$H11,J$29<=$I11),$F11/$E11,0),0)","v":689.46107784431138},689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,689.46107784431138,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ104,'3.3 Emitters'!AY104)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR104,'3.3 Emitters'!AZ104)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS104,'3.3 Emitters'!BA104)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT104,'3.3 Emitters'!BB104)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU104,'3.3 Emitters'!BC104)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV104,'3.3 Emitters'!BD104)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW104,'3.3 Emitters'!BE104)","v":0},null,1,1,1,1,null,null,null,null,null,null,null,1]
[null,{"$f":"B12","v":"E2"},"Amagerværket (HOFOR)",null,"Hours",null,{"$f":"MAX(H105:AG105)","v":4659.090909090909},{"$f":"SUMPRODUCT(H$75:H$92,$AK$75:$AK$92)","v":0},{"$f":"IF($D12=\"Yes\",IF(AND(I$29>=$H12,I$29<=$I12),$F12/$E12,0),0)","v":4659.090909090909},4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,4659.090909090909,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ105,'3.3 Emitters'!AY105)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR105,'3.3 Emitters'!AZ105)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS105,'3.3 Emitters'!BA105)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT105,'3.3 Emitters'!BB105)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU105,'3.3 Emitters'!BC105)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV105,'3.3 Emitters'!BD105)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW105,'3.3 Emitters'!BE105)","v":0},null,1,1,1,1,null,null,null,null,null,null,null,1]
[null,{"$f":"B13","v":"E3"},"Amager Bakke (ARC)",null,"Hours",null,6535.9477124183004,{"$f":"SUMPRODUCT(H$75:H$92,$AL$75:$AL$92)","v":0},{"$f":"IF($D13=\"Yes\",IF(AND(I$29>=$H13,I$29<=$I13),$F13/$E13,0),0)","v":6535.9477124183004},6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,6535.9477124183004,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ106,'3.3 Emitters'!AY106)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR106,'3.3 Emitters'!AZ106)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS106,'3.3 Emitters'!BA106)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT106,'3.3 Emitters'!BB106)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU106,'3.3 Emitters'!BC106)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV106,'3.3 Emitters'!BD106)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW106,'3.3 Emitters'!BE106)","v":0},null,1,1,1,1,null,null,null,null,null,null,null,1]
[null,{"$f":"B14","v":"E4"},"Avedøre (Ørsted)",null,"Hours",null,6000,{"$f":"SUMPRODUCT(H$75:H$92,$AM$75:$AM$92)","v":0},{"$f":"IF($D14=\"Yes\",IF(AND(I$29>=$H14,I$29<=$I14),$F14/$E14,0),0)","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ107,'3.3 Emitters'!AY107)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR107,'3.3 Emitters'!AZ107)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS107,'3.3 Emitters'!BA107)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT107,'3.3 Emitters'!BB107)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU107,'3.3 Emitters'!BC107)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV107,'3.3 Emitters'!BD107)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW107,'3.3 Emitters'!BE107)","v":0},null,1,1,1,null,1,null,null,null,null,null,null,null,1]
[null,{"$f":"B15","v":"E5"},"Vestforbrænding",null,"Hours",null,6609.8823529411766,{"$f":"SUMPRODUCT(H$75:H$92,$AN$75:$AN$92)","v":0},{"$f":"IF($D15=\"Yes\",IF(AND(I$29>=$H15,I$29<=$I15),$F15/$E15,0),0)","v":6609.8823529411766},6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,6609.8823529411766,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ108,'3.3 Emitters'!AY108)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR108,'3.3 Emitters'!AZ108)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS108,'3.3 Emitters'!BA108)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT108,'3.3 Emitters'!BB108)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU108,'3.3 Emitters'!BC108)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV108,'3.3 Emitters'!BD108)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW108,'3.3 Emitters'!BE108)","v":0},null,1,null,1,null,null,1,null,null,null,null,null,null,null,1]
[null,{"$f":"B16","v":"E6"},"ARGO",null,"Hours",null,8393.2853717026373,{"$f":"SUMPRODUCT(H$75:H$92,$AO$75:$AO$92)","v":0},{"$f":"IF($D16=\"Yes\",IF(AND(I$29>=$H16,I$29<=$I16),$F16/$E16,0),0)","v":8393.2853717026373},8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,8393.2853717026373,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ109,'3.3 Emitters'!AY109)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR109,'3.3 Emitters'!AZ109)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS109,'3.3 Emitters'!BA109)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT109,'3.3 Emitters'!BB109)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU109,'3.3 Emitters'!BC109)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV109,'3.3 Emitters'!BD109)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW109,'3.3 Emitters'!BE109)","v":1},null,null,null,1,null,null,null,1,null,null,null,null,null,null,null,1]
[null,{"$f":"B17","v":""},"",null,"",null,0,{"$f":"SUMPRODUCT(H$75:H$92,$AO$75:$AO$92)","v":0},{"$f":"IF($D17=\"Yes\",IF(AND(I$29>=$H17,I$29<=$I17),$F17/$E17,0),0)","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,null,{"$f":"IFERROR(INDEX(BI$75:BI$81,MATCH($G17,$BH$75:$BH$81,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(BJ$75:BJ$81,MATCH($G17,$BH$75:$BH$81,0)),\"\")","v":""},"","","","","",null,{"$f":"IFERROR(INDEX(AQ$104:AQ$107,MATCH($G38,$AM$104:$AM$107,0)),\"\")","v":""},"","","","","","",null,{"$f":"IFERROR(INDEX(AY$104:AY$107,MATCH($G38,$AM$104:$AM$107,0)),\"\")","v":""},"","","","","",""]
[null,{"$f":"B18","v":""},"",null,"",null,0,0,{"$f":"IF($D18=\"Yes\",IF(AND(I$29>=$H18,I$29<=$I18),$F18/$E18,0),0)","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,null,"",{"$f":"IFERROR(INDEX(BJ$75:BJ$81,MATCH($G18,$BH$75:$BH$81,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(BK$75:BK$81,MATCH($G18,$BH$75:$BH$81,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(BL$75:BL$81,MATCH($G18,$BH$75:$BH$81,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(BM$75:BM$81,MATCH($G18,$BH$75:$BH$81,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(BN$75:BN$81,MATCH($G18,$BH$75:$BH$81,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(BO$75:BO$81,MATCH($G18,$BH$75:$BH$81,0)),\"\")","v":""},null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0]
[null,{"$f":"B19","v":""},"",null,"",null,0,0,{"$f":"IF($D19=\"Yes\",IF(AND(I$29>=$H19,I$29<=$I19),$F19/$E19,0),0)","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,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0]
[null,{"$f":"B20","v":""},"",null,"",null,0,0,{"$f":"IF($D20=\"Yes\",IF(AND(I$29>=$H20,I$29<=$I20),$F20/$E20,0),0)","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,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0]
[null,{"$f":"B21","v":""},"",null,"",null,0,0,{"$f":"IF($D21=\"Yes\",IF(AND(I$29>=$H21,I$29<=$I21),$F21/$E21,0),0)","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,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0]
[null,{"$f":"B22","v":""},"",null,"",null,0,0,{"$f":"IF($D22=\"Yes\",IF(AND(I$29>=$H22,I$29<=$I22),$F22/$E22,0),0)","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,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0]
[null,{"$f":"B23","v":""},"",null,"",null,0,0,{"$f":"IF($D23=\"Yes\",IF(AND(I$29>=$H23,I$29<=$I23),$F23/$E23,0),0)","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,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0]
[null,{"$f":"B24","v":""},"",null,"",null,0,0,{"$f":"IF($D24=\"Yes\",IF(AND(I$29>=$H24,I$29<=$I24),$F24/$E24,0),0)","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,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0]
[null,{"$f":"B25","v":""},"",null,"",null,0,0,{"$f":"IF($D25=\"Yes\",IF(AND(I$29>=$H25,I$29<=$I25),$F25/$E25,0),0)","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,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0]
[null,{"$f":"B26","v":""},"",null,"",null,0,{"$f":"SUMPRODUCT(H$75:H$92,$AO$75:$AO$92)","v":0},{"$f":"IF($D26=\"Yes\",IF(AND(I$29>=$H26,I$29<=$I26),$F26/$E26,0),0)","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,null,"","","","","","","",null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AQ120,'3.3 Emitters'!AY120)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AR120,'3.3 Emitters'!AZ120)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AS120,'3.3 Emitters'!BA120)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AT120,'3.3 Emitters'!BB120)","v":1},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AU120,'3.3 Emitters'!BC120)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AV120,'3.3 Emitters'!BD120)","v":0},{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 1\",'1.1 Interface'!$G$18=\"Case 2\",'1.1 Interface'!$G$18=\"Case 3\",'1.1 Interface'!$G$18=\"Case 4\"),'3.3 Emitters'!AW120,'3.3 Emitters'!BE120)","v":0},null,1,1,1,1,0,0,0,null,0,0,0,1,0,0,0]
[]
[null,null,"Compression normalized peak load",null,"Unit",null,"Max hours",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,"Selected case:"]
[null,{"$f":"'1.1 Interface'!G18","v":"Case 5"}]
[]
[null,"Normalized peak load"]
[null,"ID","Location",null,null,null,"Max"]
[null,{"$f":"IF($B$125=\"Case 1\",B152,\nIF($B$125=\"Case 2\",B159,\nIF($B$125=\"Case 3\",B166,\nIF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),B173,\nIF($B$125=\"Case 6\",\"\",\"\")))))","v":""},{"$f":"IF($B$125=\"Case 1\",C152,\nIF($B$125=\"Case 2\",C159,\nIF($B$125=\"Case 3\",C166,\nIF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),C173,\nIF($B$125=\"Case 6\",\"\",\"\")))))","v":""},null,{"$f":"IF(C129=\"\",\"\",\"t/h\")","v":""},null,{"$f":"IF($B$125=\"Case 1\",G152,\nIF($B$125=\"Case 2\",G159,\nIF($B$125=\"Case 3\",G166,\nIF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),G173,\nIF($B$125=\"Case 6\",\"\",\"\")))))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($B$125=\"Case 1\",B153,\nIF($B$125=\"Case 2\",B160,\nIF($B$125=\"Case 3\",\"\",\nIF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),B174,\nIF($B$125=\"Case 6\",\"\",\"\")))))","v":""},{"$f":"IF($B$125=\"Case 1\",C153,\nIF($B$125=\"Case 2\",C160,\nIF($B$125=\"Case 3\",\"\",\nIF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),C174,\nIF($B$125=\"Case 6\",\"\",\"\")))))","v":""},null,{"$f":"IF(C130=\"\",\"\",\"t/h\")","v":""},null,{"$f":"IF($B$125=\"Case 1\",G153,\nIF($B$125=\"Case 2\",G160,\nIF($B$125=\"Case 3\",\"\",\nIF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),G174,\nIF($B$125=\"Case 6\",\"\",\"\")))))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($B$125=\"Case 2\",B161,\nIF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),B175,\"\"))","v":""},{"$f":"IF($B$125=\"Case 2\",C161,\nIF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),C175,\"\"))","v":""},null,"",null,{"$f":"IF($B$125=\"Case 2\",G161,\nIF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),G175,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),B176,\"\")","v":""},{"$f":"IF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),C176,\"\")","v":""},null,"",null,{"$f":"IF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),G176,\"\")","v":""},{"$f":"IF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),H176,\"\")","v":""},{"$f":"IF(OR($B$125=\"Case 4\",$B$125=\"Case 6\"),I176,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Power consumption"]
[null,"ID","Location","Receiving bar"]
[null,{"$f":"B129","v":""},{"$f":"C129","v":""},{"$f":"'3.1 Elements'!F22","v":""},{"$f":"IF(C136=\"\",\"\",\"MWh/year\")","v":""},null,null,{"$f":"IFERROR(IF(H129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*H129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(I129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*I129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(J129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*J129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(K129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*K129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(L129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*L129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(M129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*M129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(N129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*N129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(O129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*O129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(P129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*P129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(Q129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*Q129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(R129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*R129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(S129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*S129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(T129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*T129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(U129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*U129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(V129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*V129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(W129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*W129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(X129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*X129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(Y129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*Y129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(Z129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*Z129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(AA129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*AA129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(AB129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*AB129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(AC129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*AC129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(AD129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*AD129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(AE129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*AE129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(AF129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*AF129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""},{"$f":"IFERROR(IF(AG129=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D136,'4.2 Compression'!$D$33:$D$34,0))*AG129*'1.2 Assumptions'!$E$17)*$G129),\"\")","v":""}]
[null,{"$f":"B130","v":""},"",{"$f":"'3.1 Elements'!F23","v":""},{"$f":"IF(C137=\"\",\"\",\"MWh/year\")","v":""},null,null,{"$f":"IFERROR(IF(H130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*H130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(I130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*I130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(J130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*J130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(K130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*K130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(L130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*L130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(M130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*M130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(N130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*N130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(O130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*O130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(P130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*P130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(Q130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*Q130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(R130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*R130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(S130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*S130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(T130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*T130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(U130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*U130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(V130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*V130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(W130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*W130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(X130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*X130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(Y130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*Y130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(Z130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*Z130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(AA130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*AA130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(AB130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*AB130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(AC130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*AC130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(AD130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*AD130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(AE130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*AE130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(AF130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*AF130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""},{"$f":"IFERROR(IF(AG130=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D137,'4.2 Compression'!$D$33:$D$34,0))*AG130*'1.2 Assumptions'!$E$17)*$G130),\"\")","v":""}]
[null,{"$f":"B131","v":""},"",{"$f":"'3.1 Elements'!F24","v":""},"",null,null,{"$f":"IFERROR(IF(H131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*H131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(I131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*I131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(J131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*J131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(K131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*K131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(L131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*L131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(M131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*M131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(N131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*N131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(O131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*O131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(P131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*P131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(Q131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*Q131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(R131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*R131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(S131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*S131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(T131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*T131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(U131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*U131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(V131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*V131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(W131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*W131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(X131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*X131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(Y131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*Y131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(Z131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*Z131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(AA131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*AA131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(AB131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*AB131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(AC131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*AC131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(AD131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*AD131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(AE131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*AE131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(AF131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*AF131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""},{"$f":"IFERROR(IF(AG131=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D138,'4.2 Compression'!$D$33:$D$34,0))*AG131*'1.2 Assumptions'!$E$17)*$G131),\"\")","v":""}]
[null,{"$f":"B132","v":""},"",{"$f":"'3.1 Elements'!F25","v":""},"",null,null,{"$f":"IFERROR(IF(H132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*H132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(I132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*I132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(J132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*J132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(K132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*K132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(L132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*L132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(M132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*M132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(N132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*N132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(O132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*O132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(P132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*P132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(Q132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*Q132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(R132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*R132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(S132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*S132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(T132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*T132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(U132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*U132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(V132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*V132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(W132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*W132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(X132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*X132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(Y132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*Y132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(Z132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*Z132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(AA132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*AA132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(AB132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*AB132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(AC132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*AC132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(AD132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*AD132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(AE132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*AE132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(AF132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*AF132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""},{"$f":"IFERROR(IF(AG132=0,0,(INDEX('4.2 Compression'!$F$33:$F$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))+INDEX('4.2 Compression'!$G$33:$G$34,MATCH($D139,'4.2 Compression'!$D$33:$D$34,0))*AG132*'1.2 Assumptions'!$E$17)*$G132),\"\")","v":""}]
[]
[null,"District heating"]
[null,"ID","Location","Receiving bar"]
[null,{"$f":"B129","v":""},{"$f":"C129","v":""},{"$f":"'3.1 Elements'!F22","v":""},{"$f":"IF(C143=\"\",\"\",\"MWh/year\")","v":""},null,null,{"$f":"IFERROR(IF(H129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*H129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(I129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*I129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(J129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*J129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(K129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*K129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(L129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*L129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(M129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*M129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(N129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*N129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(O129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*O129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(P129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*P129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(Q129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*Q129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(R129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*R129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(S129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*S129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(T129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*T129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(U129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*U129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(V129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*V129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(W129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*W129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(X129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*X129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(Y129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*Y129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(Z129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*Z129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AA129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*AA129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AB129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*AB129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AC129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*AC129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AD129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*AD129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AE129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*AE129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AF129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*AF129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AG129=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D143,'4.2 Compression'!$D$47:$D$48,0))*AG129*'1.2 Assumptions'!$E$17)/1000*$G129*'1.1 Interface'!$G$59),\"\")","v":""}]
[null,{"$f":"B130","v":""},{"$f":"C130","v":""},{"$f":"'3.1 Elements'!F23","v":""},{"$f":"IF(C144=\"\",\"\",\"MWh/year\")","v":""},null,null,{"$f":"IFERROR(IF(H130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*H130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(I130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*I130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(J130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*J130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(K130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*K130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(L130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*L130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(M130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*M130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(N130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*N130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(O130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*O130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(P130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*P130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(Q130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*Q130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(R130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*R130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(S130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*S130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(T130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*T130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(U130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*U130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(V130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*V130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(W130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*W130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(X130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*X130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(Y130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*Y130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(Z130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*Z130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AA130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*AA130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AB130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*AB130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AC130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*AC130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AD130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*AD130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AE130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*AE130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AF130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*AF130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AG130=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D144,'4.2 Compression'!$D$47:$D$48,0))*AG130*'1.2 Assumptions'!$E$17)/1000*$G130*'1.1 Interface'!$G$59),\"\")","v":""}]
[null,"","",{"$f":"'3.1 Elements'!F24","v":""},"",null,null,{"$f":"IFERROR(IF(H131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*H131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(I131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*I131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(J131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*J131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(K131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*K131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(L131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*L131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(M131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*M131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(N131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*N131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(O131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*O131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(P131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*P131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(Q131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*Q131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(R131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*R131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(S131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*S131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(T131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*T131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(U131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*U131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(V131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*V131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(W131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*W131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(X131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*X131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(Y131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*Y131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(Z131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*Z131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AA131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*AA131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AB131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*AB131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AC131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*AC131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AD131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*AD131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AE131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*AE131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AF131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*AF131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AG131=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D145,'4.2 Compression'!$D$47:$D$48,0))*AG131*'1.2 Assumptions'!$E$17)/1000*$G131*'1.1 Interface'!$G$59),\"\")","v":""}]
[null,"","",{"$f":"'3.1 Elements'!F25","v":""},"",null,null,{"$f":"IFERROR(IF(H132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*H132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(I132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*I132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(J132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*J132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(K132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*K132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(L132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*L132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(M132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*M132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(N132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*N132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(O132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*O132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(P132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*P132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(Q132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*Q132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(R132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*R132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(S132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*S132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(T132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*T132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(U132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*U132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(V132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*V132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(W132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*W132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(X132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*X132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(Y132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*Y132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(Z132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*Z132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AA132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*AA132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AB132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*AB132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AC132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*AC132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AD132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*AD132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AE132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*AE132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AF132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*AF132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""},{"$f":"IFERROR(IF(AG132=0,0,(INDEX('4.2 Compression'!$F$47:$F$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))+INDEX('4.2 Compression'!$G$47:$G$48,MATCH($D146,'4.2 Compression'!$D$47:$D$48,0))*AG132*'1.2 Assumptions'!$E$17)/1000*$G132*'1.1 Interface'!$G$59),\"\")","v":""}]
[]
[null,"Scenarios",null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,"Case 1: Compressor station at Høje Taastrup"]
[null,"ID","Location",null,null,null,"Max"]
[null,"C-1","Høje Taastrup",null,null,null,{"$f":"_xlfn.MAXIFS($G$104:$G$109,$AI$104:$AI$109,1)","v":0},{"$f":"IFERROR(SUMPRODUCT(H104:H109,$AI$104:$AI$109,H77:H82)/$G152,0)","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]
[null,"C-E6","ARGO",null,null,null,{"$f":"_xlfn.MAXIFS($G$104:$G$109,$AO$104:$AO$109,1)","v":8393.2853717026373},{"$f":"IFERROR(SUMPRODUCT(H104:H109,$AO$104:$AO$109,H77:H82)/$G153,0)","v":0},41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7]
[]
[]
[]
[null,"Case 2: Compressor station at Avedøre"]
[null,"ID","Location",null,null,null,"Max"]
[null,"C-2","Avedøre",null,null,null,{"$f":"_xlfn.MAXIFS($G$104:$G$109,$AJ$104:$AJ$109,1)","v":0},{"$f":"IFERROR(SUMPRODUCT(H104:H109,$AJ$104:$AJ$109,H77:H82)/$G159,0)","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]
[null,"C-E5","Vestforbrænding",null,null,null,{"$f":"_xlfn.MAXIFS($G$104:$G$109,$AN$104:$AN$109,1)","v":6609.8823529411766},{"$f":"IFERROR(SUMPRODUCT(H104:H109,$AN$104:$AN$109,H77:H82)/$G160,0)","v":0},76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5]
[null,"C-E6","ARGO",null,null,null,{"$f":"_xlfn.MAXIFS($G$104:$G$109,$AO$104:$AO$109,1)","v":8393.2853717026373},{"$f":"IFERROR(SUMPRODUCT(H104:H109,$AO$104:$AO$109,H77:H82)/$G161,0)","v":0},41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7]
[]
[]
[null,"Case 3: Compressor station West of ARGO"]
[null,"ID","Location",null,null,null,"Max"]
[null,"C-3","West of ARGO",null,null,null,{"$f":"_xlfn.MAXIFS($G$104:$G$109,$AK$104:$AK$109,1)","v":0},{"$f":"IFERROR(SUMPRODUCT(H104:H109,$AK$104:$AK$109,H77:H82)/$G166,0)","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]
[]
[]
[]
[]
[null,"Case 4 and 6: Compressor station at each emitter"]
[null,"ID","Location",null,null,null,"Max"]
[null,"C-E1","Kræftværkshalvøen",null,null,null,{"$f":"_xlfn.MAXIFS($G$104:$G$109,$AL$104:$AL$109,1)","v":6535.9477124183004},{"$f":"IFERROR(SUMPRODUCT(H104:H109,$AL$104:$AL$109,H77:H82)/$G173,0)","v":0},203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642,203.721642]
[null,"C-E4","Avedøreværket",null,null,null,{"$f":"_xlfn.MAXIFS($G$104:$G$109,$AM$104:$AM$109,1)","v":6000},{"$f":"IFERROR(SUMPRODUCT(H104:H109,$AM$104:$AM$109,H77:H82)/$G174,0)","v":0},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,"C-E5","Vestforbrænding",null,null,null,{"$f":"_xlfn.MAXIFS($G$104:$G$109,$AN$104:$AN$109,1)","v":6609.8823529411766},{"$f":"IFERROR(SUMPRODUCT(H104:H109,$AN$104:$AN$109,H77:H82)/$G175,0)","v":0},76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5]
[null,"C-E6","ARGO",null,null,null,{"$f":"_xlfn.MAXIFS($G$104:$G$109,$AO$104:$AO$109,1)","v":8393.2853717026373},{"$f":"IFERROR(SUMPRODUCT(H104:H109,$AO$104:$AO$109,H77:H82)/$G176,0)","v":0},41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7,41.7]
[]
[]
[]
[null,null,"Liquefaction normalized peak load",null,"Unit",null,"Max hours",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,"Normalized peak load"]
[null,"Case",null,"Receiving barg"]
[null,"Case 5",null,{"$f":"'3.1 Elements'!F64","v":20},"t/h",null,{"$f":"_xlfn.MAXIFS($G$102:$G$119,$G$75:$G$92,1)","v":8393.2853717026373},{"$f":"SUMPRODUCT($G$75:$G$92,H$75:H$92,H$102:H$119)/$G184","v":0},{"$f":"SUMPRODUCT($G$75:$G$92,I$75:I$92,I$102:I$119)/$G184","v":278.45711142857147},278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147]
[null,"Case 6",null,{"$f":"'3.1 Elements'!F65","v":100},"t/h",null,{"$f":"_xlfn.MAXIFS($G$102:$G$119,$G$75:$G$92,1)","v":8393.2853717026373},{"$f":"SUMPRODUCT($G$75:$G$92,H$75:H$92,H$102:H$119)/$G185","v":0},278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147,278.45711142857147]
[]
[null,"Compression power"]
[null,"Case",null,"Receiving barg"]
[null,"Case 5",null,null,"MWh/year",null,null,{"$f":"('4.3 Liquefaction'!$G42*((H184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":0},{"$f":"('4.3 Liquefaction'!$G42*((I184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((J184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((K184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((L184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((M184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((N184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((O184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((P184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((Q184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((R184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((S184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((T184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((U184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((V184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((W184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((X184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((Y184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((Z184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((AA184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((AB184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((AC184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((AD184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((AE184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((AF184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891},{"$f":"('4.3 Liquefaction'!$G42*((AG184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G184","v":125253.09526888891}]
[null,"Case 6",null,null,"MWh/year",null,null,{"$f":"('4.3 Liquefaction'!$G43*((H185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":0},{"$f":"('4.3 Liquefaction'!$G43*((I185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((J185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((K185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((L185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((M185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((N185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((O185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((P185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((Q185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((R185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((S185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((T185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((U185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((V185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((W185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((X185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((Y185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((Z185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((AA185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((AB185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((AC185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((AD185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((AE185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((AF185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225},{"$f":"('4.3 Liquefaction'!$G43*((AG185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$44)))/1000*$G185","v":53690.507982222225}]
[]
[null,"Applicable?",null,{"$f":"'1.1 Interface'!G67=\"integration with DH\"","v":true}]
[null,"District heating"]
[null,"Case",null,"Receiving barg"]
[null,"Case 5",null,null,"MWh/year",null,null,{"$f":"('4.3 Liquefaction'!$G60*((H184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":0},{"$f":"('4.3 Liquefaction'!$G60*((I184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((J184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((K184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((L184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((M184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((N184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((O184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((P184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((Q184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((R184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((S184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((T184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((U184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((V184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((W184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((X184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((Y184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((Z184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((AA184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((AB184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((AC184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((AD184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((AE184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((AF184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005},{"$f":"('4.3 Liquefaction'!$G60*((AG184*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G184*'1.1 Interface'!$G$69*$D$192","v":290901.00582400005}]
[null,"Case 6",null,null,"MWh/year",null,null,{"$f":"('4.3 Liquefaction'!$G61*((H185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":0},{"$f":"('4.3 Liquefaction'!$G61*((I185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((J185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((K185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((L185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((M185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((N185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((O185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((P185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((Q185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((R185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((S185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((T185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((U185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((V185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((W185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((X185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((Y185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((Z185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((AA185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((AB185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((AC185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((AD185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((AE185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((AF185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336},{"$f":"('4.3 Liquefaction'!$G61*((AG185*'1.2 Assumptions'!$E$17)*(1+'4.3 Liquefaction'!$D$62)))/1000*$G185*'1.1 Interface'!$G$69*$D$192","v":127836.34330133336}]

{"sheet":"3.4 0-scenario","index":17,"n_rows":283,"n_cols":38,"rows_kept":283,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model"]
[]
[null,null,null,"Item","Unit",null,"Comment",null,"Source",null,"Total sum",null,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,"A.","Volume assumptions"]
[]
[null,"Total volume",null,null,"t/year",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M8:AL8)","v":58429250},null,{"$f":"SUM(M10:M25)","v":0},{"$f":"SUM(N10:N25)","v":2337170},2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170,2337170]
[]
[null,null,{"$f":"'3.3 Emitters'!B33","v":"E1"},{"$f":"'3.3 Emitters'!C33","v":"Biofos"},{"$f":"IF(D10=\"\",\"\",\"t/year\")","v":"t/year"},null,null,null,{"$f":"IF(D10=\"\",\"\",\"Emitters\")","v":"Emitters"},null,{"$f":"SUM(M10:AL10)","v":287850},null,{"$f":"'3.3 Emitters'!H33","v":0},{"$f":"'3.3 Emitters'!I33","v":11514},{"$f":"'3.3 Emitters'!J33","v":11514},{"$f":"'3.3 Emitters'!K33","v":11514},{"$f":"'3.3 Emitters'!L33","v":11514},{"$f":"'3.3 Emitters'!M33","v":11514},{"$f":"'3.3 Emitters'!N33","v":11514},{"$f":"'3.3 Emitters'!O33","v":11514},{"$f":"'3.3 Emitters'!P33","v":11514},{"$f":"'3.3 Emitters'!Q33","v":11514},{"$f":"'3.3 Emitters'!R33","v":11514},{"$f":"'3.3 Emitters'!S33","v":11514},{"$f":"'3.3 Emitters'!T33","v":11514},{"$f":"'3.3 Emitters'!U33","v":11514},{"$f":"'3.3 Emitters'!V33","v":11514},{"$f":"'3.3 Emitters'!W33","v":11514},{"$f":"'3.3 Emitters'!X33","v":11514},{"$f":"'3.3 Emitters'!Y33","v":11514},{"$f":"'3.3 Emitters'!Z33","v":11514},{"$f":"'3.3 Emitters'!AA33","v":11514},{"$f":"'3.3 Emitters'!AB33","v":11514},{"$f":"'3.3 Emitters'!AC33","v":11514},{"$f":"'3.3 Emitters'!AD33","v":11514},{"$f":"'3.3 Emitters'!AE33","v":11514},{"$f":"'3.3 Emitters'!AF33","v":11514},{"$f":"'3.3 Emitters'!AG33","v":11514}]
[null,null,{"$f":"'3.3 Emitters'!B34","v":"E2"},{"$f":"'3.3 Emitters'!C34","v":"Amagerværket (HOFOR)"},"t/year",null,null,null,"Emitters",null,20500000,null,{"$f":"'3.3 Emitters'!H34","v":0},{"$f":"'3.3 Emitters'!I34","v":820000},{"$f":"'3.3 Emitters'!J34","v":820000},{"$f":"'3.3 Emitters'!K34","v":820000},{"$f":"'3.3 Emitters'!L34","v":820000},{"$f":"'3.3 Emitters'!M34","v":820000},{"$f":"'3.3 Emitters'!N34","v":820000},{"$f":"'3.3 Emitters'!O34","v":820000},{"$f":"'3.3 Emitters'!P34","v":820000},{"$f":"'3.3 Emitters'!Q34","v":820000},{"$f":"'3.3 Emitters'!R34","v":820000},{"$f":"'3.3 Emitters'!S34","v":820000},{"$f":"'3.3 Emitters'!T34","v":820000},{"$f":"'3.3 Emitters'!U34","v":820000},{"$f":"'3.3 Emitters'!V34","v":820000},{"$f":"'3.3 Emitters'!W34","v":820000},{"$f":"'3.3 Emitters'!X34","v":820000},{"$f":"'3.3 Emitters'!Y34","v":820000},{"$f":"'3.3 Emitters'!Z34","v":820000},{"$f":"'3.3 Emitters'!AA34","v":820000},{"$f":"'3.3 Emitters'!AB34","v":820000},{"$f":"'3.3 Emitters'!AC34","v":820000},{"$f":"'3.3 Emitters'!AD34","v":820000},{"$f":"'3.3 Emitters'!AE34","v":820000},{"$f":"'3.3 Emitters'!AF34","v":820000},{"$f":"'3.3 Emitters'!AG34","v":820000}]
[null,null,{"$f":"'3.3 Emitters'!B35","v":"E3"},{"$f":"'3.3 Emitters'!C35","v":"Amager Bakke (ARC)"},"t/year",null,null,null,"Emitters",null,12500000,null,{"$f":"'3.3 Emitters'!H35","v":0},{"$f":"'3.3 Emitters'!I35","v":500000},{"$f":"'3.3 Emitters'!J35","v":500000},{"$f":"'3.3 Emitters'!K35","v":500000},{"$f":"'3.3 Emitters'!L35","v":500000},{"$f":"'3.3 Emitters'!M35","v":500000},{"$f":"'3.3 Emitters'!N35","v":500000},{"$f":"'3.3 Emitters'!O35","v":500000},{"$f":"'3.3 Emitters'!P35","v":500000},{"$f":"'3.3 Emitters'!Q35","v":500000},{"$f":"'3.3 Emitters'!R35","v":500000},{"$f":"'3.3 Emitters'!S35","v":500000},{"$f":"'3.3 Emitters'!T35","v":500000},{"$f":"'3.3 Emitters'!U35","v":500000},{"$f":"'3.3 Emitters'!V35","v":500000},{"$f":"'3.3 Emitters'!W35","v":500000},{"$f":"'3.3 Emitters'!X35","v":500000},{"$f":"'3.3 Emitters'!Y35","v":500000},{"$f":"'3.3 Emitters'!Z35","v":500000},{"$f":"'3.3 Emitters'!AA35","v":500000},{"$f":"'3.3 Emitters'!AB35","v":500000},{"$f":"'3.3 Emitters'!AC35","v":500000},{"$f":"'3.3 Emitters'!AD35","v":500000},{"$f":"'3.3 Emitters'!AE35","v":500000},{"$f":"'3.3 Emitters'!AF35","v":500000},{"$f":"'3.3 Emitters'!AG35","v":500000}]
[null,null,{"$f":"'3.3 Emitters'!B36","v":"E4"},{"$f":"'3.3 Emitters'!C36","v":"Avedøre (Ørsted)"},"t/year",null,null,null,"Emitters",null,3750000,null,{"$f":"'3.3 Emitters'!H36","v":0},{"$f":"'3.3 Emitters'!I36","v":150000},{"$f":"'3.3 Emitters'!J36","v":150000},{"$f":"'3.3 Emitters'!K36","v":150000},{"$f":"'3.3 Emitters'!L36","v":150000},{"$f":"'3.3 Emitters'!M36","v":150000},{"$f":"'3.3 Emitters'!N36","v":150000},{"$f":"'3.3 Emitters'!O36","v":150000},{"$f":"'3.3 Emitters'!P36","v":150000},{"$f":"'3.3 Emitters'!Q36","v":150000},{"$f":"'3.3 Emitters'!R36","v":150000},{"$f":"'3.3 Emitters'!S36","v":150000},{"$f":"'3.3 Emitters'!T36","v":150000},{"$f":"'3.3 Emitters'!U36","v":150000},{"$f":"'3.3 Emitters'!V36","v":150000},{"$f":"'3.3 Emitters'!W36","v":150000},{"$f":"'3.3 Emitters'!X36","v":150000},{"$f":"'3.3 Emitters'!Y36","v":150000},{"$f":"'3.3 Emitters'!Z36","v":150000},{"$f":"'3.3 Emitters'!AA36","v":150000},{"$f":"'3.3 Emitters'!AB36","v":150000},{"$f":"'3.3 Emitters'!AC36","v":150000},{"$f":"'3.3 Emitters'!AD36","v":150000},{"$f":"'3.3 Emitters'!AE36","v":150000},{"$f":"'3.3 Emitters'!AF36","v":150000},{"$f":"'3.3 Emitters'!AG36","v":150000}]
[null,null,{"$f":"'3.3 Emitters'!B37","v":"E5"},{"$f":"'3.3 Emitters'!C37","v":"Vestforbrænding"},"t/year",null,null,null,"Emitters",null,12641400,null,{"$f":"'3.3 Emitters'!H37","v":0},{"$f":"'3.3 Emitters'!I37","v":505656},{"$f":"'3.3 Emitters'!J37","v":505656},{"$f":"'3.3 Emitters'!K37","v":505656},{"$f":"'3.3 Emitters'!L37","v":505656},{"$f":"'3.3 Emitters'!M37","v":505656},{"$f":"'3.3 Emitters'!N37","v":505656},{"$f":"'3.3 Emitters'!O37","v":505656},{"$f":"'3.3 Emitters'!P37","v":505656},{"$f":"'3.3 Emitters'!Q37","v":505656},{"$f":"'3.3 Emitters'!R37","v":505656},{"$f":"'3.3 Emitters'!S37","v":505656},{"$f":"'3.3 Emitters'!T37","v":505656},{"$f":"'3.3 Emitters'!U37","v":505656},{"$f":"'3.3 Emitters'!V37","v":505656},{"$f":"'3.3 Emitters'!W37","v":505656},{"$f":"'3.3 Emitters'!X37","v":505656},{"$f":"'3.3 Emitters'!Y37","v":505656},{"$f":"'3.3 Emitters'!Z37","v":505656},{"$f":"'3.3 Emitters'!AA37","v":505656},{"$f":"'3.3 Emitters'!AB37","v":505656},{"$f":"'3.3 Emitters'!AC37","v":505656},{"$f":"'3.3 Emitters'!AD37","v":505656},{"$f":"'3.3 Emitters'!AE37","v":505656},{"$f":"'3.3 Emitters'!AF37","v":505656},{"$f":"'3.3 Emitters'!AG37","v":505656}]
[null,null,{"$f":"'3.3 Emitters'!B38","v":"E6"},{"$f":"'3.3 Emitters'!C38","v":"ARGO"},"t/year",null,null,null,"Emitters",null,8750000,null,{"$f":"'3.3 Emitters'!H38","v":0},{"$f":"'3.3 Emitters'!I38","v":350000},{"$f":"'3.3 Emitters'!J38","v":350000},{"$f":"'3.3 Emitters'!K38","v":350000},{"$f":"'3.3 Emitters'!L38","v":350000},{"$f":"'3.3 Emitters'!M38","v":350000},{"$f":"'3.3 Emitters'!N38","v":350000},{"$f":"'3.3 Emitters'!O38","v":350000},{"$f":"'3.3 Emitters'!P38","v":350000},{"$f":"'3.3 Emitters'!Q38","v":350000},{"$f":"'3.3 Emitters'!R38","v":350000},{"$f":"'3.3 Emitters'!S38","v":350000},{"$f":"'3.3 Emitters'!T38","v":350000},{"$f":"'3.3 Emitters'!U38","v":350000},{"$f":"'3.3 Emitters'!V38","v":350000},{"$f":"'3.3 Emitters'!W38","v":350000},{"$f":"'3.3 Emitters'!X38","v":350000},{"$f":"'3.3 Emitters'!Y38","v":350000},{"$f":"'3.3 Emitters'!Z38","v":350000},{"$f":"'3.3 Emitters'!AA38","v":350000},{"$f":"'3.3 Emitters'!AB38","v":350000},{"$f":"'3.3 Emitters'!AC38","v":350000},{"$f":"'3.3 Emitters'!AD38","v":350000},{"$f":"'3.3 Emitters'!AE38","v":350000},{"$f":"'3.3 Emitters'!AF38","v":350000},{"$f":"'3.3 Emitters'!AG38","v":350000}]
[null,null,{"$f":"'3.3 Emitters'!B39","v":""},{"$f":"'3.3 Emitters'!C39","v":""},"",null,null,null,"",null,{"$f":"IF(D16=\"\",\"\",SUM(M16:AL16))","v":""},null,{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!H39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!I39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!J39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!K39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!L39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!M39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!N39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!O39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!P39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!Q39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!R39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!S39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!T39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!U39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!V39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!W39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!X39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!Y39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!Z39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!AA39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!AB39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!AC39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!AD39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!AE39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!AF39)","v":""},{"$f":"IF($D16=\"\",\"\",'3.3 Emitters'!AG39)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B40","v":""},{"$f":"'3.3 Emitters'!C40","v":""},"",null,null,null,"",null,{"$f":"IF(D17=\"\",\"\",SUM(M17:AL17))","v":""},null,{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!H40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!I40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!J40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!K40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!L40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!M40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!N40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!O40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!P40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!Q40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!R40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!S40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!T40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!U40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!V40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!W40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!X40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!Y40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!Z40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!AA40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!AB40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!AC40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!AD40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!AE40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!AF40)","v":""},{"$f":"IF($D17=\"\",\"\",'3.3 Emitters'!AG40)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B41","v":""},{"$f":"'3.3 Emitters'!C41","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!H41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!I41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!J41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!K41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!L41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!M41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!N41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!O41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!P41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!Q41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!R41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!S41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!T41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!U41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!V41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!W41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!X41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!Y41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!Z41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AA41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AB41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AC41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AD41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AE41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AF41)","v":""},{"$f":"IF($D18=\"\",\"\",'3.3 Emitters'!AG41)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B42","v":""},{"$f":"'3.3 Emitters'!C42","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!H42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!I42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!J42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!K42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!L42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!M42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!N42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!O42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!P42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!Q42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!R42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!S42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!T42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!U42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!V42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!W42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!X42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!Y42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!Z42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AA42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AB42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AC42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AD42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AE42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AF42)","v":""},{"$f":"IF($D19=\"\",\"\",'3.3 Emitters'!AG42)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B43","v":""},{"$f":"'3.3 Emitters'!C43","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!H43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!I43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!J43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!K43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!L43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!M43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!N43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!O43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!P43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!Q43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!R43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!S43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!T43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!U43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!V43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!W43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!X43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!Y43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!Z43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AA43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AB43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AC43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AD43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AE43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AF43)","v":""},{"$f":"IF($D20=\"\",\"\",'3.3 Emitters'!AG43)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B44","v":""},{"$f":"'3.3 Emitters'!C44","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!H44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!I44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!J44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!K44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!L44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!M44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!N44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!O44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!P44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!Q44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!R44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!S44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!T44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!U44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!V44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!W44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!X44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!Y44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!Z44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AA44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AB44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AC44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AD44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AE44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AF44)","v":""},{"$f":"IF($D21=\"\",\"\",'3.3 Emitters'!AG44)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B45","v":""},{"$f":"'3.3 Emitters'!C45","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!H45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!I45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!J45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!K45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!L45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!M45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!N45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!O45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!P45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!Q45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!R45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!S45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!T45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!U45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!V45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!W45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!X45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!Y45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!Z45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AA45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AB45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AC45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AD45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AE45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AF45)","v":""},{"$f":"IF($D22=\"\",\"\",'3.3 Emitters'!AG45)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B46","v":""},{"$f":"'3.3 Emitters'!C46","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!H46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!I46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!J46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!K46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!L46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!M46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!N46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!O46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!P46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!Q46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!R46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!S46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!T46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!U46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!V46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!W46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!X46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!Y46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!Z46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AA46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AB46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AC46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AD46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AE46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AF46)","v":""},{"$f":"IF($D23=\"\",\"\",'3.3 Emitters'!AG46)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B47","v":""},{"$f":"'3.3 Emitters'!C47","v":""},"",null,null,null,"",null,"",null,{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!H47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!I47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!J47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!K47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!L47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!M47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!N47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!O47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!P47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!Q47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!R47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!S47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!T47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!U47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!V47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!W47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!X47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!Y47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!Z47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AA47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AB47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AC47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AD47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AE47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AF47)","v":""},{"$f":"IF($D24=\"\",\"\",'3.3 Emitters'!AG47)","v":""}]
[null,null,{"$f":"'3.3 Emitters'!B48","v":""},{"$f":"'3.3 Emitters'!C48","v":""},"",null,null,null,"",null,{"$f":"IF(D25=\"\",\"\",SUM(M25:AL25))","v":""},null,{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!H48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!I48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!J48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!K48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!L48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!M48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!N48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!O48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!P48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!Q48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!R48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!S48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!T48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!U48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!V48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!W48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!X48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!Y48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!Z48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AA48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AB48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AC48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AD48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AE48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AF48)","v":""},{"$f":"IF($D25=\"\",\"\",'3.3 Emitters'!AG48)","v":""}]
[]
[]
[null,"B.","Consolidated"]
[]
[null,"1.","NPV analysis"]
[]
[null,null,"Revenue",null,"DKK",null,"Present value of total revenue (2024 value)",null,null,null,{"$f":"SUM(M32:AL32)","v":0},null,{"$f":"M52/((1+'1.2 Assumptions'!$E$9)^(M$4-$M$4+1))","v":0},{"$f":"N52/((1+'1.2 Assumptions'!$E$9)^(N$4-$M$4+1))","v":0},{"$f":"O52/((1+'1.2 Assumptions'!$E$9)^(O$4-$M$4+1))","v":0},{"$f":"P52/((1+'1.2 Assumptions'!$E$9)^(P$4-$M$4+1))","v":0},{"$f":"Q52/((1+'1.2 Assumptions'!$E$9)^(Q$4-$M$4+1))","v":0},{"$f":"R52/((1+'1.2 Assumptions'!$E$9)^(R$4-$M$4+1))","v":0},{"$f":"S52/((1+'1.2 Assumptions'!$E$9)^(S$4-$M$4+1))","v":0},{"$f":"T52/((1+'1.2 Assumptions'!$E$9)^(T$4-$M$4+1))","v":0},{"$f":"U52/((1+'1.2 Assumptions'!$E$9)^(U$4-$M$4+1))","v":0},{"$f":"V52/((1+'1.2 Assumptions'!$E$9)^(V$4-$M$4+1))","v":0},{"$f":"W52/((1+'1.2 Assumptions'!$E$9)^(W$4-$M$4+1))","v":0},{"$f":"X52/((1+'1.2 Assumptions'!$E$9)^(X$4-$M$4+1))","v":0},{"$f":"Y52/((1+'1.2 Assumptions'!$E$9)^(Y$4-$M$4+1))","v":0},{"$f":"Z52/((1+'1.2 Assumptions'!$E$9)^(Z$4-$M$4+1))","v":0},{"$f":"AA52/((1+'1.2 Assumptions'!$E$9)^(AA$4-$M$4+1))","v":0},{"$f":"AB52/((1+'1.2 Assumptions'!$E$9)^(AB$4-$M$4+1))","v":0},{"$f":"AC52/((1+'1.2 Assumptions'!$E$9)^(AC$4-$M$4+1))","v":0},{"$f":"AD52/((1+'1.2 Assumptions'!$E$9)^(AD$4-$M$4+1))","v":0},{"$f":"AE52/((1+'1.2 Assumptions'!$E$9)^(AE$4-$M$4+1))","v":0},{"$f":"AF52/((1+'1.2 Assumptions'!$E$9)^(AF$4-$M$4+1))","v":0},{"$f":"AG52/((1+'1.2 Assumptions'!$E$9)^(AG$4-$M$4+1))","v":0},{"$f":"AH52/((1+'1.2 Assumptions'!$E$9)^(AH$4-$M$4+1))","v":0},{"$f":"AI52/((1+'1.2 Assumptions'!$E$9)^(AI$4-$M$4+1))","v":0},{"$f":"AJ52/((1+'1.2 Assumptions'!$E$9)^(AJ$4-$M$4+1))","v":0},{"$f":"AK52/((1+'1.2 Assumptions'!$E$9)^(AK$4-$M$4+1))","v":0},{"$f":"AL52/((1+'1.2 Assumptions'!$E$9)^(AL$4-$M$4+1))","v":0}]
[null,null,"CAPEX",null,"DKK",null,"Present value of total CAPEX (2024 value)",null,null,null,{"$f":"SUM(M33:AL33)","v":1884951916.3207767},null,{"$f":"M63/((1+'1.2 Assumptions'!$E$9)^(M$4-$M$4+1))","v":1884951916.3207767},{"$f":"N63/((1+'1.2 Assumptions'!$E$9)^(N$4-$M$4+1))","v":0},{"$f":"O63/((1+'1.2 Assumptions'!$E$9)^(O$4-$M$4+1))","v":0},{"$f":"P63/((1+'1.2 Assumptions'!$E$9)^(P$4-$M$4+1))","v":0},{"$f":"Q63/((1+'1.2 Assumptions'!$E$9)^(Q$4-$M$4+1))","v":0},{"$f":"R63/((1+'1.2 Assumptions'!$E$9)^(R$4-$M$4+1))","v":0},{"$f":"S63/((1+'1.2 Assumptions'!$E$9)^(S$4-$M$4+1))","v":0},{"$f":"T63/((1+'1.2 Assumptions'!$E$9)^(T$4-$M$4+1))","v":0},{"$f":"U63/((1+'1.2 Assumptions'!$E$9)^(U$4-$M$4+1))","v":0},{"$f":"V63/((1+'1.2 Assumptions'!$E$9)^(V$4-$M$4+1))","v":0},{"$f":"W63/((1+'1.2 Assumptions'!$E$9)^(W$4-$M$4+1))","v":0},{"$f":"X63/((1+'1.2 Assumptions'!$E$9)^(X$4-$M$4+1))","v":0},{"$f":"Y63/((1+'1.2 Assumptions'!$E$9)^(Y$4-$M$4+1))","v":0},{"$f":"Z63/((1+'1.2 Assumptions'!$E$9)^(Z$4-$M$4+1))","v":0},{"$f":"AA63/((1+'1.2 Assumptions'!$E$9)^(AA$4-$M$4+1))","v":0},{"$f":"AB63/((1+'1.2 Assumptions'!$E$9)^(AB$4-$M$4+1))","v":0},{"$f":"AC63/((1+'1.2 Assumptions'!$E$9)^(AC$4-$M$4+1))","v":0},{"$f":"AD63/((1+'1.2 Assumptions'!$E$9)^(AD$4-$M$4+1))","v":0},{"$f":"AE63/((1+'1.2 Assumptions'!$E$9)^(AE$4-$M$4+1))","v":0},{"$f":"AF63/((1+'1.2 Assumptions'!$E$9)^(AF$4-$M$4+1))","v":0},{"$f":"AG63/((1+'1.2 Assumptions'!$E$9)^(AG$4-$M$4+1))","v":0},{"$f":"AH63/((1+'1.2 Assumptions'!$E$9)^(AH$4-$M$4+1))","v":0},{"$f":"AI63/((1+'1.2 Assumptions'!$E$9)^(AI$4-$M$4+1))","v":0},{"$f":"AJ63/((1+'1.2 Assumptions'!$E$9)^(AJ$4-$M$4+1))","v":0},{"$f":"AK63/((1+'1.2 Assumptions'!$E$9)^(AK$4-$M$4+1))","v":0},{"$f":"AL63/((1+'1.2 Assumptions'!$E$9)^(AL$4-$M$4+1))","v":0}]
[null,null,"OPEX",null,"DKK",null,"Present value of total OPEX (2024 value)",null,null,null,{"$f":"SUM(M34:AL34)","v":14258896122.478182},null,{"$f":"M77/((1+'1.2 Assumptions'!$E$9)^(M$4-$M$4+1))","v":0},{"$f":"N77/((1+'1.2 Assumptions'!$E$9)^(N$4-$M$4+1))","v":857333566.22028923},{"$f":"O77/((1+'1.2 Assumptions'!$E$9)^(O$4-$M$4+1))","v":828808966.40373194},{"$f":"P77/((1+'1.2 Assumptions'!$E$9)^(P$4-$M$4+1))","v":783157352.79152608},{"$f":"Q77/((1+'1.2 Assumptions'!$E$9)^(Q$4-$M$4+1))","v":757175829.23920059},{"$f":"R77/((1+'1.2 Assumptions'!$E$9)^(R$4-$M$4+1))","v":731983318.07091355},{"$f":"S77/((1+'1.2 Assumptions'!$E$9)^(S$4-$M$4+1))","v":691601121.0633024},{"$f":"T77/((1+'1.2 Assumptions'!$E$9)^(T$4-$M$4+1))","v":668657008.04224503},{"$f":"U77/((1+'1.2 Assumptions'!$E$9)^(U$4-$M$4+1))","v":646474074.12615168},{"$f":"V77/((1+'1.2 Assumptions'!$E$9)^(V$4-$M$4+1))","v":625027066.92765379},{"$f":"W77/((1+'1.2 Assumptions'!$E$9)^(W$4-$M$4+1))","v":604302208.11138558},{"$f":"X77/((1+'1.2 Assumptions'!$E$9)^(X$4-$M$4+1))","v":590046958.08590245},{"$f":"Y77/((1+'1.2 Assumptions'!$E$9)^(Y$4-$M$4+1))","v":570471940.51907158},{"$f":"Z77/((1+'1.2 Assumptions'!$E$9)^(Z$4-$M$4+1))","v":551546331.11796498},{"$f":"AA77/((1+'1.2 Assumptions'!$E$9)^(AA$4-$M$4+1))","v":533248585.53585237},{"$f":"AB77/((1+'1.2 Assumptions'!$E$9)^(AB$4-$M$4+1))","v":515557874.16736442},{"$f":"AC77/((1+'1.2 Assumptions'!$E$9)^(AC$4-$M$4+1))","v":498454058.43669373},{"$f":"AD77/((1+'1.2 Assumptions'!$E$9)^(AD$4-$M$4+1))","v":481917667.87244302},{"$f":"AE77/((1+'1.2 Assumptions'!$E$9)^(AE$4-$M$4+1))","v":465929877.94302553},{"$f":"AF77/((1+'1.2 Assumptions'!$E$9)^(AF$4-$M$4+1))","v":450472488.62738019},{"$f":"AG77/((1+'1.2 Assumptions'!$E$9)^(AG$4-$M$4+1))","v":435527903.69661409},{"$f":"AH77/((1+'1.2 Assumptions'!$E$9)^(AH$4-$M$4+1))","v":421280606.5406056},{"$f":"AI77/((1+'1.2 Assumptions'!$E$9)^(AI$4-$M$4+1))","v":407304472.67432958},{"$f":"AJ77/((1+'1.2 Assumptions'!$E$9)^(AJ$4-$M$4+1))","v":393792002.01688737},{"$f":"AK77/((1+'1.2 Assumptions'!$E$9)^(AK$4-$M$4+1))","v":380727812.3765167},{"$f":"AL77/((1+'1.2 Assumptions'!$E$9)^(AL$4-$M$4+1))","v":368097031.8711347}]
[]
[null,null,"Net present value of total costs",null,"DKK",null,"Present value of total costs (2024 value)",null,null,null,{"$f":"SUM(K32:K34)","v":16143848038.798958}]
[]
[null,"2.","Levelized cost analysis"]
[]
[null,null,"Present value of total costs",null,"DKK",null,"Present value of total costs (2024 value)",null,null,null,{"$f":"SUM(M40:AL40)","v":16143848038.798962},null,{"$f":"SUM(M32:M34)","v":1884951916.3207767},{"$f":"SUM(N32:N34)","v":857333566.22028923},{"$f":"SUM(O32:O34)","v":828808966.40373194},783157352.79152608,757175829.23920059,731983318.07091355,691601121.0633024,668657008.04224503,646474074.12615168,625027066.92765379,604302208.11138558,590046958.08590245,570471940.51907158,551546331.11796498,533248585.53585237,515557874.16736442,498454058.43669373,481917667.87244302,465929877.94302553,450472488.62738019,435527903.69661409,421280606.5406056,407304472.67432958,393792002.01688737,380727812.3765167,368097031.8711347]
[null,null,"Discounted CO2 volumes",null,"t/year",null,"Present value of CO2 volumes",null,null,null,{"$f":"SUM(M41:AL41)","v":29716247.380572941},null,{"$f":"M8/((1+'1.2 Assumptions'!$E$9)^(M$4-$M$4+1))","v":0},{"$f":"N8/((1+'1.2 Assumptions'!$E$9)^(N$4-$M$4+1))","v":2099836.0324341324},{"$f":"O8/((1+'1.2 Assumptions'!$E$9)^(O$4-$M$4+1))","v":1990365.9075205047},{"$f":"P8/((1+'1.2 Assumptions'!$E$9)^(P$4-$M$4+1))","v":1886602.7559436064},{"$f":"Q8/((1+'1.2 Assumptions'!$E$9)^(Q$4-$M$4+1))","v":1788249.0577664517},{"$f":"R8/((1+'1.2 Assumptions'!$E$9)^(R$4-$M$4+1))","v":1695022.8035700964},{"$f":"S8/((1+'1.2 Assumptions'!$E$9)^(S$4-$M$4+1))","v":1606656.6858484328},{"$f":"T8/((1+'1.2 Assumptions'!$E$9)^(T$4-$M$4+1))","v":1522897.3325577562},{"$f":"U8/((1+'1.2 Assumptions'!$E$9)^(U$4-$M$4+1))","v":1443504.5806234656},{"$f":"V8/((1+'1.2 Assumptions'!$E$9)^(V$4-$M$4+1))","v":1368250.7873208204},{"$f":"W8/((1+'1.2 Assumptions'!$E$9)^(W$4-$M$4+1))","v":1296920.1775552803},{"$f":"X8/((1+'1.2 Assumptions'!$E$9)^(X$4-$M$4+1))","v":1229308.2251708817},{"$f":"Y8/((1+'1.2 Assumptions'!$E$9)^(Y$4-$M$4+1))","v":1165221.0665126841},{"$f":"Z8/((1+'1.2 Assumptions'!$E$9)^(Z$4-$M$4+1))","v":1104474.944561786},{"$f":"AA8/((1+'1.2 Assumptions'!$E$9)^(AA$4-$M$4+1))","v":1046895.6820490863},{"$f":"AB8/((1+'1.2 Assumptions'!$E$9)^(AB$4-$M$4+1))","v":992318.18203704862},{"$f":"AC8/((1+'1.2 Assumptions'!$E$9)^(AC$4-$M$4+1))","v":940585.95453748689},{"$f":"AD8/((1+'1.2 Assumptions'!$E$9)^(AD$4-$M$4+1))","v":891550.66780804447},{"$f":"AE8/((1+'1.2 Assumptions'!$E$9)^(AE$4-$M$4+1))","v":845071.72304080054},{"$f":"AF8/((1+'1.2 Assumptions'!$E$9)^(AF$4-$M$4+1))","v":801015.85122350755},{"$f":"AG8/((1+'1.2 Assumptions'!$E$9)^(AG$4-$M$4+1))","v":759256.73101754277},{"$f":"AH8/((1+'1.2 Assumptions'!$E$9)^(AH$4-$M$4+1))","v":719674.62655691267},{"$f":"AI8/((1+'1.2 Assumptions'!$E$9)^(AI$4-$M$4+1))","v":682156.04412977502},{"$f":"AJ8/((1+'1.2 Assumptions'!$E$9)^(AJ$4-$M$4+1))","v":646593.40675808059},{"$f":"AK8/((1+'1.2 Assumptions'!$E$9)^(AK$4-$M$4+1))","v":612884.74574225652},{"$f":"AL8/((1+'1.2 Assumptions'!$E$9)^(AL$4-$M$4+1))","v":580933.40828649909}]
[]
[null,null,"Levelized cost of CO2",null,"DKK/ton",null,"Levelized cost of CO2",null,null,null,{"$f":"K40/K41","v":543.26671305586979},null,{"$f":"'2.2 Model'!K45","v":478.9979809736983}]
[]
[null,"3.","Revenue"]
[]
[null,null,"District heating from liquefaction",null,"DKK",null,null,null,null,null,{"$f":"SUM(M47:AL47)","v":0},null,{"$f":"M85","v":0},{"$f":"N85","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]
[]
[null,null,"Total revenue",null,"DKK",null,"Sum of above",null,null,null,{"$f":"SUM(M49:AL49)","v":0},null,{"$f":"SUM(M47:M47)","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]
[]
[]
[null,null,"Total revenue (inflation adj.)",null,"DKK",null,"Inflation adjusted revenue (nominal values)",null,null,null,{"$f":"SUM(M52:AL52)","v":0},null,{"$f":"M49*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N49*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O49*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P49*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q49*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R49*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S49*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T49*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U49*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V49*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W49*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X49*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y49*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z49*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA49*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB49*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC49*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD49*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE49*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF49*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG49*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH49*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI49*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ49*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK49*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL49*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[]
[null,"4.","CAPEX"]
[]
[null,null,"Liquefaction",null,"DKK",null,null,null,null,null,{"$f":"SUM(M56:AL56)","v":585901582.07682741},null,{"$f":"M94","v":585901582.07682741},{"$f":"N94","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]
[null,null,"Harbour facilities",null,"DKK",null,null,null,null,null,44484140.421999998,null,{"$f":"M113","v":44484140.421999998},{"$f":"N113","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]
[null,null,"Intermediate storage",null,"DKK",null,null,null,null,null,1319245916.4407992,null,{"$f":"M117","v":1319245916.4407992},{"$f":"N117","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]
[]
[null,null,"Total CAPEX",null,"DKK",null,"Sum of above",null,null,null,{"$f":"SUM(M60:AL60)","v":1949631638.9396267},null,{"$f":"SUM(M56:M58)","v":1949631638.9396267},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Total CAPEX (inflation adj.)",null,"DKK",null,"Inflation adjusted CAPEX (nominal values)",null,null,null,{"$f":"SUM(M63:AL63)","v":1988624271.7184193},null,{"$f":"M60*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":1988624271.7184193},{"$f":"N60*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":0},{"$f":"O60*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":0},{"$f":"P60*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":0},{"$f":"Q60*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":0},{"$f":"R60*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":0},{"$f":"S60*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":0},{"$f":"T60*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":0},{"$f":"U60*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":0},{"$f":"V60*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":0},{"$f":"W60*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":0},{"$f":"X60*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":0},{"$f":"Y60*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":0},{"$f":"Z60*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":0},{"$f":"AA60*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":0},{"$f":"AB60*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":0},{"$f":"AC60*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":0},{"$f":"AD60*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":0},{"$f":"AE60*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":0},{"$f":"AF60*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":0},{"$f":"AG60*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":0},{"$f":"AH60*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":0},{"$f":"AI60*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":0},{"$f":"AJ60*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":0},{"$f":"AK60*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":0},{"$f":"AL60*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":0}]
[]
[null,"5.","OPEX"]
[]
[null,null,"Liquefaction",null,"DKK",null,null,null,null,null,{"$f":"SUM(M67:AL67)","v":1678073628.8449714},null,{"$f":"M146","v":0},100437157.36264849,100437157.36264849,79658412.233411163,79658412.233411163,79658412.233411163,59271640.22120139,59271640.22120139,59271640.22120139,59271640.22120139,59271640.22120139,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614]
[null,null,"Permanent storage",null,"DKK",null,null,null,null,null,8965748578.7399464,null,{"$f":"M181","v":0},358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977]
[null,null,"Harbour facilities",null,"DKK",null,null,null,null,null,563078288.33499992,null,{"$f":"M201","v":0},19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24927483.204999998,24927483.204999998,24927483.204999998,24927483.204999998,24927483.204999998]
[null,null,"Shipping",null,"DKK",null,null,null,null,null,7088656672.5757198,null,{"$f":"M205","v":0},283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896]
[null,null,"Intermediate storage",null,"DKK",null,null,null,null,null,828506147.46628094,null,{"$f":"M211","v":0},33292764.964115836,33201749.752265438,33201749.752265438,33201749.752265438,33112451.463937812,33112451.463937812,33112451.463937812,33112451.463937812,33112451.463937812,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973]
[null,null,"Trucking",null,"DKK",null,null,null,null,null,3048340746.9562521,null,{"$f":"M236","v":0},121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825]
[]
[null,null,"Total OPEX",null,"DKK",null,"Sum of above",null,null,null,{"$f":"SUM(M74:AL74)","v":22172404062.918182},null,{"$f":"SUM(M67:M72)","v":0},917179635.27714097,917088620.06529057,896309874.93605328,896309874.93605328,896220576.64772558,875833804.63551581,875833804.63551581,875833804.63551581,875833804.63551581,875849220.41693306,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884956248.80212736,884956248.80212736,884956248.80212736,884956248.80212736,884956248.80212736]
[]
[]
[null,null,"Total OPEX (inflation adj.)",null,"DKK",null,"Inflation adjusted OPEX (nominal values)",null,null,null,{"$f":"SUM(M77:AL77)","v":29535312337.827465},null,{"$f":"M74*((1+'1.2 Assumptions'!$E$11)^(M$4-$M$4+1))","v":0},{"$f":"N74*((1+'1.2 Assumptions'!$E$11)^(N$4-$M$4+1))","v":954233692.54233742},{"$f":"O74*((1+'1.2 Assumptions'!$E$11)^(O$4-$M$4+1))","v":973221780.32224679},{"$f":"P74*((1+'1.2 Assumptions'!$E$11)^(P$4-$M$4+1))","v":970194633.95636201},{"$f":"Q74*((1+'1.2 Assumptions'!$E$11)^(Q$4-$M$4+1))","v":989598526.63548923},{"$f":"R74*((1+'1.2 Assumptions'!$E$11)^(R$4-$M$4+1))","v":1009289932.7917799},{"$f":"S74*((1+'1.2 Assumptions'!$E$11)^(S$4-$M$4+1))","v":1006057738.6275563},{"$f":"T74*((1+'1.2 Assumptions'!$E$11)^(T$4-$M$4+1))","v":1026178893.4001076},{"$f":"U74*((1+'1.2 Assumptions'!$E$11)^(U$4-$M$4+1))","v":1046702471.2681098},{"$f":"V74*((1+'1.2 Assumptions'!$E$11)^(V$4-$M$4+1))","v":1067636520.693472},{"$f":"W74*((1+'1.2 Assumptions'!$E$11)^(W$4-$M$4+1))","v":1089008418.6938994},{"$f":"X74*((1+'1.2 Assumptions'!$E$11)^(X$4-$M$4+1))","v":1121801693.6622491},{"$f":"Y74*((1+'1.2 Assumptions'!$E$11)^(Y$4-$M$4+1))","v":1144237727.5354941},{"$f":"Z74*((1+'1.2 Assumptions'!$E$11)^(Z$4-$M$4+1))","v":1167122482.0862041},{"$f":"AA74*((1+'1.2 Assumptions'!$E$11)^(AA$4-$M$4+1))","v":1190464931.7279279},{"$f":"AB74*((1+'1.2 Assumptions'!$E$11)^(AB$4-$M$4+1))","v":1214274230.3624866},{"$f":"AC74*((1+'1.2 Assumptions'!$E$11)^(AC$4-$M$4+1))","v":1238559714.9697366},{"$f":"AD74*((1+'1.2 Assumptions'!$E$11)^(AD$4-$M$4+1))","v":1263330909.2691309},{"$f":"AE74*((1+'1.2 Assumptions'!$E$11)^(AE$4-$M$4+1))","v":1288597527.4545135},{"$f":"AF74*((1+'1.2 Assumptions'!$E$11)^(AF$4-$M$4+1))","v":1314369478.0036039},{"$f":"AG74*((1+'1.2 Assumptions'!$E$11)^(AG$4-$M$4+1))","v":1340656867.5636761},{"$f":"AH74*((1+'1.2 Assumptions'!$E$11)^(AH$4-$M$4+1))","v":1368124370.1741703},{"$f":"AI74*((1+'1.2 Assumptions'!$E$11)^(AI$4-$M$4+1))","v":1395486857.5776534},{"$f":"AJ74*((1+'1.2 Assumptions'!$E$11)^(AJ$4-$M$4+1))","v":1423396594.7292066},{"$f":"AK74*((1+'1.2 Assumptions'!$E$11)^(AK$4-$M$4+1))","v":1451864526.6237907},{"$f":"AL74*((1+'1.2 Assumptions'!$E$11)^(AL$4-$M$4+1))","v":1480901817.1562667}]
[]
[]
[]
[null,"C.","Revenue"]
[]
[null,"Total revenue",null,null,"DKK",null,null,null,null,null,{"$f":"SUM(M83:AL83)","v":0},null,{"$f":"M85","v":0},{"$f":"N85","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]
[]
[null,null,"District heating from liquefaction",null,"DKK",null,{"$f":"IF(NOT(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\")),\"No liquefaction\",\"\")","v":""},null,"Calculated, sum of below",null,{"$f":"SUM(M85:AL85)","v":0},null,{"$f":"SUM(M87)","v":0},{"$f":"SUM(N87)","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]
[]
[null,null,null,"Liquefaction",{"$f":"IF(D87=\"\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(NOT(OR('1.1 Interface'!$G$18=\"Case 5\",'1.1 Interface'!$G$18=\"Case 6\")),\"No liquefaction\",IF('1.1 Interface'!$G$67=\"Integration with DH\",\"Cooling duty at \"&ROUND(INDEX('3.1 Elements'!$J$64:$J$65,MATCH('3.1 Elements'!$B$61,'3.1 Elements'!$B$64:$B$65,0)),2)&\" MW with \"&TEXT('1.1 Interface'!$G$69,\"0%\")&\" heat utilization\",\"No heat integration\"))","v":"Cooling duty at 64,16 MW with 80% heat utilization"},null,{"$f":"IF(D87=\"\",\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M87:AL87)","v":0}]
[]
[]
[null,"D.","CAPEX"]
[]
[null,"Total CAPEX",null,null,"DKK",null,null,null,null,null,{"$f":"SUM(M92:AL92)","v":1949631638.9396267},null,{"$f":"M94+M113+M117","v":1949631638.9396267},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Liquefaction",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M94:AL94)","v":585901582.07682741},null,{"$f":"SUM(M96:M111)","v":585901582.07682741},{"$f":"SUM(N96:N111)","v":0},{"$f":"SUM(O96:O111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'4.3 Liquefaction'!C83","v":"Liquefaction at Biofos"},{"$f":"IF(D96=\"\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(D96=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E83,1)&\" kg/s\")","v":"Capacity at 4,8 kg/s"},null,null,null,{"$f":"SUM(M96:AL96)","v":55154383.567211248},null,{"$f":"'4.3 Liquefaction'!F83","v":55154383.567211248},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.3 Liquefaction'!C84","v":"Liquefaction at Amagerværket (HOFOR)"},{"$f":"IF(D97=\"\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(D97=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E84,1)&\" kg/s\")","v":"Capacity at 50,8 kg/s"},null,null,null,{"$f":"SUM(M97:AL97)","v":185255479.69564846},null,{"$f":"'4.3 Liquefaction'!F84","v":185255479.69564846},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.3 Liquefaction'!C85","v":"Liquefaction at Amager Bakke (ARC)"},"DKK",null,{"$f":"IF(D98=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E85,1)&\" kg/s\")","v":"Capacity at 22,1 kg/s"},null,null,null,{"$f":"SUM(M98:AL98)","v":103993338.67380601},null,{"$f":"'4.3 Liquefaction'!F85","v":103993338.67380601},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.3 Liquefaction'!C86","v":"Liquefaction at Avedøre (Ørsted)"},"DKK",null,{"$f":"IF(D99=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E86,1)&\" kg/s\")","v":"Capacity at 7,2 kg/s"},null,null,null,61933034.526822224,null,{"$f":"'4.3 Liquefaction'!F86","v":61933034.526822224},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.3 Liquefaction'!C87","v":"Liquefaction at Vestforbrænding"},"DKK",null,{"$f":"IF(D100=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E87,1)&\" kg/s\")","v":"Capacity at 22,1 kg/s"},null,null,null,103993338.67380601,null,{"$f":"'4.3 Liquefaction'!F87","v":103993338.67380601},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.3 Liquefaction'!C88","v":"Liquefaction at ARGO"},"DKK",null,{"$f":"IF(D101=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E88,1)&\" kg/s\")","v":"Capacity at 12 kg/s"},null,null,null,75572006.939533472,null,{"$f":"'4.3 Liquefaction'!F88","v":75572006.939533472},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.3 Liquefaction'!C89","v":""},"",null,{"$f":"IF(D102=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E89,1)&\" kg/s\")","v":""},null,null,null,0,null,{"$f":"'4.3 Liquefaction'!F89","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.3 Liquefaction'!C90","v":""},"",null,{"$f":"IF(D103=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E90,1)&\" kg/s\")","v":""},null,null,null,0,null,{"$f":"'4.3 Liquefaction'!F90","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]
[null,null,null,{"$f":"'4.3 Liquefaction'!C91","v":""},"",null,{"$f":"IF(D104=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E91,1)&\" kg/s\")","v":""},null,null,null,0,null,{"$f":"'4.3 Liquefaction'!F91","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.3 Liquefaction'!C92","v":""},"",null,{"$f":"IF(D105=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E92,1)&\" kg/s\")","v":""},null,null,null,0,null,{"$f":"'4.3 Liquefaction'!F92","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]
[null,null,null,{"$f":"'4.3 Liquefaction'!C93","v":""},"",null,{"$f":"IF(D106=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E93,1)&\" kg/s\")","v":""},null,null,null,0,null,{"$f":"'4.3 Liquefaction'!F93","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.3 Liquefaction'!C94","v":""},"",null,{"$f":"IF(D107=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E94,1)&\" kg/s\")","v":""},null,null,null,0,null,{"$f":"'4.3 Liquefaction'!F94","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]
[null,null,null,{"$f":"'4.3 Liquefaction'!C95","v":""},"",null,{"$f":"IF(D108=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E95,1)&\" kg/s\")","v":""},null,null,null,0,null,{"$f":"'4.3 Liquefaction'!F95","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.3 Liquefaction'!C96","v":""},"",null,{"$f":"IF(D109=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E96,1)&\" kg/s\")","v":""},null,null,null,0,null,{"$f":"'4.3 Liquefaction'!F96","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]
[null,null,null,{"$f":"'4.3 Liquefaction'!C97","v":""},"",null,{"$f":"IF(D110=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E97,1)&\" kg/s\")","v":""},null,null,null,0,null,{"$f":"'4.3 Liquefaction'!F97","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.3 Liquefaction'!C98","v":""},"",null,{"$f":"IF(D111=\"\",\"\",\"Capacity at \"&ROUND('4.3 Liquefaction'!E98,1)&\" kg/s\")","v":""},null,null,null,0,null,{"$f":"'4.3 Liquefaction'!F98","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]
[]
[null,null,"Habour facilities",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M113:AL113)","v":44484140.421999998},null,{"$f":"SUM(M115)","v":44484140.421999998},{"$f":"SUM(N115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Harbour facilities",{"$f":"IF(G115=\"No harbour facilities\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF('4.5 Harbour'!D7=FALSE,\"No harbour facilities\",\"Based on \"&'1.1 Interface'!G79&\" \"&LOWER('1.1 Interface'!G81))","v":"Based on 1 existing berths"},null,null,null,{"$f":"SUM(M115:AL115)","v":44484140.421999998},null,{"$f":"'4.5 Harbour'!D14","v":44484140.421999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Intermediate storage",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M117:AL117)","v":1319245916.4407992},null,{"$f":"SUM(M120:M121)+SUM(M124:M139)","v":1319245916.4407992},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Storage for export"]
[null,null,null,"Storage tanks for export",{"$f":"IF(G120=\"No intermediate storage\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF('4.7 Intermediate storage'!D9=TRUE,'4.7 Intermediate storage'!E55& \" storage tanks of \"&TEXT(ROUND(INDEX('4.7 Intermediate storage'!E65:E67,MATCH('4.7 Intermediate storage'!D7,'4.7 Intermediate storage'!C65:C67,0)),0),\"0.000\")& \" tons each at \"&'4.7 Intermediate storage'!D7,\"No intermediate storage\")","v":"13 storage tanks of 2.388 tons each at 22 barg design pressure"},null,null,null,{"$f":"SUM(M120:AL120)","v":728442207.46439934},null,{"$f":"'4.7 Intermediate storage'!D16","v":728442207.46439934},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Ship loading pumps for export",{"$f":"IF(G121=\"No ship loading pumps\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF('4.7 Intermediate storage'!D9=TRUE,'4.7 Intermediate storage'!E59&\" loading pumps\",\"No ship loading pumps\")","v":"3 loading pumps"},null,null,null,{"$f":"SUM(M121:AL121)","v":10158914.108399998},null,{"$f":"'4.7 Intermediate storage'!D17","v":10158914.108399998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Storage for trucking"]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C144","v":"Storage tanks at Biofos"},{"$f":"IF(D124=\"\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(D124=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E144/1000,1)&\" kt at emitter\")","v":"Total storage capacity of 1 kt at emitter"},null,null,null,{"$f":"SUM(M124:AL124)","v":23513016.669},null,{"$f":"'4.7 Intermediate storage'!F144","v":23513016.669},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C145","v":"Storage tanks at Amagerværket (HOFOR)"},{"$f":"IF(D125=\"\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(D125=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E145/1000,1)&\" kt at emitter\")","v":"Total storage capacity of 10,6 kt at emitter"},null,null,null,{"$f":"SUM(M125:AL125)","v":247801852.32000002},null,{"$f":"'4.7 Intermediate storage'!F145","v":247801852.32000002},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C146","v":"Storage tanks at Amager Bakke (ARC)"},"DKK",null,{"$f":"IF(D126=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E146/1000,1)&\" kt at emitter\")","v":"Total storage capacity of 4,6 kt at emitter"},null,null,null,107709327.855,null,{"$f":"'4.7 Intermediate storage'!F146","v":107709327.855},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C147","v":"Storage tanks at Avedøre (Ørsted)"},"DKK",null,{"$f":"IF(D127=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E147/1000,1)&\" kt at emitter\")","v":"Total storage capacity of 1,5 kt at emitter"},null,null,null,35199126.75,null,{"$f":"'4.7 Intermediate storage'!F147","v":35199126.75}]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C148","v":"Storage tanks at Vestforbrænding"},"DKK",null,{"$f":"IF(D128=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E148/1000,1)&\" kt at emitter\")","v":"Total storage capacity of 4,6 kt at emitter"},null,null,null,107709327.855,null,{"$f":"'4.7 Intermediate storage'!F148","v":107709327.855}]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C149","v":"Storage tanks at ARGO"},"DKK",null,{"$f":"IF(D129=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E149/1000,1)&\" kt at emitter\")","v":"Total storage capacity of 2,5 kt at emitter"},null,null,null,58712143.419,null,{"$f":"'4.7 Intermediate storage'!F149","v":58712143.419}]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C150","v":""},"",null,{"$f":"IF(D130=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E150/1000,1)&\" kt at emitter\")","v":""},null,null,null,0,null,{"$f":"'4.7 Intermediate storage'!F150","v":""}]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C151","v":""},"",null,{"$f":"IF(D131=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E151/1000,1)&\" kt at emitter\")","v":""},null,null,null,0,null,{"$f":"'4.7 Intermediate storage'!F151","v":""}]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C152","v":""},"",null,{"$f":"IF(D132=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E152/1000,1)&\" kt at emitter\")","v":""},null,null,null,0,null,{"$f":"'4.7 Intermediate storage'!F152","v":""}]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C153","v":""},"",null,{"$f":"IF(D133=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E153/1000,1)&\" kt at emitter\")","v":""},null,null,null,0,null,{"$f":"'4.7 Intermediate storage'!F153","v":""}]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C154","v":""},"",null,{"$f":"IF(D134=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E154/1000,1)&\" kt at emitter\")","v":""},null,null,null,0,null,{"$f":"'4.7 Intermediate storage'!F154","v":""}]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C155","v":""},"",null,{"$f":"IF(D135=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E155/1000,1)&\" kt at emitter\")","v":""},null,null,null,0,null,{"$f":"'4.7 Intermediate storage'!F155","v":""}]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C156","v":""},"",null,{"$f":"IF(D136=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E156/1000,1)&\" kt at emitter\")","v":""},null,null,null,0,null,{"$f":"'4.7 Intermediate storage'!F156","v":""}]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C157","v":""},"",null,{"$f":"IF(D137=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E157/1000,1)&\" kt at emitter\")","v":""},null,null,null,0,null,{"$f":"'4.7 Intermediate storage'!F157","v":""}]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C158","v":""},"",null,{"$f":"IF(D138=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E158/1000,1)&\" kt at emitter\")","v":""},null,null,null,0,null,{"$f":"'4.7 Intermediate storage'!F158","v":""}]
[null,null,null,{"$f":"'4.7 Intermediate storage'!C159","v":""},"",null,{"$f":"IF(D139=\"\",\"\",\"Total storage capacity of \"&ROUND('4.7 Intermediate storage'!E159/1000,1)&\" kt at emitter\")","v":""},null,null,null,0,null,{"$f":"'4.7 Intermediate storage'!F159","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"E.","OPEX"]
[]
[null,"Total OPEX",null,null,"DKK",null,null,null,null,null,{"$f":"SUM(M144:AL144)","v":22172404062.918182},null,{"$f":"M146+M181+M201+M205+M211+M236","v":0},{"$f":"N146+N181+N201+N205+N211+N236","v":917179635.27714097},{"$f":"O146+O181+O201+O205+O211+O236","v":917088620.06529057},896309874.93605328,896309874.93605328,896220576.64772558,875833804.63551581,875833804.63551581,875833804.63551581,875833804.63551581,875849220.41693306,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884532979.80862737,884956248.80212736,884956248.80212736,884956248.80212736,884956248.80212736,884956248.80212736]
[]
[null,null,"Liquefaction",null,"DKK",null,"Maintenance",null,"Calculated, sum of below",null,{"$f":"SUM(M146:AL146)","v":1678073628.8449714},null,{"$f":"SUM(M148:M179)","v":0},{"$f":"SUM(N148:N179)","v":100437157.36264849},{"$f":"SUM(O148:O179)","v":100437157.36264849},{"$f":"SUM(P148:P179)","v":79658412.233411163},79658412.233411163,79658412.233411163,59271640.22120139,59271640.22120139,59271640.22120139,59271640.22120139,59271640.22120139,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614,62791058.420895614]
[]
[null,null,null,{"$f":"IF(D96=\"\",\"\",D96&\" maintenance\")","v":"Liquefaction at Biofos maintenance"},{"$f":"IF(D148=\"\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(D148=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":"Assumes 5,00% of CAPEX anually"},null,{"$f":"IF(K148=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M148:AL148)","v":68942979.459014118},null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!I77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!J77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!K77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!L77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!M77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!N77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!O77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!P77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!Q77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!R77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!S77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!T77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!U77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!V77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!W77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!X77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!Y77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!Z77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!AA77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!AB77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!AC77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!AD77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!AE77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!AF77,\">0\")","v":2757719.1783605628},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K96*COUNTIF('3.3 Emitters'!AG77,\">0\")","v":2757719.1783605628}]
[null,null,null,{"$f":"IF(D97=\"\",\"\",D97&\" maintenance\")","v":"Liquefaction at Amagerværket (HOFOR) maintenance"},{"$f":"IF(D149=\"\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(D149=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":"Assumes 5,00% of CAPEX anually"},null,{"$f":"IF(K149=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M149:AL149)","v":231569349.61956066},null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!I78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!J78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!K78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!L78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!M78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!N78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!O78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!P78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!Q78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!R78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!S78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!T78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!U78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!V78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!W78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!X78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!Y78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!Z78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!AA78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!AB78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!AC78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!AD78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!AE78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!AF78,\">0\")","v":9262773.9847824238},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K97*COUNTIF('3.3 Emitters'!AG78,\">0\")","v":9262773.9847824238}]
[null,null,null,"Liquefaction at Amager Bakke (ARC) maintenance","DKK",null,{"$f":"IF(D150=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":"Assumes 5,00% of CAPEX anually"},null,"Calculated",null,129991673.34225745,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!I79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!J79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!K79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!L79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!M79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!N79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!O79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!P79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!Q79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!R79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!S79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!T79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!U79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!V79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!W79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!X79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!Y79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!Z79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!AA79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!AB79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!AC79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!AD79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!AE79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!AF79,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K98*COUNTIF('3.3 Emitters'!AG79,\">0\")","v":5199666.9336903011}]
[null,null,null,"Liquefaction at Avedøre (Ørsted) maintenance","DKK",null,{"$f":"IF(D151=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":"Assumes 5,00% of CAPEX anually"},null,"Calculated",null,77416293.158527821,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!I80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!J80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!K80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!L80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!M80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!N80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!O80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!P80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!Q80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!R80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!S80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!T80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!U80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!V80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!W80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!X80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!Y80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!Z80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!AA80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!AB80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!AC80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!AD80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!AE80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!AF80,\">0\")","v":3096651.7263411116},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K99*COUNTIF('3.3 Emitters'!AG80,\">0\")","v":3096651.7263411116}]
[null,null,null,"Liquefaction at Vestforbrænding maintenance","DKK",null,{"$f":"IF(D152=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":"Assumes 5,00% of CAPEX anually"},null,"Calculated",null,129991673.34225745,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!I81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!J81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!K81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!L81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!M81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!N81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!O81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!P81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!Q81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!R81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!S81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!T81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!U81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!V81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!W81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!X81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!Y81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!Z81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!AA81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!AB81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!AC81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!AD81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!AE81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!AF81,\">0\")","v":5199666.9336903011},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K100*COUNTIF('3.3 Emitters'!AG81,\">0\")","v":5199666.9336903011}]
[null,null,null,"Liquefaction at ARGO maintenance","DKK",null,{"$f":"IF(D153=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":"Assumes 5,00% of CAPEX anually"},null,"Calculated",null,94465008.67441681,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!I82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!J82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!K82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!L82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!M82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!N82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!O82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!P82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!Q82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!R82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!S82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!T82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!U82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!V82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!W82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!X82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!Y82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!Z82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!AA82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!AB82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!AC82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!AD82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!AE82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!AF82,\">0\")","v":3778600.3469766737},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K101*COUNTIF('3.3 Emitters'!AG82,\">0\")","v":3778600.3469766737}]
[null,null,null,"","",null,{"$f":"IF(D154=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!I83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!J83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!K83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!L83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!M83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!N83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!O83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!P83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!Q83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!R83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!S83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!T83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!U83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!V83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!W83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!X83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!Y83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!Z83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!AA83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!AB83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!AC83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!AD83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!AE83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!AF83,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K102*COUNTIF('3.3 Emitters'!AG83,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D155=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!I84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!J84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!K84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!L84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!M84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!N84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!O84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!P84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!Q84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!R84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!S84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!T84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!U84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!V84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!W84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!X84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!Y84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!Z84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!AA84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!AB84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!AC84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!AD84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!AE84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!AF84,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K103*COUNTIF('3.3 Emitters'!AG84,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D156=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,null,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!I85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!J85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!K85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!L85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!M85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!N85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!O85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!P85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!Q85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!R85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!S85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!T85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!U85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!V85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!W85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!X85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!Y85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!Z85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!AA85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!AB85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!AC85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!AD85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!AE85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!AF85,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K104*COUNTIF('3.3 Emitters'!AG85,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D157=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,null,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!I86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!J86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!K86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!L86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!M86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!N86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!O86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!P86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!Q86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!R86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!S86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!T86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!U86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!V86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!W86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!X86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!Y86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!Z86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!AA86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!AB86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!AC86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!AD86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!AE86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!AF86,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K105*COUNTIF('3.3 Emitters'!AG86,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D158=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,null,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!I87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!J87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!K87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!L87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!M87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!N87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!O87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!P87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!Q87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!R87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!S87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!T87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!U87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!V87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!W87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!X87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!Y87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!Z87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!AA87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!AB87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!AC87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!AD87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!AE87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!AF87,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K106*COUNTIF('3.3 Emitters'!AG87,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D159=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!I88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!J88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!K88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!L88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!M88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!N88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!O88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!P88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!Q88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!R88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!S88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!T88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!U88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!V88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!W88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!X88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!Y88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!Z88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!AA88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!AB88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!AC88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!AD88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!AE88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!AF88,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K107*COUNTIF('3.3 Emitters'!AG88,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D160=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!I89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!J89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!K89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!L89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!M89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!N89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!O89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!P89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!Q89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!R89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!S89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!T89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!U89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!V89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!W89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!X89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!Y89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!Z89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!AA89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!AB89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!AC89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!AD89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!AE89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!AF89,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K108*COUNTIF('3.3 Emitters'!AG89,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D161=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!I90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!J90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!K90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!L90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!M90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!N90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!O90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!P90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!Q90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!R90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!S90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!T90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!U90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!V90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!W90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!X90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!Y90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!Z90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!AA90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!AB90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!AC90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!AD90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!AE90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!AF90,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K109*COUNTIF('3.3 Emitters'!AG90,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D162=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!I91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!J91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!K91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!L91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!M91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!N91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!O91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!P91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!Q91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!R91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!S91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!T91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!U91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!V91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!W91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!X91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!Y91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!Z91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!AA91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!AB91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!AC91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!AD91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!AE91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!AF91,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K110*COUNTIF('3.3 Emitters'!AG91,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D163=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$25,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!I92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!J92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!K92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!L92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!M92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!N92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!O92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!P92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!Q92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!R92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!S92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!T92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!U92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!V92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!W92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!X92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!Y92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!Z92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!AA92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!AB92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!AC92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!AD92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!AE92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!AF92,\">0\")","v":0},{"$f":"'1.2 Assumptions'!$E$25*'3.4 0-scenario'!$K111*COUNTIF('3.3 Emitters'!AG92,\">0\")","v":0}]
[null,null,null,{"$f":"IF(D96=\"\",\"\",D96&\" electricity\")","v":"Liquefaction at Biofos electricity"},"DKK",null,{"$f":"IF(D164=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G83,1)&\" MW\")","v":"Compression power at 0,7 MW"},null,{"$f":"IF(K164=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M164:AL164)","v":4658947.0352949332},null,0,{"$f":"('3.3 Emitters'!I104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!D$18","v":350479.37850986677},{"$f":"('3.3 Emitters'!J104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!E$18","v":350479.37850986677},{"$f":"('3.3 Emitters'!K104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!F$18","v":248113.49523306676},{"$f":"('3.3 Emitters'!L104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!G$18","v":248113.49523306676},{"$f":"('3.3 Emitters'!M104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!H$18","v":248113.49523306676},{"$f":"('3.3 Emitters'!N104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!I$18","v":147678.65611200006},{"$f":"('3.3 Emitters'!O104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!J$18","v":147678.65611200006},{"$f":"('3.3 Emitters'!P104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!K$18","v":147678.65611200006},{"$f":"('3.3 Emitters'!Q104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!L$18","v":147678.65611200006},{"$f":"('3.3 Emitters'!R104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!M$18","v":147678.65611200006},{"$f":"('3.3 Emitters'!S104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!N$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!T104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!O$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!U104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!P$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!V104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!Q$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!W104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!R$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!X104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!S$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!Y104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!T$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!Z104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!U$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!AA104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!V$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!AB104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!W$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!AC104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!X$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!AD104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!Y$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!AE104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!Z$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!AF104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!AA$18","v":165016.9674677334},{"$f":"('3.3 Emitters'!AG104*'4.3 Liquefaction'!$G83)*'3.2 Scenarios'!AB$18","v":165016.9674677334}]
[null,null,null,{"$f":"IF(D97=\"\",\"\",D97&\" electricity\")","v":"Liquefaction at Amagerværket (HOFOR) electricity"},"DKK",null,{"$f":"IF(D165=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G84,1)&\" MW\")","v":"Compression power at 7,9 MW"},null,{"$f":"IF(K165=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M165:AL165)","v":331799250.38577795},null,0,{"$f":"('3.3 Emitters'!I105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!D$18","v":24960317.038222224},{"$f":"('3.3 Emitters'!J105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!E$18","v":24960317.038222224},{"$f":"('3.3 Emitters'!K105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!F$18","v":17670059.587555557},{"$f":"('3.3 Emitters'!L105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!G$18","v":17670059.587555557},{"$f":"('3.3 Emitters'!M105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!H$18","v":17670059.587555557},{"$f":"('3.3 Emitters'!N105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!I$18","v":10517326.560000002},{"$f":"('3.3 Emitters'!O105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!J$18","v":10517326.560000002},{"$f":"('3.3 Emitters'!P105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!K$18","v":10517326.560000002},{"$f":"('3.3 Emitters'!Q105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!L$18","v":10517326.560000002},{"$f":"('3.3 Emitters'!R105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!M$18","v":10517326.560000002},{"$f":"('3.3 Emitters'!S105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!N$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!T105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!O$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!U105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!P$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!V105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!Q$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!W105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!R$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!X105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!S$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!Y105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!T$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!Z105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!U$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!AA105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!V$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!AB105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!W$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!AC105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!X$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!AD105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!Y$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!AE105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!Z$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!AF105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!AA$18","v":11752120.316444445},{"$f":"('3.3 Emitters'!AG105*'4.3 Liquefaction'!$G84)*'3.2 Scenarios'!AB$18","v":11752120.316444445}]
[null,null,null,"Liquefaction at Amager Bakke (ARC) electricity","DKK",null,{"$f":"IF(D166=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G85,1)&\" MW\")","v":"Compression power at 3,4 MW"},null,"Calculated",null,202316616.08888888,null,0,{"$f":"('3.3 Emitters'!I106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!D$18","v":15219705.51111111},{"$f":"('3.3 Emitters'!J106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!E$18","v":15219705.51111111},{"$f":"('3.3 Emitters'!K106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!F$18","v":10774426.577777779},{"$f":"('3.3 Emitters'!L106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!G$18","v":10774426.577777779},{"$f":"('3.3 Emitters'!M106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!H$18","v":10774426.577777779},{"$f":"('3.3 Emitters'!N106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!I$18","v":6413004},{"$f":"('3.3 Emitters'!O106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!J$18","v":6413004},{"$f":"('3.3 Emitters'!P106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!K$18","v":6413004},{"$f":"('3.3 Emitters'!Q106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!L$18","v":6413004},{"$f":"('3.3 Emitters'!R106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!M$18","v":6413004},{"$f":"('3.3 Emitters'!S106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!N$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!T106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!O$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!U106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!P$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!V106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!Q$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!W106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!R$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!X106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!S$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!Y106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!T$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!Z106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!U$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!AA106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!V$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!AB106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!W$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!AC106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!X$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!AD106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!Y$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!AE106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!Z$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!AF106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!AA$18","v":7165927.0222222228},{"$f":"('3.3 Emitters'!AG106*'4.3 Liquefaction'!$G85)*'3.2 Scenarios'!AB$18","v":7165927.0222222228}]
[null,null,null,"Liquefaction at Avedøre (Ørsted) electricity","DKK",null,{"$f":"IF(D167=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G86,1)&\" MW\")","v":"Compression power at 1,1 MW"},null,"Calculated",null,60694984.82666669,null,0,{"$f":"('3.3 Emitters'!I107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!D$18","v":4565911.6533333333},{"$f":"('3.3 Emitters'!J107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!E$18","v":4565911.6533333333},{"$f":"('3.3 Emitters'!K107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!F$18","v":3232327.9733333336},{"$f":"('3.3 Emitters'!L107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!G$18","v":3232327.9733333336},{"$f":"('3.3 Emitters'!M107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!H$18","v":3232327.9733333336},{"$f":"('3.3 Emitters'!N107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!I$18","v":1923901.2000000002},{"$f":"('3.3 Emitters'!O107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!J$18","v":1923901.2000000002},{"$f":"('3.3 Emitters'!P107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!K$18","v":1923901.2000000002},{"$f":"('3.3 Emitters'!Q107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!L$18","v":1923901.2000000002},{"$f":"('3.3 Emitters'!R107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!M$18","v":1923901.2000000002},{"$f":"('3.3 Emitters'!S107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!N$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!T107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!O$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!U107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!P$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!V107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!Q$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!W107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!R$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!X107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!S$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!Y107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!T$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!Z107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!U$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!AA107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!V$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!AB107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!W$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!AC107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!X$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!AD107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!Y$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!AE107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!Z$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!AF107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!AA$18","v":2149778.1066666669},{"$f":"('3.3 Emitters'!AG107*'4.3 Liquefaction'!$G86)*'3.2 Scenarios'!AB$18","v":2149778.1066666669}]
[null,null,null,"Liquefaction at Vestforbrænding electricity","DKK",null,{"$f":"IF(D168=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G87,1)&\" MW\")","v":"Compression power at 3,4 MW"},null,"Calculated",null,204605221.65008634,null,0,{"$f":"('3.3 Emitters'!I108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!D$18","v":15391870.819852801},{"$f":"('3.3 Emitters'!J108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!E$18","v":15391870.819852801},{"$f":"('3.3 Emitters'!K108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!F$18","v":10896306.891225601},{"$f":"('3.3 Emitters'!L108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!G$18","v":10896306.891225601},{"$f":"('3.3 Emitters'!M108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!H$18","v":10896306.891225601},{"$f":"('3.3 Emitters'!N108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!I$18","v":6485547.9012480006},{"$f":"('3.3 Emitters'!O108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!J$18","v":6485547.9012480006},{"$f":"('3.3 Emitters'!P108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!K$18","v":6485547.9012480006},{"$f":"('3.3 Emitters'!Q108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!L$18","v":6485547.9012480006},{"$f":"('3.3 Emitters'!R108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!M$18","v":6485547.9012480006},{"$f":"('3.3 Emitters'!S108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!N$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!T108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!O$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!U108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!P$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!V108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!Q$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!W108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!R$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!X108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!S$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!Y108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!T$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!Z108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!U$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!AA108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!V$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!AB108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!W$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!AC108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!X$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!AD108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!Y$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!AE108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!Z$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!AF108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!AA$18","v":7246987.9886976006},{"$f":"('3.3 Emitters'!AG108*'4.3 Liquefaction'!$G87)*'3.2 Scenarios'!AB$18","v":7246987.9886976006}]
[null,null,null,"Liquefaction at ARGO electricity","DKK",null,{"$f":"IF(D169=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G88,1)&\" MW\")","v":"Compression power at 1,9 MW"},null,"Calculated",null,141621631.26222217,null,0,{"$f":"('3.3 Emitters'!I109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!D$18","v":10653793.857777778},{"$f":"('3.3 Emitters'!J109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!E$18","v":10653793.857777778},{"$f":"('3.3 Emitters'!K109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!F$18","v":7542098.6044444451},{"$f":"('3.3 Emitters'!L109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!G$18","v":7542098.6044444451},{"$f":"('3.3 Emitters'!M109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!H$18","v":7542098.6044444451},{"$f":"('3.3 Emitters'!N109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!I$18","v":4489102.8000000007},{"$f":"('3.3 Emitters'!O109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!J$18","v":4489102.8000000007},{"$f":"('3.3 Emitters'!P109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!K$18","v":4489102.8000000007},{"$f":"('3.3 Emitters'!Q109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!L$18","v":4489102.8000000007},{"$f":"('3.3 Emitters'!R109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!M$18","v":4489102.8000000007},{"$f":"('3.3 Emitters'!S109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!N$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!T109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!O$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!U109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!P$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!V109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!Q$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!W109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!R$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!X109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!S$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!Y109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!T$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!Z109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!U$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!AA109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!V$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!AB109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!W$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!AC109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!X$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!AD109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!Y$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!AE109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!Z$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!AF109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!AA$18","v":5016148.9155555563},{"$f":"('3.3 Emitters'!AG109*'4.3 Liquefaction'!$G88)*'3.2 Scenarios'!AB$18","v":5016148.9155555563}]
[null,null,null,"","",null,{"$f":"IF(D170=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G89,1)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"('3.3 Emitters'!I110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!D$18","v":0},{"$f":"('3.3 Emitters'!J110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!E$18","v":0},{"$f":"('3.3 Emitters'!K110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!F$18","v":0},{"$f":"('3.3 Emitters'!L110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!G$18","v":0},{"$f":"('3.3 Emitters'!M110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!H$18","v":0},{"$f":"('3.3 Emitters'!N110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!I$18","v":0},{"$f":"('3.3 Emitters'!O110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!J$18","v":0},{"$f":"('3.3 Emitters'!P110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!K$18","v":0},{"$f":"('3.3 Emitters'!Q110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!L$18","v":0},{"$f":"('3.3 Emitters'!R110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!M$18","v":0},{"$f":"('3.3 Emitters'!S110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!N$18","v":0},{"$f":"('3.3 Emitters'!T110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!O$18","v":0},{"$f":"('3.3 Emitters'!U110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!P$18","v":0},{"$f":"('3.3 Emitters'!V110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!Q$18","v":0},{"$f":"('3.3 Emitters'!W110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!R$18","v":0},{"$f":"('3.3 Emitters'!X110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!S$18","v":0},{"$f":"('3.3 Emitters'!Y110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!T$18","v":0},{"$f":"('3.3 Emitters'!Z110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!U$18","v":0},{"$f":"('3.3 Emitters'!AA110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!V$18","v":0},{"$f":"('3.3 Emitters'!AB110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!W$18","v":0},{"$f":"('3.3 Emitters'!AC110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!X$18","v":0},{"$f":"('3.3 Emitters'!AD110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!Y$18","v":0},{"$f":"('3.3 Emitters'!AE110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!Z$18","v":0},{"$f":"('3.3 Emitters'!AF110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!AA$18","v":0},{"$f":"('3.3 Emitters'!AG110*'4.3 Liquefaction'!$G89)*'3.2 Scenarios'!AB$18","v":0}]
[null,null,null,"","",null,{"$f":"IF(D171=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G90,1)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"('3.3 Emitters'!I111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!D$18","v":0},{"$f":"('3.3 Emitters'!J111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!E$18","v":0},{"$f":"('3.3 Emitters'!K111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!F$18","v":0},{"$f":"('3.3 Emitters'!L111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!G$18","v":0},{"$f":"('3.3 Emitters'!M111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!H$18","v":0},{"$f":"('3.3 Emitters'!N111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!I$18","v":0},{"$f":"('3.3 Emitters'!O111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!J$18","v":0},{"$f":"('3.3 Emitters'!P111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!K$18","v":0},{"$f":"('3.3 Emitters'!Q111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!L$18","v":0},{"$f":"('3.3 Emitters'!R111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!M$18","v":0},{"$f":"('3.3 Emitters'!S111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!N$18","v":0},{"$f":"('3.3 Emitters'!T111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!O$18","v":0},{"$f":"('3.3 Emitters'!U111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!P$18","v":0},{"$f":"('3.3 Emitters'!V111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!Q$18","v":0},{"$f":"('3.3 Emitters'!W111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!R$18","v":0},{"$f":"('3.3 Emitters'!X111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!S$18","v":0},{"$f":"('3.3 Emitters'!Y111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!T$18","v":0},{"$f":"('3.3 Emitters'!Z111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!U$18","v":0},{"$f":"('3.3 Emitters'!AA111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!V$18","v":0},{"$f":"('3.3 Emitters'!AB111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!W$18","v":0},{"$f":"('3.3 Emitters'!AC111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!X$18","v":0},{"$f":"('3.3 Emitters'!AD111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!Y$18","v":0},{"$f":"('3.3 Emitters'!AE111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!Z$18","v":0},{"$f":"('3.3 Emitters'!AF111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!AA$18","v":0},{"$f":"('3.3 Emitters'!AG111*'4.3 Liquefaction'!$G90)*'3.2 Scenarios'!AB$18","v":0}]
[null,null,null,"","",null,{"$f":"IF(D172=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G91,1)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"('3.3 Emitters'!I112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!D$18","v":0},{"$f":"('3.3 Emitters'!J112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!E$18","v":0},{"$f":"('3.3 Emitters'!K112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!F$18","v":0},{"$f":"('3.3 Emitters'!L112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!G$18","v":0},{"$f":"('3.3 Emitters'!M112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!H$18","v":0},{"$f":"('3.3 Emitters'!N112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!I$18","v":0},{"$f":"('3.3 Emitters'!O112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!J$18","v":0},{"$f":"('3.3 Emitters'!P112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!K$18","v":0},{"$f":"('3.3 Emitters'!Q112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!L$18","v":0},{"$f":"('3.3 Emitters'!R112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!M$18","v":0},{"$f":"('3.3 Emitters'!S112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!N$18","v":0},{"$f":"('3.3 Emitters'!T112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!O$18","v":0},{"$f":"('3.3 Emitters'!U112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!P$18","v":0},{"$f":"('3.3 Emitters'!V112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!Q$18","v":0},{"$f":"('3.3 Emitters'!W112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!R$18","v":0},{"$f":"('3.3 Emitters'!X112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!S$18","v":0},{"$f":"('3.3 Emitters'!Y112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!T$18","v":0},{"$f":"('3.3 Emitters'!Z112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!U$18","v":0},{"$f":"('3.3 Emitters'!AA112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!V$18","v":0},{"$f":"('3.3 Emitters'!AB112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!W$18","v":0},{"$f":"('3.3 Emitters'!AC112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!X$18","v":0},{"$f":"('3.3 Emitters'!AD112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!Y$18","v":0},{"$f":"('3.3 Emitters'!AE112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!Z$18","v":0},{"$f":"('3.3 Emitters'!AF112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!AA$18","v":0},{"$f":"('3.3 Emitters'!AG112*'4.3 Liquefaction'!$G91)*'3.2 Scenarios'!AB$18","v":0}]
[null,null,null,"","",null,{"$f":"IF(D173=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G92,1)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"('3.3 Emitters'!I113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!D$18","v":0},{"$f":"('3.3 Emitters'!J113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!E$18","v":0},{"$f":"('3.3 Emitters'!K113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!F$18","v":0},{"$f":"('3.3 Emitters'!L113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!G$18","v":0},{"$f":"('3.3 Emitters'!M113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!H$18","v":0},{"$f":"('3.3 Emitters'!N113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!I$18","v":0},{"$f":"('3.3 Emitters'!O113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!J$18","v":0},{"$f":"('3.3 Emitters'!P113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!K$18","v":0},{"$f":"('3.3 Emitters'!Q113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!L$18","v":0},{"$f":"('3.3 Emitters'!R113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!M$18","v":0},{"$f":"('3.3 Emitters'!S113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!N$18","v":0},{"$f":"('3.3 Emitters'!T113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!O$18","v":0},{"$f":"('3.3 Emitters'!U113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!P$18","v":0},{"$f":"('3.3 Emitters'!V113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!Q$18","v":0},{"$f":"('3.3 Emitters'!W113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!R$18","v":0},{"$f":"('3.3 Emitters'!X113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!S$18","v":0},{"$f":"('3.3 Emitters'!Y113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!T$18","v":0},{"$f":"('3.3 Emitters'!Z113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!U$18","v":0},{"$f":"('3.3 Emitters'!AA113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!V$18","v":0},{"$f":"('3.3 Emitters'!AB113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!W$18","v":0},{"$f":"('3.3 Emitters'!AC113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!X$18","v":0},{"$f":"('3.3 Emitters'!AD113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!Y$18","v":0},{"$f":"('3.3 Emitters'!AE113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!Z$18","v":0},{"$f":"('3.3 Emitters'!AF113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!AA$18","v":0},{"$f":"('3.3 Emitters'!AG113*'4.3 Liquefaction'!$G92)*'3.2 Scenarios'!AB$18","v":0}]
[null,null,null,"","",null,{"$f":"IF(D174=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G93,1)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"('3.3 Emitters'!I114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!D$18","v":0},{"$f":"('3.3 Emitters'!J114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!E$18","v":0},{"$f":"('3.3 Emitters'!K114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!F$18","v":0},{"$f":"('3.3 Emitters'!L114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!G$18","v":0},{"$f":"('3.3 Emitters'!M114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!H$18","v":0},{"$f":"('3.3 Emitters'!N114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!I$18","v":0},{"$f":"('3.3 Emitters'!O114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!J$18","v":0},{"$f":"('3.3 Emitters'!P114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!K$18","v":0},{"$f":"('3.3 Emitters'!Q114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!L$18","v":0},{"$f":"('3.3 Emitters'!R114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!M$18","v":0},{"$f":"('3.3 Emitters'!S114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!N$18","v":0},{"$f":"('3.3 Emitters'!T114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!O$18","v":0},{"$f":"('3.3 Emitters'!U114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!P$18","v":0},{"$f":"('3.3 Emitters'!V114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!Q$18","v":0},{"$f":"('3.3 Emitters'!W114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!R$18","v":0},{"$f":"('3.3 Emitters'!X114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!S$18","v":0},{"$f":"('3.3 Emitters'!Y114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!T$18","v":0},{"$f":"('3.3 Emitters'!Z114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!U$18","v":0},{"$f":"('3.3 Emitters'!AA114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!V$18","v":0},{"$f":"('3.3 Emitters'!AB114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!W$18","v":0},{"$f":"('3.3 Emitters'!AC114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!X$18","v":0},{"$f":"('3.3 Emitters'!AD114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!Y$18","v":0},{"$f":"('3.3 Emitters'!AE114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!Z$18","v":0},{"$f":"('3.3 Emitters'!AF114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!AA$18","v":0},{"$f":"('3.3 Emitters'!AG114*'4.3 Liquefaction'!$G93)*'3.2 Scenarios'!AB$18","v":0}]
[null,null,null,"","",null,{"$f":"IF(D175=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G94,1)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"('3.3 Emitters'!I115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!D$18","v":0},{"$f":"('3.3 Emitters'!J115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!E$18","v":0},{"$f":"('3.3 Emitters'!K115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!F$18","v":0},{"$f":"('3.3 Emitters'!L115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!G$18","v":0},{"$f":"('3.3 Emitters'!M115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!H$18","v":0},{"$f":"('3.3 Emitters'!N115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!I$18","v":0},{"$f":"('3.3 Emitters'!O115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!J$18","v":0},{"$f":"('3.3 Emitters'!P115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!K$18","v":0},{"$f":"('3.3 Emitters'!Q115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!L$18","v":0},{"$f":"('3.3 Emitters'!R115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!M$18","v":0},{"$f":"('3.3 Emitters'!S115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!N$18","v":0},{"$f":"('3.3 Emitters'!T115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!O$18","v":0},{"$f":"('3.3 Emitters'!U115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!P$18","v":0},{"$f":"('3.3 Emitters'!V115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!Q$18","v":0},{"$f":"('3.3 Emitters'!W115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!R$18","v":0},{"$f":"('3.3 Emitters'!X115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!S$18","v":0},{"$f":"('3.3 Emitters'!Y115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!T$18","v":0},{"$f":"('3.3 Emitters'!Z115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!U$18","v":0},{"$f":"('3.3 Emitters'!AA115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!V$18","v":0},{"$f":"('3.3 Emitters'!AB115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!W$18","v":0},{"$f":"('3.3 Emitters'!AC115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!X$18","v":0},{"$f":"('3.3 Emitters'!AD115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!Y$18","v":0},{"$f":"('3.3 Emitters'!AE115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!Z$18","v":0},{"$f":"('3.3 Emitters'!AF115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!AA$18","v":0},{"$f":"('3.3 Emitters'!AG115*'4.3 Liquefaction'!$G94)*'3.2 Scenarios'!AB$18","v":0}]
[null,null,null,"","",null,{"$f":"IF(D176=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G95,1)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"('3.3 Emitters'!I116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!D$18","v":0},{"$f":"('3.3 Emitters'!J116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!E$18","v":0},{"$f":"('3.3 Emitters'!K116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!F$18","v":0},{"$f":"('3.3 Emitters'!L116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!G$18","v":0},{"$f":"('3.3 Emitters'!M116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!H$18","v":0},{"$f":"('3.3 Emitters'!N116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!I$18","v":0},{"$f":"('3.3 Emitters'!O116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!J$18","v":0},{"$f":"('3.3 Emitters'!P116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!K$18","v":0},{"$f":"('3.3 Emitters'!Q116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!L$18","v":0},{"$f":"('3.3 Emitters'!R116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!M$18","v":0},{"$f":"('3.3 Emitters'!S116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!N$18","v":0},{"$f":"('3.3 Emitters'!T116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!O$18","v":0},{"$f":"('3.3 Emitters'!U116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!P$18","v":0},{"$f":"('3.3 Emitters'!V116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!Q$18","v":0},{"$f":"('3.3 Emitters'!W116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!R$18","v":0},{"$f":"('3.3 Emitters'!X116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!S$18","v":0},{"$f":"('3.3 Emitters'!Y116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!T$18","v":0},{"$f":"('3.3 Emitters'!Z116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!U$18","v":0},{"$f":"('3.3 Emitters'!AA116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!V$18","v":0},{"$f":"('3.3 Emitters'!AB116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!W$18","v":0},{"$f":"('3.3 Emitters'!AC116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!X$18","v":0},{"$f":"('3.3 Emitters'!AD116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!Y$18","v":0},{"$f":"('3.3 Emitters'!AE116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!Z$18","v":0},{"$f":"('3.3 Emitters'!AF116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!AA$18","v":0},{"$f":"('3.3 Emitters'!AG116*'4.3 Liquefaction'!$G95)*'3.2 Scenarios'!AB$18","v":0}]
[null,null,null,"","",null,{"$f":"IF(D177=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G96,1)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"('3.3 Emitters'!I117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!D$18","v":0},{"$f":"('3.3 Emitters'!J117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!E$18","v":0},{"$f":"('3.3 Emitters'!K117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!F$18","v":0},{"$f":"('3.3 Emitters'!L117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!G$18","v":0},{"$f":"('3.3 Emitters'!M117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!H$18","v":0},{"$f":"('3.3 Emitters'!N117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!I$18","v":0},{"$f":"('3.3 Emitters'!O117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!J$18","v":0},{"$f":"('3.3 Emitters'!P117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!K$18","v":0},{"$f":"('3.3 Emitters'!Q117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!L$18","v":0},{"$f":"('3.3 Emitters'!R117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!M$18","v":0},{"$f":"('3.3 Emitters'!S117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!N$18","v":0},{"$f":"('3.3 Emitters'!T117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!O$18","v":0},{"$f":"('3.3 Emitters'!U117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!P$18","v":0},{"$f":"('3.3 Emitters'!V117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!Q$18","v":0},{"$f":"('3.3 Emitters'!W117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!R$18","v":0},{"$f":"('3.3 Emitters'!X117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!S$18","v":0},{"$f":"('3.3 Emitters'!Y117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!T$18","v":0},{"$f":"('3.3 Emitters'!Z117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!U$18","v":0},{"$f":"('3.3 Emitters'!AA117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!V$18","v":0},{"$f":"('3.3 Emitters'!AB117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!W$18","v":0},{"$f":"('3.3 Emitters'!AC117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!X$18","v":0},{"$f":"('3.3 Emitters'!AD117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!Y$18","v":0},{"$f":"('3.3 Emitters'!AE117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!Z$18","v":0},{"$f":"('3.3 Emitters'!AF117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!AA$18","v":0},{"$f":"('3.3 Emitters'!AG117*'4.3 Liquefaction'!$G96)*'3.2 Scenarios'!AB$18","v":0}]
[null,null,null,"","",null,{"$f":"IF(D178=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G97,1)&\" MW\")","v":""},null,"",null,{"$f":"SUM(M178:AL178)","v":0},null,0,{"$f":"('3.3 Emitters'!I118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!D$18","v":0},{"$f":"('3.3 Emitters'!J118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!E$18","v":0},{"$f":"('3.3 Emitters'!K118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!F$18","v":0},{"$f":"('3.3 Emitters'!L118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!G$18","v":0},{"$f":"('3.3 Emitters'!M118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!H$18","v":0},{"$f":"('3.3 Emitters'!N118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!I$18","v":0},{"$f":"('3.3 Emitters'!O118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!J$18","v":0},{"$f":"('3.3 Emitters'!P118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!K$18","v":0},{"$f":"('3.3 Emitters'!Q118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!L$18","v":0},{"$f":"('3.3 Emitters'!R118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!M$18","v":0},{"$f":"('3.3 Emitters'!S118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!N$18","v":0},{"$f":"('3.3 Emitters'!T118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!O$18","v":0},{"$f":"('3.3 Emitters'!U118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!P$18","v":0},{"$f":"('3.3 Emitters'!V118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!Q$18","v":0},{"$f":"('3.3 Emitters'!W118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!R$18","v":0},{"$f":"('3.3 Emitters'!X118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!S$18","v":0},{"$f":"('3.3 Emitters'!Y118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!T$18","v":0},{"$f":"('3.3 Emitters'!Z118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!U$18","v":0},{"$f":"('3.3 Emitters'!AA118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!V$18","v":0},{"$f":"('3.3 Emitters'!AB118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!W$18","v":0},{"$f":"('3.3 Emitters'!AC118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!X$18","v":0},{"$f":"('3.3 Emitters'!AD118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!Y$18","v":0},{"$f":"('3.3 Emitters'!AE118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!Z$18","v":0},{"$f":"('3.3 Emitters'!AF118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!AA$18","v":0},{"$f":"('3.3 Emitters'!AG118*'4.3 Liquefaction'!$G97)*'3.2 Scenarios'!AB$18","v":0}]
[null,null,null,"","",null,{"$f":"IF(D179=\"\",\"\",\"Compression power at \"&ROUND('4.3 Liquefaction'!G98,1)&\" MW\")","v":""},null,"",null,0,null,0,{"$f":"('3.3 Emitters'!I119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!D$18","v":0},{"$f":"('3.3 Emitters'!J119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!E$18","v":0},{"$f":"('3.3 Emitters'!K119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!F$18","v":0},{"$f":"('3.3 Emitters'!L119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!G$18","v":0},{"$f":"('3.3 Emitters'!M119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!H$18","v":0},{"$f":"('3.3 Emitters'!N119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!I$18","v":0},{"$f":"('3.3 Emitters'!O119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!J$18","v":0},{"$f":"('3.3 Emitters'!P119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!K$18","v":0},{"$f":"('3.3 Emitters'!Q119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!L$18","v":0},{"$f":"('3.3 Emitters'!R119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!M$18","v":0},{"$f":"('3.3 Emitters'!S119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!N$18","v":0},{"$f":"('3.3 Emitters'!T119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!O$18","v":0},{"$f":"('3.3 Emitters'!U119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!P$18","v":0},{"$f":"('3.3 Emitters'!V119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!Q$18","v":0},{"$f":"('3.3 Emitters'!W119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!R$18","v":0},{"$f":"('3.3 Emitters'!X119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!S$18","v":0},{"$f":"('3.3 Emitters'!Y119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!T$18","v":0},{"$f":"('3.3 Emitters'!Z119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!U$18","v":0},{"$f":"('3.3 Emitters'!AA119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!V$18","v":0},{"$f":"('3.3 Emitters'!AB119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!W$18","v":0},{"$f":"('3.3 Emitters'!AC119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!X$18","v":0},{"$f":"('3.3 Emitters'!AD119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!Y$18","v":0},{"$f":"('3.3 Emitters'!AE119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!Z$18","v":0},{"$f":"('3.3 Emitters'!AF119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!AA$18","v":0},{"$f":"('3.3 Emitters'!AG119*'4.3 Liquefaction'!$G98)*'3.2 Scenarios'!AB$18","v":0}]
[]
[null,null,"Permanent storage",null,"DKK",null,null,null,"Calculated, sum of below",null,{"$f":"SUM(M181:AL181)","v":8965748578.7399464},null,{"$f":"SUM(M183:M198)","v":0},{"$f":"SUM(N183:N198)","v":358629943.1495977},{"$f":"SUM(O183:O198)","v":358629943.1495977},{"$f":"SUM(P183:P198)","v":358629943.1495977},358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977,358629943.1495977]
[]
[null,null,{"$f":"C10","v":"E1"},"Biofos",{"$f":"IF(K183=0,\"\",\"DKK\")","v":"DKK"},null,null,null,{"$f":"IF(K183=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M183:AL183)","v":44169499.495377593},null,0,{"$f":"IFERROR(N10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(O10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(P10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(Q10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(R10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(S10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(T10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(U10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(V10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(W10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(X10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(Y10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(Z10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AA10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AB10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AC10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AD10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AE10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AF10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AG10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AH10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AI10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AJ10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AK10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045},{"$f":"IFERROR(AL10*'4.4 Permanent storage'!$D$14,0)","v":1766779.9798151045}]
[null,null,"E2","Amagerværket (HOFOR)","DKK",null,null,null,"Calculated",null,3145647870.9579344,null,0,{"$f":"IFERROR(N11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(O11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(P11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(Q11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(R11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(S11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(T11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(U11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(V11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(W11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(X11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(Y11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(Z11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AA11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AB11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AC11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AD11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AE11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AF11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AG11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AH11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AI11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AJ11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AK11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733},{"$f":"IFERROR(AL11*'4.4 Permanent storage'!$D$14,0)","v":125825914.83831733}]
[null,null,"E3","Amager Bakke (ARC)","DKK",null,null,null,"Calculated",null,1918077970.0963016,null,0,{"$f":"IFERROR(N12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(O12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(P12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(Q12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(R12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(S12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(T12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(U12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(V12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(W12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(X12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(Y12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(Z12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AA12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AB12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AC12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AD12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AE12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AF12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AG12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AH12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AI12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AJ12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AK12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037},{"$f":"IFERROR(AL12*'4.4 Permanent storage'!$D$14,0)","v":76723118.803852037}]
[null,null,"E4","Avedøre (Ørsted)","DKK",null,null,null,"Calculated",null,575423391.02889013,null,0,{"$f":"IFERROR(N13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(O13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(P13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(Q13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(R13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(S13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(T13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(U13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(V13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(W13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(X13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(Y13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(Z13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AA13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AB13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AC13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AD13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AE13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AF13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AG13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AH13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AI13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AJ13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AK13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608},{"$f":"IFERROR(AL13*'4.4 Permanent storage'!$D$14,0)","v":23016935.641155608}]
[null,null,"E5","Vestforbrænding","DKK",null,null,null,"Calculated",null,1939775268.0940289,null,0,{"$f":"IFERROR(N14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(O14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(P14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(Q14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(R14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(S14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(T14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(U14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(V14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(W14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(X14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(Y14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(Z14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AA14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AB14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AC14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AD14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AE14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AF14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AG14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AH14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AI14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AJ14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AK14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201},{"$f":"IFERROR(AL14*'4.4 Permanent storage'!$D$14,0)","v":77591010.723761201}]
[null,null,"E6","ARGO","DKK",null,null,null,"Calculated",null,1342654579.0674098,null,0,{"$f":"IFERROR(N15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(O15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(P15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(Q15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(R15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(S15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(T15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(U15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(V15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(W15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(X15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(Y15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(Z15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AA15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AB15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AC15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AD15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AE15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AF15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AG15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AH15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AI15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AJ15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AK15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421},{"$f":"IFERROR(AL15*'4.4 Permanent storage'!$D$14,0)","v":53706183.162696421}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK16*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL16*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK17*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL17*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK18*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL18*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK19*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL19*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK20*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL20*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK21*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL21*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK22*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL22*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK23*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL23*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK24*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL24*'4.4 Permanent storage'!$D$14,0)","v":0}]
[null,null,"","","",null,null,null,"",null,0,null,0,{"$f":"IFERROR(N25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(O25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(P25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Q25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(R25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(S25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(T25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(U25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(V25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(W25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(X25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Y25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(Z25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AA25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AB25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AC25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AD25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AE25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AF25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AG25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AH25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AI25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AJ25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AK25*'4.4 Permanent storage'!$D$14,0)","v":0},{"$f":"IFERROR(AL25*'4.4 Permanent storage'!$D$14,0)","v":0}]
[]
[]
[null,null,"Harbour facilities",null,"DKK",null,"Maintenance and operation",null,"Calculated, sum of below",null,{"$f":"SUM(M201:AL201)","v":563078288.33499992},null,{"$f":"SUM(M203)","v":0},{"$f":"SUM(N203)","v":19339873.019500002},{"$f":"SUM(O203)","v":19339873.019500002},{"$f":"SUM(P203)","v":19339873.019500002},19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,19339873.019500002,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24504214.2115,24927483.204999998,24927483.204999998,24927483.204999998,24927483.204999998,24927483.204999998]
[]
[null,null,null,"Harbour facilities",{"$f":"IF(K203=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF('4.5 Harbour'!D7=FALSE,\"No harbour facilties\",\"Based on \"&'1.1 Interface'!G79&\" \"&LOWER('1.1 Interface'!G81))","v":"Based on 1 existing berths"},null,{"$f":"IF(K203=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M203:AL203)","v":563078288.33499992},null,0,{"$f":"IF(N$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(N$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!I184,\">0\")","v":19339873.019500002},{"$f":"IF(O$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(O$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!J184,\">0\")","v":19339873.019500002},{"$f":"IF(P$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(P$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!K184,\">0\")","v":19339873.019500002},{"$f":"IF(Q$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(Q$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!L184,\">0\")","v":19339873.019500002},{"$f":"IF(R$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(R$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!M184,\">0\")","v":19339873.019500002},{"$f":"IF(S$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(S$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!N184,\">0\")","v":19339873.019500002},{"$f":"IF(T$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(T$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!O184,\">0\")","v":19339873.019500002},{"$f":"IF(U$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(U$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!P184,\">0\")","v":19339873.019500002},{"$f":"IF(V$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(V$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!Q184,\">0\")","v":19339873.019500002},{"$f":"IF(W$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(W$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!R184,\">0\")","v":19339873.019500002},{"$f":"IF(X$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(X$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!S184,\">0\")","v":24504214.2115},{"$f":"IF(Y$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(Y$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!T184,\">0\")","v":24504214.2115},{"$f":"IF(Z$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(Z$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!U184,\">0\")","v":24504214.2115},{"$f":"IF(AA$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AA$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!V184,\">0\")","v":24504214.2115},{"$f":"IF(AB$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AB$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!W184,\">0\")","v":24504214.2115},{"$f":"IF(AC$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AC$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!X184,\">0\")","v":24504214.2115},{"$f":"IF(AD$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AD$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!Y184,\">0\")","v":24504214.2115},{"$f":"IF(AE$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AE$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!Z184,\">0\")","v":24504214.2115},{"$f":"IF(AF$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AF$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AA184,\">0\")","v":24504214.2115},{"$f":"IF(AG$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AG$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AB184,\">0\")","v":24504214.2115},{"$f":"IF(AH$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AH$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AC184,\">0\")","v":24927483.204999998},{"$f":"IF(AI$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AI$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AD184,\">0\")","v":24927483.204999998},{"$f":"IF(AJ$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AJ$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AE184,\">0\")","v":24927483.204999998},{"$f":"IF(AK$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AK$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AF184,\">0\")","v":24927483.204999998},{"$f":"IF(AL$4-$M$4<='4.5 Harbour'!$H$15,'4.5 Harbour'!$D$15,IF(AL$4-$M$4<='4.5 Harbour'!$H$16,'4.5 Harbour'!$D$16,'4.5 Harbour'!$D$17))*COUNTIF('3.3 Emitters'!AG184,\">0\")","v":24927483.204999998}]
[]
[null,null,"Shipping",null,"DKK",null,"Operating costs",null,"Calculated, sum of below",null,{"$f":"SUM(M205:AL205)","v":7088656672.5757198},null,{"$f":"SUM(M207:M209)","v":0},{"$f":"SUM(N207:N209)","v":283546266.90302896},{"$f":"SUM(O207:O209)","v":283546266.90302896},{"$f":"SUM(P207:P209)","v":283546266.90302896},283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896,283546266.90302896]
[]
[null,null,null,"Ship fixed OPEX",{"$f":"IF(K207=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),'4.6 Ships'!D61&\" \"&LOWER('4.6 Ships'!D5)&\" ship(s) with \"&TEXT('4.6 Ships'!E54,\"00.000\")&\" tons capacity\",\"No shipping\")","v":"3 medium pressure ship(s) with 13.000 tons capacity"},null,{"$f":"IF(K207=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M207:AL207)","v":4270815630.8257227},null,0,{"$f":"'4.6 Ships'!E47","v":170832625.23302895},{"$f":"'4.6 Ships'!F47","v":170832625.23302895},{"$f":"'4.6 Ships'!G47","v":170832625.23302895},{"$f":"'4.6 Ships'!H47","v":170832625.23302895},{"$f":"'4.6 Ships'!I47","v":170832625.23302895},{"$f":"'4.6 Ships'!J47","v":170832625.23302895},{"$f":"'4.6 Ships'!K47","v":170832625.23302895},{"$f":"'4.6 Ships'!L47","v":170832625.23302895},{"$f":"'4.6 Ships'!M47","v":170832625.23302895},{"$f":"'4.6 Ships'!N47","v":170832625.23302895},{"$f":"'4.6 Ships'!O47","v":170832625.23302895},{"$f":"'4.6 Ships'!P47","v":170832625.23302895},{"$f":"'4.6 Ships'!Q47","v":170832625.23302895},{"$f":"'4.6 Ships'!R47","v":170832625.23302895},{"$f":"'4.6 Ships'!S47","v":170832625.23302895},{"$f":"'4.6 Ships'!T47","v":170832625.23302895},{"$f":"'4.6 Ships'!U47","v":170832625.23302895},{"$f":"'4.6 Ships'!V47","v":170832625.23302895},{"$f":"'4.6 Ships'!W47","v":170832625.23302895},{"$f":"'4.6 Ships'!X47","v":170832625.23302895},{"$f":"'4.6 Ships'!Y47","v":170832625.23302895},{"$f":"'4.6 Ships'!Z47","v":170832625.23302895},{"$f":"'4.6 Ships'!AA47","v":170832625.23302895},{"$f":"'4.6 Ships'!AB47","v":170832625.23302895},{"$f":"'4.6 Ships'!AC47","v":170832625.23302895}]
[null,null,null,"Harbour fees",{"$f":"IF(K208=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),'4.6 Ships'!D61&\" ship(s) with \"&'4.6 Ships'!E52&\" cycles per year\",\"No shipping\")","v":"3 ship(s) with 84 cycles per year"},null,{"$f":"IF(K208=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M208:AL208)","v":836653922.99999976},null,0,{"$f":"'4.6 Ships'!E48","v":33466156.919999998},{"$f":"'4.6 Ships'!F48","v":33466156.919999998},{"$f":"'4.6 Ships'!G48","v":33466156.919999998},{"$f":"'4.6 Ships'!H48","v":33466156.919999998},{"$f":"'4.6 Ships'!I48","v":33466156.919999998},{"$f":"'4.6 Ships'!J48","v":33466156.919999998},{"$f":"'4.6 Ships'!K48","v":33466156.919999998},{"$f":"'4.6 Ships'!L48","v":33466156.919999998},{"$f":"'4.6 Ships'!M48","v":33466156.919999998},{"$f":"'4.6 Ships'!N48","v":33466156.919999998},{"$f":"'4.6 Ships'!O48","v":33466156.919999998},{"$f":"'4.6 Ships'!P48","v":33466156.919999998},{"$f":"'4.6 Ships'!Q48","v":33466156.919999998},{"$f":"'4.6 Ships'!R48","v":33466156.919999998},{"$f":"'4.6 Ships'!S48","v":33466156.919999998},{"$f":"'4.6 Ships'!T48","v":33466156.919999998},{"$f":"'4.6 Ships'!U48","v":33466156.919999998},{"$f":"'4.6 Ships'!V48","v":33466156.919999998},{"$f":"'4.6 Ships'!W48","v":33466156.919999998},{"$f":"'4.6 Ships'!X48","v":33466156.919999998},{"$f":"'4.6 Ships'!Y48","v":33466156.919999998},{"$f":"'4.6 Ships'!Z48","v":33466156.919999998},{"$f":"'4.6 Ships'!AA48","v":33466156.919999998},{"$f":"'4.6 Ships'!AB48","v":33466156.919999998},{"$f":"'4.6 Ships'!AC48","v":33466156.919999998}]
[null,null,null,"Fuel cost",{"$f":"IF(K209=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),ROUND('4.6 Ships'!D6,0)&\" operating days\",\"No shipping\")","v":"350 operating days"},null,{"$f":"IF(K209=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M209:AL209)","v":1981187118.75},null,0,{"$f":"'4.6 Ships'!E49","v":79247484.75},{"$f":"'4.6 Ships'!F49","v":79247484.75},{"$f":"'4.6 Ships'!G49","v":79247484.75},{"$f":"'4.6 Ships'!H49","v":79247484.75},{"$f":"'4.6 Ships'!I49","v":79247484.75},{"$f":"'4.6 Ships'!J49","v":79247484.75},{"$f":"'4.6 Ships'!K49","v":79247484.75},{"$f":"'4.6 Ships'!L49","v":79247484.75},{"$f":"'4.6 Ships'!M49","v":79247484.75},{"$f":"'4.6 Ships'!N49","v":79247484.75},{"$f":"'4.6 Ships'!O49","v":79247484.75},{"$f":"'4.6 Ships'!P49","v":79247484.75},{"$f":"'4.6 Ships'!Q49","v":79247484.75},{"$f":"'4.6 Ships'!R49","v":79247484.75},{"$f":"'4.6 Ships'!S49","v":79247484.75},{"$f":"'4.6 Ships'!T49","v":79247484.75},{"$f":"'4.6 Ships'!U49","v":79247484.75},{"$f":"'4.6 Ships'!V49","v":79247484.75},{"$f":"'4.6 Ships'!W49","v":79247484.75},{"$f":"'4.6 Ships'!X49","v":79247484.75},{"$f":"'4.6 Ships'!Y49","v":79247484.75},{"$f":"'4.6 Ships'!Z49","v":79247484.75},{"$f":"'4.6 Ships'!AA49","v":79247484.75},{"$f":"'4.6 Ships'!AB49","v":79247484.75},{"$f":"'4.6 Ships'!AC49","v":79247484.75}]
[]
[null,null,"Intermediate storage",null,"DKK",null,"Maintenance",null,"Calculated, sum of below",null,{"$f":"SUM(M211:AL211)","v":828506147.46628094},null,{"$f":"SUM(M214:M216)+SUM(M219:M234)","v":0},{"$f":"SUM(N214:N216)+SUM(N219:N234)","v":33292764.964115836},{"$f":"SUM(O214:O216)+SUM(O219:O234)","v":33201749.752265438},{"$f":"SUM(P214:P216)+SUM(P219:P234)","v":33201749.752265438},33201749.752265438,33112451.463937812,33112451.463937812,33112451.463937812,33112451.463937812,33112451.463937812,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973,33127867.245354973]
[]
[null,null,"Storage for export"]
[null,null,null,"Storage tanks for export",{"$f":"IF(K214=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),\"Assumes \"&TEXT('1.2 Assumptions'!E27,\"0,00%\")&\" of CAPEX anually\",\"No intermediate storage\")","v":"Assumes 2,50% of CAPEX anually"},null,{"$f":"IF(K214=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M214:AL214)","v":455276379.66524959},null,0,{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!E47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!F47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!G47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!H47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!I47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!J47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!K47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!L47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!M47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!N47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!O47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!P47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!Q47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!R47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!S47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!T47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!U47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!V47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!W47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!X47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!Y47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!Z47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!AA47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!AB47,\">0\")","v":18211055.186609983},{"$f":"$K120*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!AC47,\">0\")","v":18211055.186609983}]
[null,null,null,"Ship loading pumps for export",{"$f":"IF(K215=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),\"Assumes \"&TEXT('1.2 Assumptions'!E27,\"0,00%\")&\" of CAPEX anually\",\"No intermediate storage\")","v":"Assumes 2,50% of CAPEX anually"},null,{"$f":"IF(K215=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M215:AL215)","v":6349321.3177500004},null,0,{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!E47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!F47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!G47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!H47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!I47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!J47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!K47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!L47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!M47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!N47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!O47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!P47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!Q47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!R47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!S47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!T47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!U47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!V47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!W47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!X47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!Y47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!Z47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!AA47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!AB47,\">0\")","v":253972.85270999998},{"$f":"$K121*'1.2 Assumptions'!$E$27*COUNTIF('4.6 Ships'!AC47,\">0\")","v":253972.85270999998}]
[null,null,null,"Ship loading pumps for export electricity ",{"$f":"IF(K216=0,\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),\"Power consumption of \"&ROUND('4.7 Intermediate storage'!D18,2)&\" MW\",\"No intermediate storage\")","v":"Power consumption of 0,3 MW"},null,{"$f":"IF(K216=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M216:AL216)","v":3977449.6907811426},null,0,{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!E$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!E$18","v":311617.05309584632},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!F$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!F$18","v":220601.84124545279},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!G$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!G$18","v":220601.84124545279},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!H$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!H$18","v":220601.84124545279},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!I$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!I$18","v":131303.55291782398},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!J$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!J$18","v":131303.55291782398},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!K$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!K$18","v":131303.55291782398},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!L$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!L$18","v":131303.55291782398},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!M$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!M$18","v":131303.55291782398},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!N$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!N$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!O$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!O$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!P$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!P$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!Q$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!Q$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!R$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!R$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!S$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!S$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!T$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!T$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!U$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!U$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!V$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!V$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!W$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!W$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!X$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!X$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!Y$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!Y$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!Z$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!Z$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!AA$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!AA$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!AB$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!AB$18","v":146719.33433498879},{"$f":"'4.7 Intermediate storage'!$D$18*'4.6 Ships'!AC$57*'4.7 Intermediate storage'!$E$76*'3.2 Scenarios'!AC$18","v":146719.33433498879}]
[]
[null,null,"Storage for trucking"]
[null,null,null,{"$f":"D124","v":"Storage tanks at Biofos"},{"$f":"IF(D219=\"\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(D219=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":"Assumes 2,50% of CAPEX anually"},null,{"$f":"IF(K219=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M219:AL219)","v":14695635.418125005},null,0,{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF77,\">0\")","v":587825.41672500002},{"$f":"$K124*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG77,\">0\")","v":587825.41672500002}]
[null,null,null,{"$f":"D125","v":"Storage tanks at Amagerværket (HOFOR)"},{"$f":"IF(D220=\"\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(D220=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":"Assumes 2,50% of CAPEX anually"},null,{"$f":"IF(K220=0,\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M220:AL220)","v":154876157.69999999},null,0,{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF78,\">0\")","v":6195046.3080000011},{"$f":"$K125*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG78,\">0\")","v":6195046.3080000011}]
[null,null,null,"Storage tanks at Amager Bakke (ARC)","DKK",null,{"$f":"IF(D221=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":"Assumes 2,50% of CAPEX anually"},null,"Calculated",null,{"$f":"SUM(M221:AL221)","v":67318329.909374982},null,0,{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF79,\">0\")","v":2692733.1963750003},{"$f":"$K126*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG79,\">0\")","v":2692733.1963750003}]
[null,null,null,"Storage tanks at Avedøre (Ørsted)","DKK",null,{"$f":"IF(D222=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":"Assumes 2,50% of CAPEX anually"},null,"Calculated",null,{"$f":"SUM(M222:AL222)","v":21999454.218749989},null,0,{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF80,\">0\")","v":879978.16875000007},{"$f":"$K127*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG80,\">0\")","v":879978.16875000007}]
[null,null,null,"Storage tanks at Vestforbrænding","DKK",null,{"$f":"IF(D223=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":"Assumes 2,50% of CAPEX anually"},null,"Calculated",null,67318329.909374982,null,0,{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF81,\">0\")","v":2692733.1963750003},{"$f":"$K128*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG81,\">0\")","v":2692733.1963750003}]
[null,null,null,"Storage tanks at ARGO","DKK",null,{"$f":"IF(D224=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":"Assumes 2,50% of CAPEX anually"},null,"Calculated",null,36695089.636875011,null,0,{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF82,\">0\")","v":1467803.5854750001},{"$f":"$K129*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG82,\">0\")","v":1467803.5854750001}]
[null,null,null,"","",null,{"$f":"IF(D225=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF83,\">0\")","v":0},{"$f":"$K130*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG83,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D226=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF84,\">0\")","v":0},{"$f":"$K131*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG84,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D227=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF85,\">0\")","v":0},{"$f":"$K132*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG85,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D228=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF86,\">0\")","v":0},{"$f":"$K133*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG86,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D229=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF87,\">0\")","v":0},{"$f":"$K134*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG87,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D230=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF88,\">0\")","v":0},{"$f":"$K135*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG88,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D231=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF89,\">0\")","v":0},{"$f":"$K136*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG89,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D232=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF90,\">0\")","v":0},{"$f":"$K137*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG90,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D233=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,0,null,0,{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF91,\">0\")","v":0},{"$f":"$K138*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG91,\">0\")","v":0}]
[null,null,null,"","",null,{"$f":"IF(D234=\"\",\"\",\"Assumes \"&TEXT('1.2 Assumptions'!$E$27,\"0,00%\")&\" of CAPEX anually\")","v":""},null,"",null,{"$f":"SUM(M234:AL234)","v":0},null,0,{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!I92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!J92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!K92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!L92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!M92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!N92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!O92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!P92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Q92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!R92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!S92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!T92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!U92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!V92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!W92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!X92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Y92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!Z92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AA92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AB92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AC92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AD92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AE92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AF92,\">0\")","v":0},{"$f":"$K139*'1.2 Assumptions'!$E$27*COUNTIF('3.3 Emitters'!AG92,\">0\")","v":0}]
[]
[null,null,"Trucking",null,"DKK",null,"OPEX",null,"Calculated, sum of below",null,{"$f":"SUM(M236:AL236)","v":3048340746.9562521},null,{"$f":"SUM(M238:M253)","v":0},{"$f":"SUM(N238:N253)","v":121933629.87825},{"$f":"SUM(O238:O253)","v":121933629.87825},{"$f":"SUM(P238:P253)","v":121933629.87825},{"$f":"SUM(Q238:Q253)","v":121933629.87825},121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825,121933629.87825]
[]
[null,null,null,{"$f":"IF('4.8 Trucking'!C31=\"\",\"\",'4.8 Trucking'!C31&\" to \"&'4.8 Trucking'!$C$28)","v":"Biofos to CMP"},{"$f":"IF(D238=\"\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(D238=\"\",\"\",\"Based on \"&'4.8 Trucking'!D31&\" km transport\")","v":"Based on 13 km transport"},null,{"$f":"IF(D238=\"\",\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M238:AL238)","v":13602238.049250001},null,0,{"$f":"'4.8 Trucking'!F31","v":544089.52197},{"$f":"'4.8 Trucking'!G31","v":544089.52197},{"$f":"'4.8 Trucking'!H31","v":544089.52197},{"$f":"'4.8 Trucking'!I31","v":544089.52197},{"$f":"'4.8 Trucking'!J31","v":544089.52197},{"$f":"'4.8 Trucking'!K31","v":544089.52197},{"$f":"'4.8 Trucking'!L31","v":544089.52197},{"$f":"'4.8 Trucking'!M31","v":544089.52197},{"$f":"'4.8 Trucking'!N31","v":544089.52197},{"$f":"'4.8 Trucking'!O31","v":544089.52197},{"$f":"'4.8 Trucking'!P31","v":544089.52197},{"$f":"'4.8 Trucking'!Q31","v":544089.52197},{"$f":"'4.8 Trucking'!R31","v":544089.52197},{"$f":"'4.8 Trucking'!S31","v":544089.52197},{"$f":"'4.8 Trucking'!T31","v":544089.52197},{"$f":"'4.8 Trucking'!U31","v":544089.52197},{"$f":"'4.8 Trucking'!V31","v":544089.52197},{"$f":"'4.8 Trucking'!W31","v":544089.52197},{"$f":"'4.8 Trucking'!X31","v":544089.52197},{"$f":"'4.8 Trucking'!Y31","v":544089.52197},{"$f":"'4.8 Trucking'!Z31","v":544089.52197},{"$f":"'4.8 Trucking'!AA31","v":544089.52197},{"$f":"'4.8 Trucking'!AB31","v":544089.52197},{"$f":"'4.8 Trucking'!AC31","v":544089.52197},{"$f":"'4.8 Trucking'!AD31","v":544089.52197}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C32=\"\",\"\",'4.8 Trucking'!C32&\" to \"&'4.8 Trucking'!$C$28)","v":"Amagerværket (HOFOR) to CMP"},{"$f":"IF(D239=\"\",\"\",\"DKK\")","v":"DKK"},null,{"$f":"IF(D239=\"\",\"\",\"Based on \"&'4.8 Trucking'!D32&\" km transport\")","v":"Based on 10 km transport"},null,{"$f":"IF(D239=\"\",\"\",\"Calculated\")","v":"Calculated"},null,{"$f":"SUM(M239:AL239)","v":896327752.50000036},null,0,{"$f":"'4.8 Trucking'!F32","v":35853110.100000001},{"$f":"'4.8 Trucking'!G32","v":35853110.100000001},{"$f":"'4.8 Trucking'!H32","v":35853110.100000001},{"$f":"'4.8 Trucking'!I32","v":35853110.100000001},{"$f":"'4.8 Trucking'!J32","v":35853110.100000001},{"$f":"'4.8 Trucking'!K32","v":35853110.100000001},{"$f":"'4.8 Trucking'!L32","v":35853110.100000001},{"$f":"'4.8 Trucking'!M32","v":35853110.100000001},{"$f":"'4.8 Trucking'!N32","v":35853110.100000001},{"$f":"'4.8 Trucking'!O32","v":35853110.100000001},{"$f":"'4.8 Trucking'!P32","v":35853110.100000001},{"$f":"'4.8 Trucking'!Q32","v":35853110.100000001},{"$f":"'4.8 Trucking'!R32","v":35853110.100000001},{"$f":"'4.8 Trucking'!S32","v":35853110.100000001},{"$f":"'4.8 Trucking'!T32","v":35853110.100000001},{"$f":"'4.8 Trucking'!U32","v":35853110.100000001},{"$f":"'4.8 Trucking'!V32","v":35853110.100000001},{"$f":"'4.8 Trucking'!W32","v":35853110.100000001},{"$f":"'4.8 Trucking'!X32","v":35853110.100000001},{"$f":"'4.8 Trucking'!Y32","v":35853110.100000001},{"$f":"'4.8 Trucking'!Z32","v":35853110.100000001},{"$f":"'4.8 Trucking'!AA32","v":35853110.100000001},{"$f":"'4.8 Trucking'!AB32","v":35853110.100000001},{"$f":"'4.8 Trucking'!AC32","v":35853110.100000001},{"$f":"'4.8 Trucking'!AD32","v":35853110.100000001}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C33=\"\",\"\",'4.8 Trucking'!C33&\" to \"&'4.8 Trucking'!$C$28)","v":"Amager Bakke (ARC) to CMP"},"DKK",null,{"$f":"IF(D240=\"\",\"\",\"Based on \"&'4.8 Trucking'!D33&\" km transport\")","v":"Based on 10 km transport"},null,"Calculated",null,546541312.5,null,0,{"$f":"'4.8 Trucking'!F33","v":21861652.5},{"$f":"'4.8 Trucking'!G33","v":21861652.5},{"$f":"'4.8 Trucking'!H33","v":21861652.5},{"$f":"'4.8 Trucking'!I33","v":21861652.5},{"$f":"'4.8 Trucking'!J33","v":21861652.5},{"$f":"'4.8 Trucking'!K33","v":21861652.5},{"$f":"'4.8 Trucking'!L33","v":21861652.5},{"$f":"'4.8 Trucking'!M33","v":21861652.5},{"$f":"'4.8 Trucking'!N33","v":21861652.5},{"$f":"'4.8 Trucking'!O33","v":21861652.5},{"$f":"'4.8 Trucking'!P33","v":21861652.5},{"$f":"'4.8 Trucking'!Q33","v":21861652.5},{"$f":"'4.8 Trucking'!R33","v":21861652.5},{"$f":"'4.8 Trucking'!S33","v":21861652.5},{"$f":"'4.8 Trucking'!T33","v":21861652.5},{"$f":"'4.8 Trucking'!U33","v":21861652.5},{"$f":"'4.8 Trucking'!V33","v":21861652.5},{"$f":"'4.8 Trucking'!W33","v":21861652.5},{"$f":"'4.8 Trucking'!X33","v":21861652.5},{"$f":"'4.8 Trucking'!Y33","v":21861652.5},{"$f":"'4.8 Trucking'!Z33","v":21861652.5},{"$f":"'4.8 Trucking'!AA33","v":21861652.5},{"$f":"'4.8 Trucking'!AB33","v":21861652.5},{"$f":"'4.8 Trucking'!AC33","v":21861652.5},{"$f":"'4.8 Trucking'!AD33","v":21861652.5}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C34=\"\",\"\",'4.8 Trucking'!C34&\" to \"&'4.8 Trucking'!$C$28)","v":"Avedøre (Ørsted) to CMP"},"DKK",null,{"$f":"IF(D241=\"\",\"\",\"Based on \"&'4.8 Trucking'!D34&\" km transport\")","v":"Based on 21 km transport"},null,"Calculated",null,212517768.75,null,0,{"$f":"'4.8 Trucking'!F34","v":8500710.75},{"$f":"'4.8 Trucking'!G34","v":8500710.75},{"$f":"'4.8 Trucking'!H34","v":8500710.75},{"$f":"'4.8 Trucking'!I34","v":8500710.75},{"$f":"'4.8 Trucking'!J34","v":8500710.75},{"$f":"'4.8 Trucking'!K34","v":8500710.75},{"$f":"'4.8 Trucking'!L34","v":8500710.75},{"$f":"'4.8 Trucking'!M34","v":8500710.75},{"$f":"'4.8 Trucking'!N34","v":8500710.75},{"$f":"'4.8 Trucking'!O34","v":8500710.75},{"$f":"'4.8 Trucking'!P34","v":8500710.75},{"$f":"'4.8 Trucking'!Q34","v":8500710.75},{"$f":"'4.8 Trucking'!R34","v":8500710.75},{"$f":"'4.8 Trucking'!S34","v":8500710.75},{"$f":"'4.8 Trucking'!T34","v":8500710.75},{"$f":"'4.8 Trucking'!U34","v":8500710.75},{"$f":"'4.8 Trucking'!V34","v":8500710.75},{"$f":"'4.8 Trucking'!W34","v":8500710.75},{"$f":"'4.8 Trucking'!X34","v":8500710.75},{"$f":"'4.8 Trucking'!Y34","v":8500710.75},{"$f":"'4.8 Trucking'!Z34","v":8500710.75},{"$f":"'4.8 Trucking'!AA34","v":8500710.75},{"$f":"'4.8 Trucking'!AB34","v":8500710.75},{"$f":"'4.8 Trucking'!AC34","v":8500710.75},{"$f":"'4.8 Trucking'!AD34","v":8500710.75}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C35=\"\",\"\",'4.8 Trucking'!C35&\" to \"&'4.8 Trucking'!$C$28)","v":"Vestforbrænding to CMP"},"DKK",null,{"$f":"IF(D242=\"\",\"\",\"Based on \"&'4.8 Trucking'!D35&\" km transport\")","v":"Based on 17 km transport"},null,"Calculated",null,656885131.40699983,null,0,{"$f":"'4.8 Trucking'!F35","v":26275405.256280001},{"$f":"'4.8 Trucking'!G35","v":26275405.256280001},{"$f":"'4.8 Trucking'!H35","v":26275405.256280001},{"$f":"'4.8 Trucking'!I35","v":26275405.256280001},{"$f":"'4.8 Trucking'!J35","v":26275405.256280001},{"$f":"'4.8 Trucking'!K35","v":26275405.256280001},{"$f":"'4.8 Trucking'!L35","v":26275405.256280001},{"$f":"'4.8 Trucking'!M35","v":26275405.256280001},{"$f":"'4.8 Trucking'!N35","v":26275405.256280001},{"$f":"'4.8 Trucking'!O35","v":26275405.256280001},{"$f":"'4.8 Trucking'!P35","v":26275405.256280001},{"$f":"'4.8 Trucking'!Q35","v":26275405.256280001},{"$f":"'4.8 Trucking'!R35","v":26275405.256280001},{"$f":"'4.8 Trucking'!S35","v":26275405.256280001},{"$f":"'4.8 Trucking'!T35","v":26275405.256280001},{"$f":"'4.8 Trucking'!U35","v":26275405.256280001},{"$f":"'4.8 Trucking'!V35","v":26275405.256280001},{"$f":"'4.8 Trucking'!W35","v":26275405.256280001},{"$f":"'4.8 Trucking'!X35","v":26275405.256280001},{"$f":"'4.8 Trucking'!Y35","v":26275405.256280001},{"$f":"'4.8 Trucking'!Z35","v":26275405.256280001},{"$f":"'4.8 Trucking'!AA35","v":26275405.256280001},{"$f":"'4.8 Trucking'!AB35","v":26275405.256280001},{"$f":"'4.8 Trucking'!AC35","v":26275405.256280001},{"$f":"'4.8 Trucking'!AD35","v":26275405.256280001}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C36=\"\",\"\",'4.8 Trucking'!C36&\" to \"&'4.8 Trucking'!$C$28)","v":"ARGO to CMP"},"DKK",null,{"$f":"IF(D243=\"\",\"\",\"Based on \"&'4.8 Trucking'!D36&\" km transport\")","v":"Based on 43 km transport"},null,"Calculated",null,722466543.75,null,0,{"$f":"'4.8 Trucking'!F36","v":28898661.75},{"$f":"'4.8 Trucking'!G36","v":28898661.75},{"$f":"'4.8 Trucking'!H36","v":28898661.75},{"$f":"'4.8 Trucking'!I36","v":28898661.75},{"$f":"'4.8 Trucking'!J36","v":28898661.75},{"$f":"'4.8 Trucking'!K36","v":28898661.75},{"$f":"'4.8 Trucking'!L36","v":28898661.75},{"$f":"'4.8 Trucking'!M36","v":28898661.75},{"$f":"'4.8 Trucking'!N36","v":28898661.75},{"$f":"'4.8 Trucking'!O36","v":28898661.75},{"$f":"'4.8 Trucking'!P36","v":28898661.75},{"$f":"'4.8 Trucking'!Q36","v":28898661.75},{"$f":"'4.8 Trucking'!R36","v":28898661.75},{"$f":"'4.8 Trucking'!S36","v":28898661.75},{"$f":"'4.8 Trucking'!T36","v":28898661.75},{"$f":"'4.8 Trucking'!U36","v":28898661.75},{"$f":"'4.8 Trucking'!V36","v":28898661.75},{"$f":"'4.8 Trucking'!W36","v":28898661.75},{"$f":"'4.8 Trucking'!X36","v":28898661.75},{"$f":"'4.8 Trucking'!Y36","v":28898661.75},{"$f":"'4.8 Trucking'!Z36","v":28898661.75},{"$f":"'4.8 Trucking'!AA36","v":28898661.75},{"$f":"'4.8 Trucking'!AB36","v":28898661.75},{"$f":"'4.8 Trucking'!AC36","v":28898661.75},{"$f":"'4.8 Trucking'!AD36","v":28898661.75}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C37=\"\",\"\",'4.8 Trucking'!C37&\" to \"&'4.8 Trucking'!$C$28)","v":""},{"$f":"IF(D244=\"\",\"\",\"DKK\")","v":""},null,{"$f":"IF(D244=\"\",\"\",\"Based on \"&'4.8 Trucking'!D37&\" km transport\")","v":""},null,{"$f":"IF(D244=\"\",\"\",\"Calculated\")","v":""},null,0,null,0,{"$f":"'4.8 Trucking'!F37","v":0},{"$f":"'4.8 Trucking'!G37","v":0},{"$f":"'4.8 Trucking'!H37","v":0},{"$f":"'4.8 Trucking'!I37","v":0},{"$f":"'4.8 Trucking'!J37","v":0},{"$f":"'4.8 Trucking'!K37","v":0},{"$f":"'4.8 Trucking'!L37","v":0},{"$f":"'4.8 Trucking'!M37","v":0},{"$f":"'4.8 Trucking'!N37","v":0},{"$f":"'4.8 Trucking'!O37","v":0},{"$f":"'4.8 Trucking'!P37","v":0},{"$f":"'4.8 Trucking'!Q37","v":0},{"$f":"'4.8 Trucking'!R37","v":0},{"$f":"'4.8 Trucking'!S37","v":0},{"$f":"'4.8 Trucking'!T37","v":0},{"$f":"'4.8 Trucking'!U37","v":0},{"$f":"'4.8 Trucking'!V37","v":0},{"$f":"'4.8 Trucking'!W37","v":0},{"$f":"'4.8 Trucking'!X37","v":0},{"$f":"'4.8 Trucking'!Y37","v":0},{"$f":"'4.8 Trucking'!Z37","v":0},{"$f":"'4.8 Trucking'!AA37","v":0},{"$f":"'4.8 Trucking'!AB37","v":0},{"$f":"'4.8 Trucking'!AC37","v":0},{"$f":"'4.8 Trucking'!AD37","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C38=\"\",\"\",'4.8 Trucking'!C38&\" to \"&'4.8 Trucking'!$C$28)","v":""},"",null,{"$f":"IF(D245=\"\",\"\",\"Based on \"&'4.8 Trucking'!D38&\" km transport\")","v":""},null,"",null,0,null,0,{"$f":"'4.8 Trucking'!F38","v":0},{"$f":"'4.8 Trucking'!G38","v":0},{"$f":"'4.8 Trucking'!H38","v":0},{"$f":"'4.8 Trucking'!I38","v":0},{"$f":"'4.8 Trucking'!J38","v":0},{"$f":"'4.8 Trucking'!K38","v":0},{"$f":"'4.8 Trucking'!L38","v":0},{"$f":"'4.8 Trucking'!M38","v":0},{"$f":"'4.8 Trucking'!N38","v":0},{"$f":"'4.8 Trucking'!O38","v":0},{"$f":"'4.8 Trucking'!P38","v":0},{"$f":"'4.8 Trucking'!Q38","v":0},{"$f":"'4.8 Trucking'!R38","v":0},{"$f":"'4.8 Trucking'!S38","v":0},{"$f":"'4.8 Trucking'!T38","v":0},{"$f":"'4.8 Trucking'!U38","v":0},{"$f":"'4.8 Trucking'!V38","v":0},{"$f":"'4.8 Trucking'!W38","v":0},{"$f":"'4.8 Trucking'!X38","v":0},{"$f":"'4.8 Trucking'!Y38","v":0},{"$f":"'4.8 Trucking'!Z38","v":0},{"$f":"'4.8 Trucking'!AA38","v":0},{"$f":"'4.8 Trucking'!AB38","v":0},{"$f":"'4.8 Trucking'!AC38","v":0},{"$f":"'4.8 Trucking'!AD38","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C39=\"\",\"\",'4.8 Trucking'!C39&\" to \"&'4.8 Trucking'!$C$28)","v":""},"",null,{"$f":"IF(D246=\"\",\"\",\"Based on \"&'4.8 Trucking'!D39&\" km transport\")","v":""},null,"",null,0,null,0,{"$f":"'4.8 Trucking'!F39","v":0},{"$f":"'4.8 Trucking'!G39","v":0},{"$f":"'4.8 Trucking'!H39","v":0},{"$f":"'4.8 Trucking'!I39","v":0},{"$f":"'4.8 Trucking'!J39","v":0},{"$f":"'4.8 Trucking'!K39","v":0},{"$f":"'4.8 Trucking'!L39","v":0},{"$f":"'4.8 Trucking'!M39","v":0},{"$f":"'4.8 Trucking'!N39","v":0},{"$f":"'4.8 Trucking'!O39","v":0},{"$f":"'4.8 Trucking'!P39","v":0},{"$f":"'4.8 Trucking'!Q39","v":0},{"$f":"'4.8 Trucking'!R39","v":0},{"$f":"'4.8 Trucking'!S39","v":0},{"$f":"'4.8 Trucking'!T39","v":0},{"$f":"'4.8 Trucking'!U39","v":0},{"$f":"'4.8 Trucking'!V39","v":0},{"$f":"'4.8 Trucking'!W39","v":0},{"$f":"'4.8 Trucking'!X39","v":0},{"$f":"'4.8 Trucking'!Y39","v":0},{"$f":"'4.8 Trucking'!Z39","v":0},{"$f":"'4.8 Trucking'!AA39","v":0},{"$f":"'4.8 Trucking'!AB39","v":0},{"$f":"'4.8 Trucking'!AC39","v":0},{"$f":"'4.8 Trucking'!AD39","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C40=\"\",\"\",'4.8 Trucking'!C40&\" to \"&'4.8 Trucking'!$C$28)","v":""},"",null,{"$f":"IF(D247=\"\",\"\",\"Based on \"&'4.8 Trucking'!D40&\" km transport\")","v":""},null,"",null,0,null,0,{"$f":"'4.8 Trucking'!F40","v":0},{"$f":"'4.8 Trucking'!G40","v":0},{"$f":"'4.8 Trucking'!H40","v":0},{"$f":"'4.8 Trucking'!I40","v":0},{"$f":"'4.8 Trucking'!J40","v":0},{"$f":"'4.8 Trucking'!K40","v":0},{"$f":"'4.8 Trucking'!L40","v":0},{"$f":"'4.8 Trucking'!M40","v":0},{"$f":"'4.8 Trucking'!N40","v":0},{"$f":"'4.8 Trucking'!O40","v":0},{"$f":"'4.8 Trucking'!P40","v":0},{"$f":"'4.8 Trucking'!Q40","v":0},{"$f":"'4.8 Trucking'!R40","v":0},{"$f":"'4.8 Trucking'!S40","v":0},{"$f":"'4.8 Trucking'!T40","v":0},{"$f":"'4.8 Trucking'!U40","v":0},{"$f":"'4.8 Trucking'!V40","v":0},{"$f":"'4.8 Trucking'!W40","v":0},{"$f":"'4.8 Trucking'!X40","v":0},{"$f":"'4.8 Trucking'!Y40","v":0},{"$f":"'4.8 Trucking'!Z40","v":0},{"$f":"'4.8 Trucking'!AA40","v":0},{"$f":"'4.8 Trucking'!AB40","v":0},{"$f":"'4.8 Trucking'!AC40","v":0},{"$f":"'4.8 Trucking'!AD40","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C41=\"\",\"\",'4.8 Trucking'!C41&\" to \"&'4.8 Trucking'!$C$28)","v":""},"",null,{"$f":"IF(D248=\"\",\"\",\"Based on \"&'4.8 Trucking'!D41&\" km transport\")","v":""},null,"",null,0,null,0,{"$f":"'4.8 Trucking'!F41","v":0},{"$f":"'4.8 Trucking'!G41","v":0},{"$f":"'4.8 Trucking'!H41","v":0},{"$f":"'4.8 Trucking'!I41","v":0},{"$f":"'4.8 Trucking'!J41","v":0},{"$f":"'4.8 Trucking'!K41","v":0},{"$f":"'4.8 Trucking'!L41","v":0},{"$f":"'4.8 Trucking'!M41","v":0},{"$f":"'4.8 Trucking'!N41","v":0},{"$f":"'4.8 Trucking'!O41","v":0},{"$f":"'4.8 Trucking'!P41","v":0},{"$f":"'4.8 Trucking'!Q41","v":0},{"$f":"'4.8 Trucking'!R41","v":0},{"$f":"'4.8 Trucking'!S41","v":0},{"$f":"'4.8 Trucking'!T41","v":0},{"$f":"'4.8 Trucking'!U41","v":0},{"$f":"'4.8 Trucking'!V41","v":0},{"$f":"'4.8 Trucking'!W41","v":0},{"$f":"'4.8 Trucking'!X41","v":0},{"$f":"'4.8 Trucking'!Y41","v":0},{"$f":"'4.8 Trucking'!Z41","v":0},{"$f":"'4.8 Trucking'!AA41","v":0},{"$f":"'4.8 Trucking'!AB41","v":0},{"$f":"'4.8 Trucking'!AC41","v":0},{"$f":"'4.8 Trucking'!AD41","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C42=\"\",\"\",'4.8 Trucking'!C42&\" to \"&'4.8 Trucking'!$C$28)","v":""},"",null,{"$f":"IF(D249=\"\",\"\",\"Based on \"&'4.8 Trucking'!D42&\" km transport\")","v":""},null,"",null,0,null,0,{"$f":"'4.8 Trucking'!F42","v":0},{"$f":"'4.8 Trucking'!G42","v":0},{"$f":"'4.8 Trucking'!H42","v":0},{"$f":"'4.8 Trucking'!I42","v":0},{"$f":"'4.8 Trucking'!J42","v":0},{"$f":"'4.8 Trucking'!K42","v":0},{"$f":"'4.8 Trucking'!L42","v":0},{"$f":"'4.8 Trucking'!M42","v":0},{"$f":"'4.8 Trucking'!N42","v":0},{"$f":"'4.8 Trucking'!O42","v":0},{"$f":"'4.8 Trucking'!P42","v":0},{"$f":"'4.8 Trucking'!Q42","v":0},{"$f":"'4.8 Trucking'!R42","v":0},{"$f":"'4.8 Trucking'!S42","v":0},{"$f":"'4.8 Trucking'!T42","v":0},{"$f":"'4.8 Trucking'!U42","v":0},{"$f":"'4.8 Trucking'!V42","v":0},{"$f":"'4.8 Trucking'!W42","v":0},{"$f":"'4.8 Trucking'!X42","v":0},{"$f":"'4.8 Trucking'!Y42","v":0},{"$f":"'4.8 Trucking'!Z42","v":0},{"$f":"'4.8 Trucking'!AA42","v":0},{"$f":"'4.8 Trucking'!AB42","v":0},{"$f":"'4.8 Trucking'!AC42","v":0},{"$f":"'4.8 Trucking'!AD42","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C43=\"\",\"\",'4.8 Trucking'!C43&\" to \"&'4.8 Trucking'!$C$28)","v":""},"",null,{"$f":"IF(D250=\"\",\"\",\"Based on \"&'4.8 Trucking'!D43&\" km transport\")","v":""},null,"",null,0,null,0,{"$f":"'4.8 Trucking'!F43","v":0},{"$f":"'4.8 Trucking'!G43","v":0},{"$f":"'4.8 Trucking'!H43","v":0},{"$f":"'4.8 Trucking'!I43","v":0},{"$f":"'4.8 Trucking'!J43","v":0},{"$f":"'4.8 Trucking'!K43","v":0},{"$f":"'4.8 Trucking'!L43","v":0},{"$f":"'4.8 Trucking'!M43","v":0},{"$f":"'4.8 Trucking'!N43","v":0},{"$f":"'4.8 Trucking'!O43","v":0},{"$f":"'4.8 Trucking'!P43","v":0},{"$f":"'4.8 Trucking'!Q43","v":0},{"$f":"'4.8 Trucking'!R43","v":0},{"$f":"'4.8 Trucking'!S43","v":0},{"$f":"'4.8 Trucking'!T43","v":0},{"$f":"'4.8 Trucking'!U43","v":0},{"$f":"'4.8 Trucking'!V43","v":0},{"$f":"'4.8 Trucking'!W43","v":0},{"$f":"'4.8 Trucking'!X43","v":0},{"$f":"'4.8 Trucking'!Y43","v":0},{"$f":"'4.8 Trucking'!Z43","v":0},{"$f":"'4.8 Trucking'!AA43","v":0},{"$f":"'4.8 Trucking'!AB43","v":0},{"$f":"'4.8 Trucking'!AC43","v":0},{"$f":"'4.8 Trucking'!AD43","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C44=\"\",\"\",'4.8 Trucking'!C44&\" to \"&'4.8 Trucking'!$C$28)","v":""},"",null,{"$f":"IF(D251=\"\",\"\",\"Based on \"&'4.8 Trucking'!D44&\" km transport\")","v":""},null,"",null,0,null,0,{"$f":"'4.8 Trucking'!F44","v":0},{"$f":"'4.8 Trucking'!G44","v":0},{"$f":"'4.8 Trucking'!H44","v":0},{"$f":"'4.8 Trucking'!I44","v":0},{"$f":"'4.8 Trucking'!J44","v":0},{"$f":"'4.8 Trucking'!K44","v":0},{"$f":"'4.8 Trucking'!L44","v":0},{"$f":"'4.8 Trucking'!M44","v":0},{"$f":"'4.8 Trucking'!N44","v":0},{"$f":"'4.8 Trucking'!O44","v":0},{"$f":"'4.8 Trucking'!P44","v":0},{"$f":"'4.8 Trucking'!Q44","v":0},{"$f":"'4.8 Trucking'!R44","v":0},{"$f":"'4.8 Trucking'!S44","v":0},{"$f":"'4.8 Trucking'!T44","v":0},{"$f":"'4.8 Trucking'!U44","v":0},{"$f":"'4.8 Trucking'!V44","v":0},{"$f":"'4.8 Trucking'!W44","v":0},{"$f":"'4.8 Trucking'!X44","v":0},{"$f":"'4.8 Trucking'!Y44","v":0},{"$f":"'4.8 Trucking'!Z44","v":0},{"$f":"'4.8 Trucking'!AA44","v":0},{"$f":"'4.8 Trucking'!AB44","v":0},{"$f":"'4.8 Trucking'!AC44","v":0},{"$f":"'4.8 Trucking'!AD44","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C45=\"\",\"\",'4.8 Trucking'!C45&\" to \"&'4.8 Trucking'!$C$28)","v":""},"",null,{"$f":"IF(D252=\"\",\"\",\"Based on \"&'4.8 Trucking'!D45&\" km transport\")","v":""},null,"",null,0,null,0,{"$f":"'4.8 Trucking'!F45","v":0},{"$f":"'4.8 Trucking'!G45","v":0},{"$f":"'4.8 Trucking'!H45","v":0},{"$f":"'4.8 Trucking'!I45","v":0},{"$f":"'4.8 Trucking'!J45","v":0},{"$f":"'4.8 Trucking'!K45","v":0},{"$f":"'4.8 Trucking'!L45","v":0},{"$f":"'4.8 Trucking'!M45","v":0},{"$f":"'4.8 Trucking'!N45","v":0},{"$f":"'4.8 Trucking'!O45","v":0},{"$f":"'4.8 Trucking'!P45","v":0},{"$f":"'4.8 Trucking'!Q45","v":0},{"$f":"'4.8 Trucking'!R45","v":0},{"$f":"'4.8 Trucking'!S45","v":0},{"$f":"'4.8 Trucking'!T45","v":0},{"$f":"'4.8 Trucking'!U45","v":0},{"$f":"'4.8 Trucking'!V45","v":0},{"$f":"'4.8 Trucking'!W45","v":0},{"$f":"'4.8 Trucking'!X45","v":0},{"$f":"'4.8 Trucking'!Y45","v":0},{"$f":"'4.8 Trucking'!Z45","v":0},{"$f":"'4.8 Trucking'!AA45","v":0},{"$f":"'4.8 Trucking'!AB45","v":0},{"$f":"'4.8 Trucking'!AC45","v":0},{"$f":"'4.8 Trucking'!AD45","v":0}]
[null,null,null,{"$f":"IF('4.8 Trucking'!C46=\"\",\"\",'4.8 Trucking'!C46&\" to \"&'4.8 Trucking'!$C$28)","v":""},"",null,{"$f":"IF(D253=\"\",\"\",\"Based on \"&'4.8 Trucking'!D46&\" km transport\")","v":""},null,"",null,0,null,0,{"$f":"'4.8 Trucking'!F46","v":0},{"$f":"'4.8 Trucking'!G46","v":0},{"$f":"'4.8 Trucking'!H46","v":0},{"$f":"'4.8 Trucking'!I46","v":0},{"$f":"'4.8 Trucking'!J46","v":0},{"$f":"'4.8 Trucking'!K46","v":0},{"$f":"'4.8 Trucking'!L46","v":0},{"$f":"'4.8 Trucking'!M46","v":0},{"$f":"'4.8 Trucking'!N46","v":0},{"$f":"'4.8 Trucking'!O46","v":0},{"$f":"'4.8 Trucking'!P46","v":0},{"$f":"'4.8 Trucking'!Q46","v":0},{"$f":"'4.8 Trucking'!R46","v":0},{"$f":"'4.8 Trucking'!S46","v":0},{"$f":"'4.8 Trucking'!T46","v":0},{"$f":"'4.8 Trucking'!U46","v":0},{"$f":"'4.8 Trucking'!V46","v":0},{"$f":"'4.8 Trucking'!W46","v":0},{"$f":"'4.8 Trucking'!X46","v":0},{"$f":"'4.8 Trucking'!Y46","v":0},{"$f":"'4.8 Trucking'!Z46","v":0},{"$f":"'4.8 Trucking'!AA46","v":0},{"$f":"'4.8 Trucking'!AB46","v":0},{"$f":"'4.8 Trucking'!AC46","v":0},{"$f":"'4.8 Trucking'!AD46","v":0}]
[]
[]
[]
[null,"F.","Socioeconomic costs"]
[]
[null,null,null,null,"Individuelle løsninger",null,"Fælles løsning"]
[null,null,"Gains","Total",{"$f":"SUM(E261:E262)","v":86628316438.073151},null,{"$f":"SUM(G261:G262)","v":87609047411.495926}]
[null,null,null,"Revenue from operations",{"$f":"-K32","v":0},null,{"$f":"-'2.1 Results'!K85","v":980730973.4227773}]
[null,null,null,"Value of CSS",{"$f":"SUM(TRANSPOSE('3.3 Emitters'!$H$49:$AG$49*TRANSPOSE('1.2 Assumptions'!$E$80:$E$105)/TRANSPOSE('1.2 Assumptions'!E114:E139)))","v":86628316438.073151},null,{"$f":"SUM(TRANSPOSE('3.3 Emitters'!$H$49:$AG$49*TRANSPOSE('1.2 Assumptions'!$E$80:$E$105)/TRANSPOSE('1.2 Assumptions'!E114:E139)))","v":86628316438.073151}]
[null,null,null,"Scrap",null,null,{"$f":"'2.1 Results'!M100*'2.1 Results'!$AL$68/'2.1 Results'!$AL$69","v":1028378523.6454092}]
[]
[null,null,"Losses","Total",{"$f":"SUM(E266:E267)","v":16143848038.798958},{"$f":"SUM(F266:F267)","v":0},15214753470.832169]
[null,null,null,"Capex",{"$f":"K33","v":1884951916.3207767},null,{"$f":"'2.1 Results'!K100","v":2472364408.9380031}]
[null,null,null,"Opex",{"$f":"K34","v":14258896122.478182},null,{"$f":"'2.1 Results'!K151","v":12742389061.894165}]
[]
[null,null,"Measurable net gains",null,{"$f":"E260-E265","v":70484468399.2742},{"$f":"F260-F265","v":0},72394293940.663757,null,{"$f":"G269-E269","v":1909825541.3895569}]
[]
[null,null,"Non-measurable gains during construction"]
[null,null,null,"CO2e-emission","-",null,"Negative"]
[null,null,null,"Noise pollution","-",null,"Negative"]
[null,null,null,"Expropriation","-",null,"Negative"]
[null,null,null,"Loss of nature","-",null,"Negative"]
[null,null,null,"Road damage","-",null,"Negative"]
[]
[null,null,"Non-measurable gains during operation"]
[null,null,null,"CO2e-emission","Negative",null,"?"]
[null,null,null,"Noise pollution","Negative",null,"?"]
[null,null,null,"Air pollution","Negative",null,"-"]
[null,null,null,"Road damage","Negative",null,"-"]
[null,null,null,"Traffic congestion","Negative",null,"-"]

{"sheet":"4. Building blocks ->","index":18,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["Cover page"]
["4. Building blocks"]

{"sheet":"4.1 Pipeline","index":19,"n_rows":121,"n_cols":24,"rows_kept":121,"cut":false,"hidden":false,"merged":[[57,10,57,11],[57,12,57,13],[57,14,57,15]]}
[]
[null,"Building block: Pipeline"]
[]
[null,"Options"]
[null,null,"Case",{"$f":"'1.1 Interface'!G18","v":"Case 5"}]
[]
[null,"Cost estimates"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(M10:M16,\"OK\")=7,\"OK\",\"ERROR\")","v":"OK"}]
[null,"Sections",null,"Flowrate","Teoretical ID [mm]","Capacity [t/h]","CAPEX [DKK]","ID [mm]","OD [mm]","WT [mm]","Phase","Inches","Status",null,null,null,null,"Upper limits (flowrate)","Case 1","Case 2","Case 3","Case 4","Case 5","Case 6"]
[null,"S1",{"$f":"'3.1 Elements'!D7","v":"Kræftværkshalvøen - Avedøreværket"},{"$f":"'3.1 Elements'!H7","v":143.19999999999999},{"$f":"IFERROR(E59+F59*(D10^G59),0)","v":260.8284314505371},{"$f":"IFERROR(((H10-E59)/F59)^(1/G59),0)","v":144.70519632364881},{"$f":"IF(F10=0,0,IFERROR((E23+F23*(I10^G23))*1000000*'1.2 Assumptions'!$E$15,0))","v":320515468.12884432},{"$f":"IF(E10=0,0,IF(K10=\"Gas\",IFERROR(INDEX($K$60:$K$70,MATCH(E10,$K$60:$K$70,-1)),0),IFERROR(INDEX($L$60:$L$70,MATCH(E10,$L$60:$L$70,-1)),0)))","v":261.90000000000003},{"$f":"IF(E10=0,0,IF(K10=\"Gas\",INDEX($M$60:$M$70,MATCH($H10,$K$60:$K$70,0)),INDEX($N$60:$N$70,MATCH($H10,$L$60:$L$70,0))))","v":273.10000000000002},{"$f":"IF(E10=0,0,IF(K10=\"Gas\",INDEX($O$60:$O$70,MATCH($H10,$K$60:$K$70,0)),INDEX($P$60:$P$70,MATCH($H10,$L$60:$L$70,0))))","v":5.6},{"$f":"H59","v":"Gas"},{"$f":"INDEX($K$74:$K$93,MATCH(I10,$L$74:$L$93,0))","v":"10\""},{"$f":"IF(D10>(INDEX(S10:X10,1,MATCH($D$5,$S$9:$X$9,0))),\"Actual flowrate exceeds estimated flowrates\",\"OK\")","v":"OK"},null,null,null,null,"S1",748.91600000000005,985.31200000000001,649.48900000000003,1086.24,562.18600000000004,1740.98]
[null,"S2",{"$f":"'3.1 Elements'!D8","v":"Avedøreværket - Intersection"},{"$f":"'3.1 Elements'!H8","v":118.2},396.16563706798036,{"$f":"IFERROR(((H11-E60)/F60)^(1/G60),0)","v":156.16988781279574},{"$f":"IF(F11=0,0,IFERROR((E24+F24*(I11^G24))*1000000*'1.2 Assumptions'!$E$15,0))","v":156473840},441.2,457,7.9,"Gas",{"$f":"INDEX($K$74:$K$93,MATCH(I11,$L$74:$L$93,0))","v":"18\""},"OK",null,null,null,null,"S2",694.75099999999998,1192.45,618.19200000000001,1073.1300000000001,587.31799999999998,1740.98]
[null,"S3",{"$f":"'3.1 Elements'!D9","v":"Vestforbrænding - Intersection"},{"$f":"'3.1 Elements'!H9","v":76.5},163.16791806157312,142.63256485281426,{"$f":"IF(F12=0,0,IFERROR((E25+F25*(I12^G25))*1000000*'1.2 Assumptions'!$E$15,0))","v":68232981.034201309},207.9,219.1,5.6,"Gas","8\"","OK",null,null,null,null,"S3",250.976,1192.45,1156.3599999999999,711.67600000000004,1061.18,980.149]
[null,"S4",{"$f":"'3.1 Elements'!D10","v":"Intersection - Compressorstation"},{"$f":"'3.1 Elements'!H10","v":41.7},261.37337845462679,41.916829921019705,{"$f":"IF(F13=0,0,IFERROR((E26+F26*(I13^G26))*1000000*'1.2 Assumptions'!$E$15,0))","v":61371464.825227961},261.90000000000003,273.10000000000002,5.6,"Gas","10\"","OK",null,null,null,null,"S4",654.12300000000005,1192.45,618.19200000000001,1171.9000000000001,601.58299999999997,1617.97]
[null,"S5",{"$f":"'3.1 Elements'!D11","v":"Compressorstation - ARGO"},{"$f":"'3.1 Elements'!H11","v":41.7},256.83513132683476,43.855931136368362,{"$f":"IF(F14=0,0,IFERROR((E27+F27*(I14^G27))*1000000*'1.2 Assumptions'!$E$15,0))","v":123367907.54609023},261.90000000000003,273.10000000000002,5.6,"Gas","10\"","OK",null,null,null,null,"S5",1315.6,1293.05,568.702,1171.9000000000001,635.13300000000004,1581.35]
[null,"S6",{"$f":"'3.1 Elements'!D12","v":"ARGO - Intersection"},{"$f":"'3.1 Elements'!H12","v":41.7},256.83513132683476,43.855931136368362,{"$f":"IF(F15=0,0,IFERROR((E28+F28*(I15^G28))*1000000*'1.2 Assumptions'!$E$15,0))","v":34864906.921286836},261.90000000000003,273.10000000000002,5.6,"Gas","10\"","OK",null,null,null,null,"S6",906.63800000000003,1260.6099999999999,1503.64,1467.7,635.13300000000004,1581.35]
[null,"S7",{"$f":"'3.1 Elements'!D13","v":"Intersection - Havnsø"},{"$f":"'3.1 Elements'!H13","v":0},0,0,{"$f":"IF(F16=0,0,IFERROR((E29+F29*(I16^G29))*1000000*'1.2 Assumptions'!$E$15,0))","v":0},0,0,0,"Not relevant",{"$error":"#N/A"},"OK",null,null,null,null,"S7",1369.42,1319.1,1459.41,1199.06]
[]
[null,"Pipeline costs",null,"Equation","a","b","n","Phase"]
[null,null,null,"y = Cost [MEUR]"]
[null,null,null,"x = OD [mm]"]
[]
[null,"Applied equations"]
[null,null,"Section 1",{"$f":"IF($H23=\"Gas\",D32,IF($H23=\"Dense\",D41,\"Not applicable\"))","v":"y = 0,0804x^1,1199"},{"$f":"IF($H23=\"Gas\",E32,IF($H23=\"Dense\",E41,\"\"))","v":0},{"$f":"IF($H23=\"Gas\",F32,IF($H23=\"Dense\",F41,\"\"))","v":8.0399999999999999E-2},1.1198999999999999,{"$f":"H59","v":"Gas"}]
[null,null,"Section 2",{"$f":"IF($H24=\"Gas\",D33,IF($H24=\"Dense\",D42,\"Not applicable\"))","v":"y = 0,0539x - 3,6291"},{"$f":"IF($H24=\"Gas\",E33,IF($H24=\"Dense\",E42,\"\"))","v":-3.6291000000000002},5.3900000000000003E-2,1,{"$f":"H60","v":"Gas"}]
[null,null,"Section 3","y = 0,0343x^1,0367",0,3.4299999999999997E-2,1.0367,"Gas"]
[null,null,"Section 4","y = 0,0193x^1,0796",0,1.9300000000000001E-2,1.0795999999999999,"Gas"]
[null,null,"Section 5","y = 0,023x^1,1728",0,2.3E-2,1.1728000000000001,"Gas"]
[null,null,"Section 6","y = 0,0078x^1,1403",0,7.7999999999999996E-3,1.1403000000000001,"Gas"]
[null,null,"Section 7","Not applicable","","","","Not relevant"]
[]
[null,"Gas phase"]
[null,null,"Section 1","y = 0,0804x^1,1199",0,8.0399999999999999E-2,1.1198999999999999]
[null,null,"Section 2","y = 0,0539x - 3,6291",-3.6291000000000002,5.3900000000000003E-2,1]
[null,null,"Section 3","y = 0,0343x^1,0367",0,3.4299999999999997E-2,1.0367]
[null,null,"Section 4","y = 0,0193x^1,0796",0,1.9300000000000001E-2,1.0795999999999999]
[null,null,"Section 5","y = 0,023x^1,1728",0,2.3E-2,1.1728000000000001]
[null,null,"Section 6","y = 0,0078x^1,1403",0,7.7999999999999996E-3,1.1403000000000001]
[null,null,"Section 7","Not applicable"]
[]
[null,"Dense phase"]
[null,null,"Section 1","y = 0,0718x^1,1492",0,7.1800000000000003E-2,1.1492]
[null,null,"Section 2","y = 0,0151x^1,1948",0,1.5100000000000001E-2,1.1948000000000001]
[null,null,"Section 3","y = 0,0173x^1,1989",0,1.7299999999999999E-2,1.1989000000000001]
[null,null,"Section 4","y = 0,0125x^1,1649",0,1.2500000000000001E-2,1.1649]
[null,null,"Section 5","y = 0,0224x^1,1944",0,2.24E-2,1.1943999999999999]
[null,null,"Section 6","y = 0,0087x^1,1357",0,8.6999999999999994E-3,1.1356999999999999]
[null,null,"Section 7","y = 0,0617x^1,2333",0,6.1699999999999998E-2,1.2333000000000001]
[]
[]
[]
[]
[]
[]
[null,"Pipeline sizing",null,"Equation","a","b","n","Phase"]
[null,null,null,"y = ID [mm]"]
[null,null,null,"x = Flowrate [t/h]"]
[]
[null,"Applied equations",null,null,null,null,null,null,null,null,"ID",null,"OD [mm]",null,"WT [mm]"]
[null,null,"Section 1",{"$f":"INDEX(D$68:D$73,MATCH($D$5,$C$68:$C$73,0))","v":"y = 37,24x^0,3921"},{"$f":"INDEX(E$68:E$73,MATCH($D$5,$C$68:$C$73,0))","v":0},{"$f":"INDEX(F$68:F$73,MATCH($D$5,$C$68:$C$73,0))","v":37.24},{"$f":"INDEX(G$68:G$73,MATCH($D$5,$C$68:$C$73,0))","v":0.3921},{"$f":"INDEX(H$68:H$73,MATCH($D$5,$C$68:$C$73,0))","v":"Gas"},null,null,"Gas","Dense","Gas","Dense","Gas","Dense"]
[null,null,"Section 2",{"$f":"INDEX(D$76:D$81,MATCH($D$5,$C$76:$C$81,0))","v":"y = 62,634x^0,3865"},{"$f":"INDEX(E$76:E$81,MATCH($D$5,$C$76:$C$81,0))","v":0},{"$f":"INDEX(F$76:F$81,MATCH($D$5,$C$76:$C$81,0))","v":62.634},{"$f":"INDEX(G$76:G$81,MATCH($D$5,$C$76:$C$81,0))","v":0.38650000000000001},{"$f":"INDEX(H$76:H$81,MATCH($D$5,$C$76:$C$81,0))","v":"Gas"},null,null,741.4,745,762,813,10.3,34,"NOTE: this WT is not a standard size but the required in order to contain the pressure"]
[null,null,"Section 3",{"$f":"INDEX(D$84:D$89,MATCH($D$5,$C$84:$C$89,0))","v":"y = 30,205x^0,3889"},{"$f":"INDEX(E$84:E$89,MATCH($D$5,$C$84:$C$89,0))","v":0},{"$f":"INDEX(F$84:F$89,MATCH($D$5,$C$84:$C$89,0))","v":30.204999999999998},{"$f":"INDEX(G$84:G$89,MATCH($D$5,$C$84:$C$89,0))","v":0.38890000000000002},{"$f":"INDEX(H$84:H$89,MATCH($D$5,$C$84:$C$89,0))","v":"Gas"},null,null,591,698.4,610,762,9.5,31.8]
[null,null,"Section 4",{"$f":"INDEX(D$92:D$97,MATCH($D$5,$C$92:$C$97,0))","v":"y = 61,445x^0,3881"},{"$f":"INDEX(E$92:E$97,MATCH($D$5,$C$92:$C$97,0))","v":0},{"$f":"INDEX(F$92:F$97,MATCH($D$5,$C$92:$C$97,0))","v":61.445},{"$f":"INDEX(G$92:G$97,MATCH($D$5,$C$92:$C$97,0))","v":0.3881},{"$f":"INDEX(H$92:H$97,MATCH($D$5,$C$92:$C$97,0))","v":"Gas"},null,null,492.2,556,508,610,7.9,27]
[null,null,"Section 5",{"$f":"INDEX(D$100:D$105,MATCH($D$5,$C$100:$C$105,0))","v":"y = 60,536x^0,3874"},{"$f":"INDEX(E$100:E$105,MATCH($D$5,$C$100:$C$105,0))","v":0},{"$f":"INDEX(F$100:F$105,MATCH($D$5,$C$100:$C$105,0))","v":60.536000000000001},{"$f":"INDEX(G$100:G$105,MATCH($D$5,$C$100:$C$105,0))","v":0.38740000000000002},{"$f":"INDEX(H$100:H$105,MATCH($D$5,$C$100:$C$105,0))","v":"Gas"},null,null,441.2,463.6,457,508,7.9,22.2]
[null,null,"Section 6",{"$f":"INDEX(D$108:D$113,MATCH($D$5,$C$108:$C$113,0))","v":"y = 60,536x^0,3874"},{"$f":"INDEX(E$108:E$113,MATCH($D$5,$C$108:$C$113,0))","v":0},{"$f":"INDEX(F$108:F$113,MATCH($D$5,$C$108:$C$113,0))","v":60.536000000000001},{"$f":"INDEX(G$108:G$113,MATCH($D$5,$C$108:$C$113,0))","v":0.38740000000000002},{"$f":"INDEX(H$108:H$113,MATCH($D$5,$C$108:$C$113,0))","v":"Gas"},null,null,392.2,415.8,406.4,457,7.1,20.6]
[null,null,"Section 7",{"$f":"INDEX(D$116:D$121,MATCH($D$5,$C$116:$C$121,0))","v":"Not applicable"},{"$f":"INDEX(E$116:E$121,MATCH($D$5,$C$116:$C$121,0))","v":0},{"$f":"INDEX(F$116:F$121,MATCH($D$5,$C$116:$C$121,0))","v":0},{"$f":"INDEX(G$116:G$121,MATCH($D$5,$C$116:$C$121,0))","v":0},{"$f":"INDEX(H$116:H$121,MATCH($D$5,$C$116:$C$121,0))","v":"Not relevant"},null,null,342.8,368.2,355.6,406.4,6.4,19.100000000000001]
[null,null,null,null,null,null,null,null,null,null,311.09999999999997,320.60000000000002,323.89999999999998,355.6,6.4,17.5]
[null,"Section 1",null,null,null,null,null,null,null,null,261.90000000000003,292.09999999999997,273.10000000000002,323.89999999999998,5.6,15.9]
[null,null,"Case 1","y = 56,286x^0,3884",0,56.286000000000001,0.38840000000000002,"Gas",null,null,207.9,244.50000000000003,219.1,273.10000000000002,5.6,14.3]
[null,null,"Case 2","y = 50,574x^0,3885",0,50.573999999999998,0.38850000000000001,"Gas",null,null,157.10000000000002,193.7,168.3,219.1,5.6,12.7]
[null,null,"Case 3","y = 62,034x^0,3801",0,62.033999999999999,0.38009999999999999,"Gas",null,null,105.5,149.30000000000001,114.3,168.3,4.4000000000000004,9.5]
[null,null,"Case 4","y = 37,24x^0,3921",0,37.24,0.3921,"Dense"]
[null,null,"Case 5","y = 37,24x^0,3921",0,37.24,0.3921,"Gas"]
[null,null,"Case 6","y = 37,24x^0,3921",0,37.24,0.3921,"Dense",null,null,"Inch","OD[mm]"]
[null,null,null,null,null,null,null,null,null,null,"2\"3/8",60.3]
[null,"Section 2",null,null,null,null,null,null,null,null,"2\"7/8",73]
[null,null,"Case 1","y = 58,652x^0,3867",0,58.652000000000001,0.38669999999999999,"Gas",null,null,"3\"1/2",88.9]
[null,null,"Case 2","y = 36,637x^0,3893",0,36.637,0.38929999999999998,"Dense",null,null,"4\"",101.6]
[null,null,"Case 3","y = 61,273x^0,3868",0,61.273000000000003,0.38679999999999998,"Gas",null,null,"4\"1/2",114.3]
[null,null,"Case 4","y = 37,24x^0,3921",0,37.24,0.3921,"Dense",null,null,"5\"9/16",141.30000000000001]
[null,null,"Case 5","y = 62,634x^0,3865",0,62.634,0.38650000000000001,"Gas",null,null,"6\"",168.3]
[null,null,"Case 6","y = 37,24x^0,3921",0,37.24,0.3921,"Dense",null,null,"8\"",219.1]
[null,null,null,null,null,null,null,null,null,null,"10\"",273.10000000000002]
[null,"Section 3",null,null,null,null,null,null,null,null,"12\"",323.89999999999998]
[null,null,"Case 1","y = 45,225x^0,3887",0,45.225000000000001,0.38869999999999999,"Gas",null,null,"14\"",355.6]
[null,null,"Case 2","y = 36,637x^0,3893",0,36.637,0.38929999999999998,"Dense",null,null,"16\"",406.4]
[null,null,"Case 3","y = 47,639x^0,3884",0,47.639000000000003,0.38840000000000002,"Gas",null,null,"18\"",457]
[null,null,"Case 4","y = 30,205x^0,3889",0,30.204999999999998,0.38890000000000002,"Dense",null,null,"20\"",508]
[null,null,"Case 5","y = 30,205x^0,3889",0,30.204999999999998,0.38890000000000002,"Gas",null,null,"22\"",559]
[null,null,"Case 6","y = 30,205x^0,3889",0,30.204999999999998,0.38890000000000002,"Dense",null,null,"24\"",610]
[null,null,null,null,null,null,null,null,null,null,"26\"",660]
[null,"Section 4",null,null,null,null,null,null,null,null,"28\"",711]
[null,null,"Case 1","y = 60,015x^0,3867",0,60.015000000000001,0.38669999999999999,"Gas",null,null,"30\"",762]
[null,null,"Case 2","y = 36,637x^0,3893",0,36.637,0.38929999999999998,"Dense",null,null,"32\"",813]
[null,null,"Case 3","y = 61,273x^0,3868",0,61.273000000000003,0.38679999999999998,"Gas"]
[null,null,"Case 4","y = 37,64x^0,3857",0,37.64,0.38569999999999999,"Dense"]
[null,null,"Case 5","y = 61,445x^0,3881",0,61.445,0.3881,"Gas"]
[null,null,"Case 6","y = 32,789x^0,3881",0,32.789000000000001,0.3881,"Dense"]
[]
[null,"Section 5"]
[null,null,"Case 1","y = 37,315x^0,3805",0,37.314999999999998,0.3805,"Dense"]
[null,null,"Case 2","y = 36,899x^0,383",0,36.899000000000001,0.38300000000000001,"Dense"]
[null,null,"Case 3","y = 64,431x^0,3839",0,64.430999999999997,0.38390000000000002,"Gas"]
[null,null,"Case 4","y = 37,64x^0,3857",0,37.64,0.38569999999999999,"Dense"]
[null,null,"Case 5","y = 60,536x^0,3874",0,60.536000000000001,0.38740000000000002,"Gas"]
[null,null,"Case 6","y = 34,08x^0,3836",0,34.08,0.3836,"Dense"]
[]
[null,"Section 6"]
[null,null,"Case 1","y = 28,479x^0,3833",0,28.478999999999999,0.38329999999999997,"Dense"]
[null,null,"Case 2","y = 25,068x^0,3835",0,25.068000000000001,0.38350000000000001,"Dense"]
[null,null,"Case 3","y = 43,677x^0,3863",0,43.677,0.38629999999999998,"Gas"]
[null,null,"Case 4","y = 23,639x^0,3835",0,23.638999999999999,0.38350000000000001,"Dense"]
[null,null,"Case 5","y = 60,536x^0,3874",0,60.536000000000001,0.38740000000000002,"Gas"]
[null,null,"Case 6","y = 34,08x^0,3836",0,34.08,0.3836,"Dense"]
[]
[null,"Section 7"]
[null,null,"Case 1","y = 35,883x^0,3827",0,35.883000000000003,0.38269999999999998,"Dense"]
[null,null,"Case 2","y = 35,964x^0,3856",0,35.963999999999999,0.3856,"Dense"]
[null,null,"Case 3","y = 32,693x^0,3939",0,32.692999999999998,0.39389999999999997,"Dense"]
[null,null,"Case 4","y = 37,752x^0,3836",0,37.752000000000002,0.3836,"Dense"]
[null,null,"Case 5","Not applicable",0,0,0,"Not relevant"]
[null,null,"Case 6","Not applicable",0,0,0,"Not relevant"]

{"sheet":"4.2 Compression","index":20,"n_rows":58,"n_cols":8,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Building block: Compression"]
[]
[null,"Options"]
[null,null,"Compressor type",{"$f":"'1.1 Interface'!G55","v":"Integration with DH"}]
[null,null,"Spare compression train",{"$f":"'1.1 Interface'!G57","v":"Spare compression train"}]
[]
[]
[null,"Cost estimates",null,null,"Equation","a","b","n"]
[null,null,null,null,"y = TEC [MEUR]"]
[null,null,null,null,"x = Capacity [kg/s]"]
[null,"1.","TEC"]
[null,null,"Selected case - 20 bar",20,{"$f":"INDEX(E17:E22,MATCH($D$5&$D$6,$B$17:$B$22,0))","v":"y = 3,9955x^0,6704"},{"$f":"INDEX(F17:F22,MATCH($D$5&$D$6,$B$17:$B$22,0))","v":0},3.9954999999999998,0.6704]
[null,null,"Selected case - 30 bar",30,{"$f":"INDEX(E25:E30,MATCH($D$5&$D$6,$B$25:$B$30,0))","v":"y = 3,6078x^0,6861"},{"$f":"INDEX(F25:F30,MATCH($D$5&$D$6,$B$25:$B$30,0))","v":0},3.6078000000000001,0.68610000000000004]
[]
[null,null,"1.1 20 bar - 120 bar"]
[null,{"$f":"C17&D17","v":"No heat integration 1Spare compression train"},"No heat integration 1","Spare compression train","y = 3,1013x^0,6534",0,3.1013000000000002,0.65339999999999998]
[null,{"$f":"C18&D18","v":"No heat integration 2Spare compression train"},"No heat integration 2","Spare compression train","y = 3,7643x^0,6642",0,3.7643,0.66420000000000001]
[null,"Integration with DHSpare compression train","Integration with DH","Spare compression train","y = 3,9955x^0,6704",0,3.9954999999999998,0.6704]
[null,"No heat integration 1No spare","No heat integration 1","No spare","y = 0,2708x + 5,4525",5.4524999999999997,0.27079999999999999,1]
[null,"No heat integration 2No spare","No heat integration 2","No spare","y = 0,3535x + 7,0877",7.0876999999999999,0.35349999999999998,1]
[null,"Integration with DHNo spare","Integration with DH","No spare","y = 0,3941x + 8,3318",8.3317999999999994,0.39410000000000001,1]
[]
[null,null,"1.2 30 bar - 120 bar"]
[null,{"$f":"C25&D25","v":"No heat integration 1Spare compression train"},"No heat integration 1","Spare compression train","y = 2,733x^0,6376",0,2.7330000000000001,0.63759999999999994]
[null,{"$f":"C26&D26","v":"No heat integration 2Spare compression train"},"No heat integration 2","Spare compression train","y = 3,4094x^0,6593",0,3.4094000000000002,0.6593]
[null,"Integration with DHSpare compression train","Integration with DH","Spare compression train","y = 3,6078x^0,6861",0,3.6078000000000001,0.68610000000000004]
[null,"No heat integration 1No spare","No heat integration 1","No spare","y = 0,1966x + 5,2475",5.2474999999999996,0.1966,1]
[null,"No heat integration 2No spare","No heat integration 2","No spare","y = 0,2847x + 6,9538",6.9538000000000002,0.28470000000000001,1]
[null,"Integration with DHNo spare","Integration with DH","No spare","y = 0,3648x + 7,2348",7.2347999999999999,0.36480000000000001,1]
[]
[null,"2.","OPEX - Compression power"]
[null,null,"Selected case - 20 bar",20,{"$f":"INDEX(E37:E39,MATCH($D$5,$C$37:$C$39,0))","v":"y = 0,126x - 2E-13"},{"$f":"INDEX(F37:F39,MATCH($D$5,$C$37:$C$39,0))","v":-2.0000000000000001E-13},0.126,1]
[null,null,"Selected case - 30 bar",30,{"$f":"INDEX(E42:E44,MATCH($D$5,$C$42:$C$44,0))","v":"y = 0,0904x - 2E-14"},{"$f":"INDEX(F42:F44,MATCH($D$5,$C$42:$C$44,0))","v":-2E-14},9.0399999999999994E-2,1]
[]
[null,null,"1.1 20 bar - 120 bar"]
[null,null,"No heat integration 1",null,"y = 0,1176x + 2E-14",2E-14,0.1176,1]
[null,null,"No heat integration 2",null,"y = 0,1212x + 1E-13",1E-13,0.1212,1]
[null,null,"Integration with DH",null,"y = 0,126x - 2E-13",-2.0000000000000001E-13,0.126,1]
[]
[null,null,"1.2 30 bar - 120 bar"]
[null,null,"No heat integration 1",null,"y = 0,0827x - 2E-14",-2E-14,8.2699999999999996E-2,1]
[null,null,"No heat integration 2",null,"y = 0,0861 - 5E-14",-5.0000000000000002E-14,8.6099999999999996E-2,1]
[null,null,"Integration with DH",null,"y = 0,0904x - 2E-14",-2E-14,9.0399999999999994E-2,1]
[]
[null,"3.","District heating"]
[null,null,"Selected case - 20 bar",20,{"$f":"INDEX(E51:E53,MATCH($D$5,$C$51:$C$53,0))","v":"y = 301,64x + 2E-10"},{"$f":"INDEX(F51:F53,MATCH($D$5,$C$51:$C$53,0))","v":2.0000000000000001E-10},301.64,1]
[null,null,"Selected case - 30 bar",30,{"$f":"INDEX(E56:E58,MATCH($D$5,$C$56:$C$58,0))","v":"y = 256,69x - 5E-11"},{"$f":"INDEX(F56:F58,MATCH($D$5,$C$56:$C$58,0))","v":-5.0000000000000002E-11},256.69,1]
[]
[null,null,"1.1 20 bar - 120 bar"]
[null,null,"No heat integration 1",null,"Not applicable",0,0,0]
[null,null,"No heat integration 2",null,"Not applicable",0,0,0]
[null,null,"Integration with DH",null,"y = 301,64x + 2E-10",2.0000000000000001E-10,301.64,1]
[]
[null,null,"1.2 30 bar - 120 bar"]
[null,null,"No heat integration 1",null,"Not applicable",0,0,0]
[null,null,"No heat integration 2",null,"Not applicable",0,0,0]
[null,null,"Integration with DH",null,"y = 256,69x - 5E-11",-5.0000000000000002E-11,256.69,1]

{"sheet":"4.3 Liquefaction","index":21,"n_rows":114,"n_cols":8,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Building block: Liquefaction"]
[]
[null,"Options"]
[null,null,"Liquefaction pressure",{"$f":"'1.1 Interface'!G63","v":"15 barg"}]
[null,null,"Spare compression train",{"$f":"'1.1 Interface'!G65","v":"Spare compression train"}]
[null,null,"Energy integration option",{"$f":"'1.1 Interface'!G67","v":"Integration with DH"}]
[]
[]
[null,"Cost estimates",null,null,"Equation","a","b","n"]
[]
[null,"1.","TEC"]
[null,null,"Selected case - 20 barg",20,{"$f":"INDEX(E20:E25,MATCH($D$5&$D$6,$B$20:$B$25,0))","v":"y = 4.073.174,9505x^0,6627"},{"$f":"INDEX(F20:F25,MATCH($D$5&$D$6,$B$20:$B$25,0))","v":0},{"$f":"INDEX(G20:G25,MATCH($D$5&$D$6,$B$20:$B$25,0))","v":4073174.9504999998},{"$f":"INDEX(H20:H25,MATCH($D$5&$D$6,$B$20:$B$25,0))","v":0.66269999999999996}]
[null,null,"Selected case - 100 barg",100,{"$f":"INDEX(E28:E33,MATCH($D$5&$D$6,$B$28:$B$33,0))","v":"y = 2.215.652,6524x^0,6688"},{"$f":"INDEX(F28:F33,MATCH($D$5&$D$6,$B$28:$B$33,0))","v":0},{"$f":"INDEX(G28:G33,MATCH($D$5&$D$6,$B$28:$B$33,0))","v":2215652.6524},{"$f":"INDEX(H28:H33,MATCH($D$5&$D$6,$B$28:$B$33,0))","v":0.66879999999999995}]
[null,null,"Vapor reliquefaction rate",{"$f":"INDEX(D36:D38,MATCH(D5,C36:C38,0))","v":0.04},"Note: Increases capacity to account for vapor reliquefaction"]
[null,null,"CAPEX increase from DH integration",{"$f":"(D7=\"Integration with DH\")*0.4","v":0.4}]
[null,null,null,null,"y = TEC [EUR]"]
[null,null,null,null,"x = Capacity [kg/s]"]
[null,null,"1.1 20 bar"]
[null,{"$f":"C20&D20","v":"7 bargSpare compression train"},"7 barg","Spare compression train","y = 4.877.989,4820x^0,6591",0,4877989.4819999998,0.65910000000000002]
[null,{"$f":"C21&D21","v":"15 bargSpare compression train"},"15 barg","Spare compression train","y = 4.073.174,9505x^0,6627",0,4073174.9504999998,0.66269999999999996]
[null,"40 bargSpare compression train","40 barg","Spare compression train","y = 3.443.111,3531x^0,6516",0,3443111.3530999999,0.65159999999999996]
[null,"7 bargNo spare","7 barg","No spare","y = 549.945,9121x + 5.777.496,9890",5777496.9890000001,549945.91209999996,1]
[null,"15 bargNo spare","15 barg","No spare","y = 440.201,5280x + 5.659.694,3478",5659694.3477999996,440201.52799999999,1]
[null,"40 bargNo spare","40 barg","No spare","y = 322.546,1990x + 5.319.607,0076",5319607.0076000001,322546.19900000002,1]
[]
[null,null,"1.2 100 bar"]
[null,{"$f":"C28&D28","v":"7 bargSpare compression train"},"7 barg","Spare compression train","y = 3.223.333,9817x^0,6557",0,3223333.9816999999,0.65569999999999995]
[null,{"$f":"C29&D29","v":"15 bargSpare compression train"},"15 barg","Spare compression train","y = 2.215.652,6524x^0,6688",0,2215652.6524,0.66879999999999995]
[null,"40 bargSpare compression train","40 barg","Spare compression train","y = 878.985,0508x^0,7024",0,878985.05079999997,0.70240000000000002]
[null,"7 bargNo spare","7 barg","No spare","y = 301.949,0284x + 5.721.666,8115",5721666.8114999998,301949.02840000001,1]
[null,"15 bargNo spare","15 barg","No spare","y = 193.449,0552x + 5.110.670,3434",5110670.3433999997,193449.0552,1]
[null,"40 bargNo spare","40 barg","No spare","y = 469.364,6871x^0,6945",0,469364.68709999998,0.69450000000000001]
[]
[null,null,"1.3 Vapor reliquefaction rate"]
[null,null,"7 barg",1.4999999999999999E-2]
[null,null,"15 barg",0.04]
[null,null,"40 barg",0.13]
[]
[null,"2.","OPEX - Compression power"]
[]
[null,null,"Selected case - 20 barg",20,{"$f":"INDEX(E49:E51,MATCH($D$5,$C$49:$C$51,0))","v":"y = 185,51x"},{"$f":"IF($D$6=\"No spare\",INDEX(F49:F51,MATCH($D$5&$D$6,$B$23:$B$25,0)),\nIF($D$6=\"Spare compression train\",INDEX(F49:F51,MATCH($D$5&$D$6,$B$20:$B$22,0)),\"Fejl\"))","v":0},{"$f":"IF($D$6=\"No spare\",INDEX(G49:G51,MATCH($D$5&$D$6,$B$23:$B$25,0)),\nIF($D$6=\"Spare compression train\",INDEX(G49:G51,MATCH($D$5&$D$6,$B$20:$B$22,0)),\"Fejl\"))","v":185.51},1]
[null,null,"Selected case - 100 barg",100,{"$f":"INDEX(E54:E56,MATCH($D$5,$C$54:$C$56,0))","v":"y = 79,52x"},{"$f":"IF($D$6=\"No spare\",INDEX(F54:F56,MATCH($D$5&$D$6,$B$31:$B$33,0)),\nIF($D$6=\"Spare compression train\",INDEX(F54:F56,MATCH($D$5&$D$6,$B$28:$B$30,0)),\"Fejl\"))","v":0},{"$f":"IF($D$6=\"No spare\",INDEX(G54:G56,MATCH($D$5&$D$6,$B$31:$B$33,0)),\nIF($D$6=\"Spare compression train\",INDEX(G54:G56,MATCH($D$5&$D$6,$B$28:$B$30,0)),\"Fejl\"))","v":79.52},1]
[null,null,"Vapor reliquefaction rate",{"$f":"INDEX($D$36:$D$38,MATCH($D$5,$C$36:$C$38,0))","v":0.04},"Note: Increases capacity to account for vapor reliquefaction"]
[null,null,"Operating hours",{"$f":"MAX('1.1 Interface'!I137:I152)","v":8393.2853717026373}]
[null,null,null,null,"y = Compression power [kW]"]
[null,null,null,null,"x = Capacity [kg/s]"]
[null,null,"1.1 20 bar"]
[null,null,"7 barg",null,"y = 237,24x",0,237.24,1]
[null,null,"15 barg",null,"y = 185,51x",0,185.51,1]
[null,null,"40 barg",null,"y = 134,29x",0,134.29,1]
[]
[null,null,"1.2 100 bar"]
[null,null,"7 barg",null,"y = 131,18x",0,131.18,1]
[null,null,"15 barg",null,"y = 79,52x",0,79.52,1]
[null,null,"40 barg",null,"y = 27,46x",0,27.46,1]
[]
[null,"3.","Revenue - Cooling duty"]
[]
[null,null,"Selected case - 20 barg",20,{"$f":"INDEX(E67:E69,MATCH($D$5,$C$67:$C$69,0))","v":"y = 538,56x"},{"$f":"IF($D$6=\"No spare\",INDEX(F67:F69,MATCH($D$5&$D$6,$B$23:$B$25,0)),\nIF($D$6=\"Spare compression train\",INDEX(F67:F69,MATCH($D$5&$D$6,$B$20:$B$22,0)),\"Fejl\"))","v":0},{"$f":"IF($D$6=\"No spare\",INDEX(G67:G69,MATCH($D$5&$D$6,$B$23:$B$25,0)),\nIF($D$6=\"Spare compression train\",INDEX(G67:G69,MATCH($D$5&$D$6,$B$20:$B$22,0)),\"Fejl\"))","v":538.55999999999995},1]
[null,null,"Selected case - 100 barg",100,{"$f":"INDEX(E72:E74,MATCH($D$5,$C$72:$C$74,0))","v":"y = 236,67x"},{"$f":"IF($D$6=\"No spare\",INDEX(F72:F74,MATCH($D$5&$D$6,$B$31:$B$33,0)),\nIF($D$6=\"Spare compression train\",INDEX(F72:F74,MATCH($D$5&$D$6,$B$28:$B$30,0)),\"Fejl\"))","v":0},{"$f":"IF($D$6=\"No spare\",INDEX(G72:G74,MATCH($D$5&$D$6,$B$31:$B$33,0)),\nIF($D$6=\"Spare compression train\",INDEX(G72:G74,MATCH($D$5&$D$6,$B$28:$B$30,0)),\"Fejl\"))","v":236.67},1]
[null,null,"Vapor reliquefaction rate",{"$f":"INDEX($D$36:$D$38,MATCH($D$5,$C$36:$C$38,0))","v":0.04},"Note: Increases capacity to account for vapor reliquefaction"]
[null,null,"Operating hours",{"$f":"MAX('1.1 Interface'!I137:I152)","v":8393.2853717026373}]
[null,null,null,null,"y = Cooling duty [kW]"]
[null,null,null,null,"x = Capacity [kg/s]"]
[null,null,"1.1 20 bar"]
[null,null,"7 barg",null,"y = 628,50x",0,628.5,1]
[null,null,"15 barg",null,"y = 538,56x",0,538.55999999999995,1]
[null,null,"40 barg",null,"y = 407,83x",0,407.83,1]
[]
[null,null,"1.2 100 bar"]
[null,null,"7 barg",null,"y = 327,00x",0,327,1]
[null,null,"15 barg",null,"y = 236,67x",0,236.67,1]
[null,null,"40 barg",null,"y = 105,10x",0,105.1,1]
[]
[]
[]
[null,"0-scenario",null,{"$f":"IF(C78=\"\",\"\",'3.3 Emitters'!J81)","v":""}]
[]
[]
[]
[null,null,"Liquefaction plant","Peak load (t/h)","Peak load [kg/s]","TEC [DKK]","Power [MW]","Consumption [MWh]"]
[null,null,{"$f":"IF('3.3 Emitters'!C11=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C11)","v":"Liquefaction at Biofos"},{"$f":"IF('3.3 Emitters'!E11=0,\"\",('3.3 Emitters'!E11))","v":16.7},{"$f":"IF('3.3 Emitters'!E11=0,\"\",('3.3 Emitters'!E11*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":4.8244444444444454},{"$f":"IFERROR(($F$106+$G$106*E83)*'1.2 Assumptions'!$E$15,\"\")","v":55154383.567211248},{"$f":"IFERROR($G$111*E83/1000,0)","v":0.74489422222222246},{"$f":"IFERROR(G83*'1.1 Interface'!I137,\"\")","v":513.57557333333352}]
[null,null,{"$f":"IF('3.3 Emitters'!C12=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C12)","v":"Liquefaction at Amagerværket (HOFOR)"},{"$f":"IF('3.3 Emitters'!E12=0,\"\",('3.3 Emitters'!E12))","v":176},{"$f":"IF('3.3 Emitters'!E12=0,\"\",('3.3 Emitters'!E12*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":50.844444444444449},{"$f":"IFERROR(($F$106+$G$106*E84)*'1.2 Assumptions'!$E$15,\"\")","v":185255479.69564846},7.8503822222222235,{"$f":"IFERROR(G84*'1.1 Interface'!I138,\"\")","v":36575.64444444445}]
[null,null,{"$f":"IF('3.3 Emitters'!C13=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C13)","v":"Liquefaction at Amager Bakke (ARC)"},{"$f":"IF('3.3 Emitters'!E13=0,\"\",('3.3 Emitters'!E13))","v":76.5},{"$f":"IF('3.3 Emitters'!E13=0,\"\",('3.3 Emitters'!E13*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":22.1},{"$f":"IFERROR(($F$106+$G$106*E85)*'1.2 Assumptions'!$E$15,\"\")","v":103993338.67380601},3.4122400000000002,{"$f":"IFERROR(G85*'1.1 Interface'!I139,\"\")","v":22302.222222222223}]
[null,null,{"$f":"IF('3.3 Emitters'!C14=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C14)","v":"Liquefaction at Avedøre (Ørsted)"},{"$f":"IF('3.3 Emitters'!E14=0,\"\",('3.3 Emitters'!E14))","v":25},{"$f":"IF('3.3 Emitters'!E14=0,\"\",('3.3 Emitters'!E14*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":7.2222222222222223},{"$f":"IFERROR(($F$106+$G$106*E86)*'1.2 Assumptions'!$E$15,\"\")","v":61933034.526822224},1.1151111111111112,{"$f":"IFERROR(G86*'1.1 Interface'!I140,\"\")","v":6690.666666666667}]
[null,null,{"$f":"IF('3.3 Emitters'!C15=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C15)","v":"Liquefaction at Vestforbrænding"},{"$f":"IF('3.3 Emitters'!E15=0,\"\",('3.3 Emitters'!E15))","v":76.5},{"$f":"IF('3.3 Emitters'!E15=0,\"\",('3.3 Emitters'!E15*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":22.1},{"$f":"IFERROR(($F$106+$G$106*E87)*'1.2 Assumptions'!$E$15,\"\")","v":103993338.67380601},3.4122400000000002,{"$f":"IFERROR(G87*'1.1 Interface'!I141,\"\")","v":22554.504960000002}]
[null,null,{"$f":"IF('3.3 Emitters'!C16=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C16)","v":"Liquefaction at ARGO"},{"$f":"IF('3.3 Emitters'!E16=0,\"\",('3.3 Emitters'!E16))","v":41.7},{"$f":"IF('3.3 Emitters'!E16=0,\"\",('3.3 Emitters'!E16*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":12.046666666666667},{"$f":"IFERROR(($F$106+$G$106*E88)*'1.2 Assumptions'!$E$15,\"\")","v":75572006.939533472},1.8600053333333335,{"$f":"IFERROR(G88*'1.1 Interface'!I142,\"\")","v":15611.555555555557}]
[null,null,{"$f":"IF('3.3 Emitters'!C17=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C17)","v":""},{"$f":"IF('3.3 Emitters'!E17=0,\"\",('3.3 Emitters'!E17))","v":""},{"$f":"IF('3.3 Emitters'!E17=0,\"\",('3.3 Emitters'!E17*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":""},{"$f":"IFERROR(($F$106+$G$106*E89)*'1.2 Assumptions'!$E$15,\"\")","v":""},0,{"$f":"IFERROR(G89*'1.1 Interface'!I143,\"\")","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C18=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C18)","v":""},{"$f":"IF('3.3 Emitters'!E18=0,\"\",('3.3 Emitters'!E18))","v":""},{"$f":"IF('3.3 Emitters'!E18=0,\"\",('3.3 Emitters'!E18*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":""},{"$f":"IFERROR(($F$106+$G$106*E90)*'1.2 Assumptions'!$E$15,\"\")","v":""},0,{"$f":"IFERROR(G90*'1.1 Interface'!I144,\"\")","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C19=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C19)","v":""},{"$f":"IF('3.3 Emitters'!E19=0,\"\",('3.3 Emitters'!E19))","v":""},{"$f":"IF('3.3 Emitters'!E19=0,\"\",('3.3 Emitters'!E19*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":""},{"$f":"IFERROR(($F$106+$G$106*E91)*'1.2 Assumptions'!$E$15,\"\")","v":""},0,{"$f":"IFERROR(G91*'1.1 Interface'!I145,\"\")","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C20=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C20)","v":""},{"$f":"IF('3.3 Emitters'!E20=0,\"\",('3.3 Emitters'!E20))","v":""},{"$f":"IF('3.3 Emitters'!E20=0,\"\",('3.3 Emitters'!E20*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":""},{"$f":"IFERROR(($F$106+$G$106*E92)*'1.2 Assumptions'!$E$15,\"\")","v":""},0,{"$f":"IFERROR(G92*'1.1 Interface'!I146,\"\")","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C21=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C21)","v":""},{"$f":"IF('3.3 Emitters'!E21=0,\"\",('3.3 Emitters'!E21))","v":""},{"$f":"IF('3.3 Emitters'!E21=0,\"\",('3.3 Emitters'!E21*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":""},{"$f":"IFERROR(($F$106+$G$106*E93)*'1.2 Assumptions'!$E$15,\"\")","v":""},0,{"$f":"IFERROR(G93*'1.1 Interface'!I147,\"\")","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C22=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C22)","v":""},{"$f":"IF('3.3 Emitters'!E22=0,\"\",('3.3 Emitters'!E22))","v":""},{"$f":"IF('3.3 Emitters'!E22=0,\"\",('3.3 Emitters'!E22*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":""},{"$f":"IFERROR(($F$106+$G$106*E94)*'1.2 Assumptions'!$E$15,\"\")","v":""},0,{"$f":"IFERROR(G94*'1.1 Interface'!I148,\"\")","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C23=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C23)","v":""},{"$f":"IF('3.3 Emitters'!E23=0,\"\",('3.3 Emitters'!E23))","v":""},{"$f":"IF('3.3 Emitters'!E23=0,\"\",('3.3 Emitters'!E23*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":""},{"$f":"IFERROR(($F$106+$G$106*E95)*'1.2 Assumptions'!$E$15,\"\")","v":""},0,{"$f":"IFERROR(G95*'1.1 Interface'!I149,\"\")","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C24=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C24)","v":""},{"$f":"IF('3.3 Emitters'!E24=0,\"\",('3.3 Emitters'!E24))","v":""},{"$f":"IF('3.3 Emitters'!E24=0,\"\",('3.3 Emitters'!E24*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":""},{"$f":"IFERROR(($F$106+$G$106*E96)*'1.2 Assumptions'!$E$15,\"\")","v":""},0,{"$f":"IFERROR(G96*'1.1 Interface'!I150,\"\")","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C25=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C25)","v":""},{"$f":"IF('3.3 Emitters'!E25=0,\"\",('3.3 Emitters'!E25))","v":""},{"$f":"IF('3.3 Emitters'!E25=0,\"\",('3.3 Emitters'!E25*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":""},{"$f":"IFERROR(($F$106+$G$106*E97)*'1.2 Assumptions'!$E$15,\"\")","v":""},0,{"$f":"IFERROR(G97*'1.1 Interface'!I151,\"\")","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C26=\"\",\"\",\"Liquefaction at \"&'3.3 Emitters'!C26)","v":""},{"$f":"IF('3.3 Emitters'!E26=0,\"\",('3.3 Emitters'!E26))","v":""},{"$f":"IF('3.3 Emitters'!E26=0,\"\",('3.3 Emitters'!E26*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":""},{"$f":"IFERROR(($F$106+$G$106*E98)*'1.2 Assumptions'!$E$15,\"\")","v":""},0,{"$f":"IFERROR(G98*'1.1 Interface'!I152,\"\")","v":0}]
[null,null,null,{"$f":"IF('3.3 Emitters'!E27=0,\"\",('3.3 Emitters'!E27*'1.2 Assumptions'!$E$17)*(1+$D$104))","v":""},{"$f":"IFERROR(($F$106+$G$106*D99)*'1.2 Assumptions'!$E$15,\"\")","v":""},{"$f":"SUM(F83:F98)","v":585901582.07682741},{"$f":"IFERROR(F99*'1.1 Interface'!I153,\"\")","v":0}]
[]
[null,null,"Liquefaction pressure",{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),D5,\"15 barg\")","v":"15 barg"}]
[]
[null,null,"Cost estimates"]
[null,null,"Vapor reliquefaction rate",{"$f":"INDEX($D$36:$D$38,MATCH($D$101,$C$36:$C$38,0))","v":0.04}]
[]
[null,null,{"$f":"\"Applied TEC: 30 bar -> \"&\"\"","v":"Applied TEC: 30 bar -> "},"No spare",{"$f":"INDEX($E$107:$E$109,MATCH($D$101,$C$107:$C$109,0))","v":"y = 379.470,5428x + 5.572.538,41"},{"$f":"INDEX($F$107:$F$109,MATCH($D$101,$C$107:$C$109,0))","v":5572538.4100000001},{"$f":"INDEX($G$107:$G$109,MATCH($D$101,$C$107:$C$109,0))","v":379470.5428}]
[null,null,"7 barg","No spare","y =488.771,9942x + 6.604.387,7651",6604387.7651000004,488771.99420000002]
[null,null,"15 barg","No spare","y = 379.470,5428x + 5.572.538,41",5572538.4100000001,379470.5428]
[null,null,"40 barg","No spare","y = 253.506,1942x + 5.669.089,2410",5669089.2410000004,253506.1942]
[]
[null,null,{"$f":"\"Compression power: 30 bar  -> \"&\"15 barg\"","v":"Compression power: 30 bar  -> 15 barg"},"No spare",{"$f":"INDEX($E$112:$E$114,MATCH($D$101,$C$112:$C$114,0))","v":"y = 154,40x"},{"$f":"INDEX($F$112:$F$114,MATCH($D$101,$C$112:$C$114,0))","v":0},{"$f":"INDEX($G$112:$G$114,MATCH($D$101,$C$112:$C$114,0))","v":154.4}]
[null,null,"7 barg","No spare","y = 203,88x",0,203.88]
[null,null,"15 barg","No spare","y = 154,40x",0,154.4]
[null,null,"40 barg","No spare","y = 103,03",0,103.03]

{"sheet":"4.4 Permanent storage","index":22,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Bulding block: Permanent storage"]
[]
[null,"Options"]
[null,null,"Cost estimate baseline",{"$f":"IF(OR('1.1 Interface'!$G$18=\"Case 5\",'1.1 Interface'!$G$18=\"Case 6\"),\"Offshore\",\"Onshore\")","v":"Offshore"}]
[null,null,"Injection rate",{"$f":"'1.1 Interface'!G73","v":3}]
[null,null,"Cost estimate used?",{"$f":"ISBLANK('1.1 Interface'!G75)","v":true}]
[]
[null,"Cost estimates",null,null,"Value","Equation","b","n"]
[null,null,null,null,null,"y = Normalized cost [EUR]"]
[null,null,null,null,null,"x = Injection rate [Mtpa]"]
[null,"1.","Permanent storage cost"]
[]
[null,null,"Applied storage cost",{"$f":"IF(D7,D16,'1.1 Interface'!G75)","v":153.44623760770406},"DKK/ton"]
[]
[null,null,"Calculated storage cost",{"$f":"INDEX(G19:G21,MATCH(D5,C19:C21,0))*(D6^INDEX(H19:H21,MATCH(D5,C19:C21,0)))*'1.2 Assumptions'!E15","v":153.44623760770406},"DKK/ton"]
[]
[null,"1.1","Cost estimates"]
[null,null,"Onshore",null,null,"y = 12,293x^-0,417",12.292999999999999,-0.41699999999999998]
[null,null,"Nearshore",null,null,"y = 25,65x^-0,584",25.65,-0.58399999999999996]
[null,null,"Offshore",null,null,"y = 29,957x^-0,341",29.957000000000001,-0.34100000000000003]

{"sheet":"4.5 Harbour","index":23,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Bulding block: Harbour facilities"]
[]
[null,"Options"]
[null,null,"Number of berths",{"$f":"'1.1 Interface'!G79","v":1}]
[null,null,"Current berths assumption",{"$f":"'1.1 Interface'!G81","v":"Existing berths"}]
[null,null,"Export applicable?",{"$f":"OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\")","v":true}]
[]
[null,"Cost estimates",null,null,"Value","Equation","a","b"]
[null,null,null,null,null,"y = CAPEX [EUR] or OPEX [EUR/year]"]
[null,null,null,null,null,"x = No. of berths"]
[null,"1.","Applied costs"]
[]
[null,null,"CAPEX",{"$f":"D7*(INDEX(G21:G22,MATCH(D6,C21:C22,0))+D5*INDEX(H21:H22,MATCH(D6,C21:C22,0)))*'1.2 Assumptions'!$E$15","v":44484140.421999998},"DKK",null,"Lower limit","Upper limit"]
[null,null,"OPEX - 0-10 years",{"$f":"D7*(G25+$D$5*H25)*'1.2 Assumptions'!$E$15","v":19339873.019500002},"DKK/year",null,0,10]
[null,null,"OPEX - 10-20 years",{"$f":"D7*(G26+$D$5*H26)*'1.2 Assumptions'!$E$15","v":24504214.2115},"DKK/year",null,11,20]
[null,null,"OPEX - 30-50 years",{"$f":"D7*(G27+$D$5*H27)*'1.2 Assumptions'!$E$15","v":24927483.204999998},"DKK/year",null,21,50]
[]
[]
[null,"1.1","CAPEX"]
[null,null,"New berths",null,null,"y = 6.063.553,69x + 4.223.344,34",4223344.34,6063553.6900000004]
[null,null,"Existing berths",null,null,"y = 5.971.025,56x + 0,00",0,5971025.5599999996]
[]
[null,"1.2","OPEX"]
[null,null,"0-10 years",null,null,"y = 25.340,41x + 2.570.615,70",2570615.7000000002,25340.41]
[null,null,"10-20 years",null,null,"y = 51.324,71x + 3.237.831,56",3237831.56,51324.71]
[null,null,"30-50 years",null,null,"y = 90.522,32 + 3.255.448,58",3255448.58,90522.32]

{"sheet":"4.6 Ships","index":24,"n_rows":61,"n_cols":29,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Bulding block: Ships"]
[]
[null,"Options"]
[null,null,"Pressure type",{"$f":"IF('4.3 Liquefaction'!$D$5=\"7 barg\",\"Low pressure\",IF('4.3 Liquefaction'!$D$5=\"15 barg\",\"Medium pressure\",IF('4.3 Liquefaction'!D5=\"40 barg\",\"High pressure\",\"ERROR\")))","v":"Medium pressure"}]
[null,null,"Operating days",{"$f":"'1.1 Interface'!G86/24","v":350}]
[null,null,"Fuel price [DKK/MWh]",{"$f":"'1.1 Interface'!G96","v":274.89999999999998}]
[null,null,"Shipping applicable?",{"$f":"OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\")","v":true}]
[null,null,"Ship lifetime [years]",{"$f":"'1.1 Interface'!G90","v":40}]
[]
[null,"Cost estimates",null,null,"Value","Equation","a","b","n"]
[null,null,null,null,null,"y = CAPEX/OPEX/MWh per day [EUR]"]
[null,null,null,null,null,"x = Ship capacity [t]"]
[null,"1.","Applied costs"]
[]
[null,null,"Ship CAPEX",{"$f":"D8*(G24+H24*(E54^I24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!E55","v":2277768335.4401989},"DKK","Included in OPEX"]
[null,null,"Ship CAPEX p.a.",{"$f":"D16/D9","v":56944208.386004969},"DKK/year","Included in OPEX"]
[]
[null,null,"Ship fixed OPEX",{"$f":"D8*(G30+H30*(E54^I30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!E55+D8*D17","v":170832625.23302895},"DKK/year"]
[null,null,"Harbour fees per year",{"$f":"D8*(G36+H36*E54)*E55*E52*'1.2 Assumptions'!$E$15","v":33466156.919999998},"DKK/year"]
[null,null,"Fuel consumption",{"$f":"D8*(G37+H37*E54)*D6*E55*D7","v":79247484.75},"DKK/year"]
[]
[null,"1.1","Ship CAPEX","Capacity cap [tons]"]
[null,null,"Applied equation",null,null,{"$f":"INDEX(F25:F27,MATCH($D$5,$C$25:$C$27,0))","v":"y = 910.936,7734x^0,4980"},{"$f":"INDEX(G25:G27,MATCH($D$5,$C$25:$C$27,0))","v":0},910936.77339999995,0.498]
[null,null,"Low pressure",50000,null,"y = 271.759,0119x^0,5516",0,271759.01189999998,0.55159999999999998]
[null,null,"Medium pressure",10000,null,"y = 910.936,7734x^0,4980",0,910936.77339999995,0.498]
[null,null,"High pressure",10000,null,"y = 1.771.693,1857x^0,5014",0,1771693.1857,0.50139999999999996]
[]
[null,"1.2","Ship fixed OPEX"]
[null,null,"Applied equation",null,null,{"$f":"INDEX(F31:F33,MATCH($D$5,$C$31:$C$33,0))","v":"y = 45.546,8387x^0,4980"},{"$f":"INDEX(G31:G33,MATCH($D$5,$C$31:$C$33,0))","v":0},45546.8387,0.498]
[null,null,"Low pressure",50000,null,"y = 13.587,9506x^0,5516",0,13587.9506,0.55159999999999998]
[null,null,"Medium pressure",10000,null,"y = 45.546,8387x^0,4980",0,45546.8387,0.498]
[null,null,"High pressure",10000,null,"y = 88.584,6583x^0,5014",0,88584.659299999999,0.50139999999999996]
[]
[null,"1.3","Other costs"]
[null,null,"Harbour fees per round trip","EUR/trip",null,"y = 0,7132x + 8554,2",8554.2000000000007,0.71319999999999995,1]
[null,null,"Fuel consumption ","MWh/day",null,"y = 0,0038x + 225,15",225.15,3.8E-3,1]
[]
[null,"Baseline assumptions",null,null,"Value","Equation","a","b","n"]
[]
[null,"2.","Capacity assumptions"]
[]
[null,null,null,null,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Ship CAPEX","DKK",{"$f":"$D$8*($G$24+$H$24*(E54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!E55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(F54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!F55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(G54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!G55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(H54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!H55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(I54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!I55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(J54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!J55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(K54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!K55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(L54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!L55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(M54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!M55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(N54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!N55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(O54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!O55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(P54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!P55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(Q54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!Q55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(R54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!R55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(S54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!S55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(T54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!T55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(U54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!U55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(V54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!V55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(W54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!W55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(X54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!X55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(Y54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!Y55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(Z54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!Z55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(AA54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!AA55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(AB54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!AB55","v":2277768335.4401989},{"$f":"$D$8*($G$24+$H$24*(AC54^$I$24))*'1.2 Assumptions'!$E$15*'4.6 Ships'!AC55","v":2277768335.4401989}]
[null,null,"Ship CAPEX p.a.","DKK/year",{"$f":"E44/$D$9","v":56944208.386004969},{"$f":"F44/$D$9","v":56944208.386004969},{"$f":"G44/$D$9","v":56944208.386004969},56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969,56944208.386004969]
[]
[null,null,"Ship fixed OPEX","DKK/year",{"$f":"$D$8*($G$30+$H$30*(E54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!E55+$D$8*E45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(F54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!F55+$D$8*F45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(G54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!G55+$D$8*G45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(H54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!H55+$D$8*H45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(I54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!I55+$D$8*I45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(J54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!J55+$D$8*J45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(K54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!K55+$D$8*K45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(L54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!L55+$D$8*L45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(M54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!M55+$D$8*M45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(N54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!N55+$D$8*N45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(O54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!O55+$D$8*O45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(P54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!P55+$D$8*P45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(Q54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!Q55+$D$8*Q45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(R54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!R55+$D$8*R45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(S54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!S55+$D$8*S45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(T54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!T55+$D$8*T45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(U54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!U55+$D$8*U45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(V54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!V55+$D$8*V45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(W54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!W55+$D$8*W45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(X54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!X55+$D$8*X45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(Y54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!Y55+$D$8*Y45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(Z54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!Z55+$D$8*Z45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(AA54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!AA55+$D$8*AA45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(AB54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!AB55+$D$8*AB45","v":170832625.23302895},{"$f":"$D$8*($G$30+$H$30*(AC54^$I$30))*'1.2 Assumptions'!$E$15*'4.6 Ships'!AC55+$D$8*AC45","v":170832625.23302895}]
[null,null,"Harbour fees per year","DKK/year",{"$f":"$D$8*($G$36+$H$36*E54)*E55*E52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*F54)*F55*F52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*G54)*G55*G52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*H54)*H55*H52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*I54)*I55*I52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*J54)*J55*J52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*K54)*K55*K52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*L54)*L55*L52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*M54)*M55*M52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*N54)*N55*N52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*O54)*O55*O52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*P54)*P55*P52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*Q54)*Q55*Q52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*R54)*R55*R52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*S54)*S55*S52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*T54)*T55*T52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*U54)*U55*U52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*V54)*V55*V52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*W54)*W55*W52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*X54)*X55*X52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*Y54)*Y55*Y52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*Z54)*Z55*Z52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*AA54)*AA55*AA52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*AB54)*AB55*AB52*'1.2 Assumptions'!$E$15","v":33466156.919999998},{"$f":"$D$8*($G$36+$H$36*AC54)*AC55*AC52*'1.2 Assumptions'!$E$15","v":33466156.919999998}]
[null,null,"Fuel consumption","DKK/year",{"$f":"$D$8*($G$37+$H$37*E54)*$D$6*E55*$D$7","v":79247484.75},{"$f":"$D$8*($G$37+$H$37*F54)*$D$6*F55*$D$7","v":79247484.75},{"$f":"$D$8*($G$37+$H$37*G54)*$D$6*G55*$D$7","v":79247484.75},79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75,79247484.75]
[]
[null,null,"Exported amounts","Tons/year",{"$f":"'3.3 Emitters'!I49","v":2337170},{"$f":"'3.3 Emitters'!J49","v":2337170},{"$f":"'3.3 Emitters'!K49","v":2337170},{"$f":"'3.3 Emitters'!L49","v":2337170},{"$f":"'3.3 Emitters'!M49","v":2337170},{"$f":"'3.3 Emitters'!N49","v":2337170},{"$f":"'3.3 Emitters'!O49","v":2337170},{"$f":"'3.3 Emitters'!P49","v":2337170},{"$f":"'3.3 Emitters'!Q49","v":2337170},{"$f":"'3.3 Emitters'!R49","v":2337170},{"$f":"'3.3 Emitters'!S49","v":2337170},{"$f":"'3.3 Emitters'!T49","v":2337170},{"$f":"'3.3 Emitters'!U49","v":2337170},{"$f":"'3.3 Emitters'!V49","v":2337170},{"$f":"'3.3 Emitters'!W49","v":2337170},{"$f":"'3.3 Emitters'!X49","v":2337170},{"$f":"'3.3 Emitters'!Y49","v":2337170},{"$f":"'3.3 Emitters'!Z49","v":2337170},{"$f":"'3.3 Emitters'!AA49","v":2337170},{"$f":"'3.3 Emitters'!AB49","v":2337170},{"$f":"'3.3 Emitters'!AC49","v":2337170},{"$f":"'3.3 Emitters'!AD49","v":2337170},{"$f":"'3.3 Emitters'!AE49","v":2337170},{"$f":"'3.3 Emitters'!AF49","v":2337170},{"$f":"'3.3 Emitters'!AG49","v":2337170}]
[null,null,"Cycles per year","Cycles/year",{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84},{"$f":"'1.1 Interface'!$G$86/'1.1 Interface'!$G$92","v":84}]
[null,null,"Total capacity needed","Total",{"$f":"E51*(1+'1.1 Interface'!$G$94)/E52","v":30605.797619047618},{"$f":"F51*(1+'1.1 Interface'!$G$94)/F52","v":30605.797619047618},{"$f":"G51*(1+'1.1 Interface'!$G$94)/G52","v":30605.797619047618},{"$f":"H51*(1+'1.1 Interface'!$G$94)/H52","v":30605.797619047618},{"$f":"I51*(1+'1.1 Interface'!$G$94)/I52","v":30605.797619047618},{"$f":"J51*(1+'1.1 Interface'!$G$94)/J52","v":30605.797619047618},{"$f":"K51*(1+'1.1 Interface'!$G$94)/K52","v":30605.797619047618},{"$f":"L51*(1+'1.1 Interface'!$G$94)/L52","v":30605.797619047618},{"$f":"M51*(1+'1.1 Interface'!$G$94)/M52","v":30605.797619047618},{"$f":"N51*(1+'1.1 Interface'!$G$94)/N52","v":30605.797619047618},{"$f":"O51*(1+'1.1 Interface'!$G$94)/O52","v":30605.797619047618},{"$f":"P51*(1+'1.1 Interface'!$G$94)/P52","v":30605.797619047618},{"$f":"Q51*(1+'1.1 Interface'!$G$94)/Q52","v":30605.797619047618},{"$f":"R51*(1+'1.1 Interface'!$G$94)/R52","v":30605.797619047618},{"$f":"S51*(1+'1.1 Interface'!$G$94)/S52","v":30605.797619047618},{"$f":"T51*(1+'1.1 Interface'!$G$94)/T52","v":30605.797619047618},{"$f":"U51*(1+'1.1 Interface'!$G$94)/U52","v":30605.797619047618},{"$f":"V51*(1+'1.1 Interface'!$G$94)/V52","v":30605.797619047618},{"$f":"W51*(1+'1.1 Interface'!$G$94)/W52","v":30605.797619047618},{"$f":"X51*(1+'1.1 Interface'!$G$94)/X52","v":30605.797619047618},{"$f":"Y51*(1+'1.1 Interface'!$G$94)/Y52","v":30605.797619047618},{"$f":"Z51*(1+'1.1 Interface'!$G$94)/Z52","v":30605.797619047618},{"$f":"AA51*(1+'1.1 Interface'!$G$94)/AA52","v":30605.797619047618},{"$f":"AB51*(1+'1.1 Interface'!$G$94)/AB52","v":30605.797619047618},{"$f":"AC51*(1+'1.1 Interface'!$G$94)/AC52","v":30605.797619047618}]
[null,null,"Capacity per ship","Per ship",{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000},{"$f":"'1.1 Interface'!$G$88","v":13000}]
[null,null,"Ships needed","Ships",{"$f":"ROUNDUP(E53/E54,0)","v":3},{"$f":"ROUNDUP(F53/F54,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[]
[null,null,"Ship dockings per year",null,{"$f":"E52*E55","v":252},{"$f":"F52*F55","v":252},252,252,252,252,252,252,252,252,252,252,252,252,252,252,252,252,252,252,252,252,252,252,252]
[]
[]
[]
[null,null,"Ships",{"$f":"MAX(E55:AC55)","v":3}]

{"sheet":"4.7 Intermediate storage","index":25,"n_rows":160,"n_cols":9,"rows_kept":160,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Bulding block: Intermediate storage"]
[]
[null,"1. Intermediate storage for ship export",null,null,"Value","Equation","a","b","n"]
[]
[null,"Options"]
[null,null,"Pressure type",{"$f":"IF('4.3 Liquefaction'!$D$5=\"7 barg\",\"10 barg design pressure\",IF('4.3 Liquefaction'!$D$5=\"15 barg\",\"22 barg design pressure\",IF('4.3 Liquefaction'!D5=\"40 barg\",\"45 barg design pressure\",\"ERROR\")))","v":"22 barg design pressure"}]
[null,null,"Spare pump",{"$f":"'1.1 Interface'!G102","v":"With spare"}]
[null,null,"Ship export applicable?",{"$f":"OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\")","v":true}]
[null,null,"Storage days estimated?",{"$f":"ISBLANK('1.1 Interface'!G106)","v":true}]
[null,null,null,null,null,"y = TEC [EUR]"]
[null,null,null,null,null,"x = capacity [t] or [t/h]"]
[]
[null,"1.1","Applied costs - TEC"]
[]
[null,null,"Intermediate storage",{"$f":"IFERROR(D9*(G22+H22*E56)*'1.2 Assumptions'!E15,0)","v":728442207.46439934},"DKK"]
[null,null,"Ship loading pumps",{"$f":"D9*(G28+H28*E60)*'1.2 Assumptions'!E15","v":10158914.108399998},"DKK"]
[null,null,"Power consumption loading arms",{"$f":"D9*(G37+H37*E60)/1000","v":0.30200303999999994},"MW"]
[null,null,"Loading arms operating hours per year",{"$f":"D9*E78","v":1512},"Hours"]
[]
[null,"1.1.1","Intermediate storage"]
[null,null,"Applied equation",null,null,{"$f":"INDEX(F23:F25,MATCH($D$7,$C$23:$C$25,0))","v":"y = 3149,8x - 1E-07"},{"$f":"INDEX(G23:G25,MATCH($D$7,$C$23:$C$25,0))","v":-9.9999999999999995E-8},{"$f":"INDEX(H23:H25,MATCH($D$7,$C$23:$C$25,0))","v":3149.8},{"$f":"INDEX(I23:I25,MATCH($D$7,$C$23:$C$25,0))","v":1}]
[null,null,"10 barg design pressure",null,null,"y = 2379,5x - 5E-08",-4.9999999999999998E-8,2379.5,1]
[null,null,"22 barg design pressure",null,null,"y = 3149,8x - 1E-07",-9.9999999999999995E-8,3149.8,1]
[null,null,"45 barg design pressure",null,null,"y = 5602,7x + 2E-7",1.9999999999999999E-7,5602.7,1]
[]
[null,"1.1.2","Ship loading pumps"]
[null,null,"Applied equation",null,null,{"$f":"INDEX(F29:F34,MATCH($D$7&$D$8,$B$29:$B$34,0))","v":"y = 401,63x + 340.902"},{"$f":"INDEX(G29:G34,MATCH($D$7&$D$8,$B$29:$B$34,0))","v":340902},{"$f":"INDEX(H29:H34,MATCH($D$7&$D$8,$B$29:$B$34,0))","v":401.63},{"$f":"INDEX(I29:I34,MATCH($D$7&$D$8,$B$29:$B$34,0))","v":1}]
[null,{"$f":"C29&D29","v":"10 barg design pressureWith spare"},"10 barg design pressure","With spare",null,"y = 353,65x + 322.814",322814,353.65,1]
[null,{"$f":"C30&D30","v":"22 barg design pressureWith spare"},"22 barg design pressure","With spare",null,"y = 401,63x + 340.902",340902,401.63,1]
[null,"45 barg design pressureWith spare","45 barg design pressure","With spare",null,"y = 549,4x + 389.919",389919,549.4,1]
[null,"10 barg design pressureNo spare","10 barg design pressure","No spare",null,"y = 353,65x + 7E-10",6.9999999999999996E-10,353.65,1]
[null,"22 barg design pressureNo spare","22 barg design pressure","No spare",null,"y = 401,63x + 2E-09",2.0000000000000001E-9,401.63,1]
[null,"45 barg design pressureNo spare","45 barg design pressure","No spare",null,"y = 549,4x",0,549.4,1]
[]
[null,"1.1.3","Power consumption loading arms"]
[null,null,"Applied equation",null,null,{"$f":"INDEX(F38:F40,MATCH($D$7,$C$38:$C$40,0))","v":"y = 0,1186x"},{"$f":"INDEX(G38:G40,MATCH($D$7,$C$38:$C$40,0))","v":0},{"$f":"INDEX(H38:H40,MATCH($D$7,$C$38:$C$40,0))","v":0.1186},{"$f":"INDEX(I38:I40,MATCH($D$7,$C$38:$C$40,0))","v":1}]
[null,{"$f":"C38&D38","v":"10 barg design pressure"},"10 barg design pressure",null,null,"y = 0,1103x - 3E-13",-2.9999999999999998E-13,0.1103,1]
[null,{"$f":"C39&D39","v":"22 barg design pressure"},"22 barg design pressure",null,null,"y = 0,1186x",0,0.1186,1]
[null,"45 barg design pressure","45 barg design pressure",null,null,"y = 0,1419x",0,0.1419,1]
[]
[null,"Baseline assumptions",null,null,"Value"]
[]
[null,"1.2","Capacity assumptions"]
[]
[null,null,"Exported amounts","Tons/hour",{"$f":"SUM('3.3 Emitters'!F75:F92)","v":412.4}]
[null,null,"Cycles per year","Cycles/year",{"$f":"'4.6 Ships'!E52","v":84}]
[null,null,"Capacity per ship","Tons per ship",{"$f":"'4.6 Ships'!E54","v":13000}]
[null,null,"Capacity per ship","m3 per ship",{"$f":"E48*1000/INDEX('1.2 Assumptions'!E70:E72,MATCH('1.1 Interface'!G63,'1.2 Assumptions'!C70:C72,0))","v":12252.591894439209}]
[null,null,"Ships needed","Ships",{"$f":"MAX('4.6 Ships'!E55:AC55)","v":3}]
[null,null,"Ship dockings per year","#",{"$f":"E47*E50","v":252}]
[null,null,"Storage days","Days",{"$f":"IF(D10,(365/E51)*(1+'1.1 Interface'!G104),'1.1 Interface'!G106)","v":2.8968253968253967},{"$f":"(365/E51)*(1+'1.1 Interface'!G104)","v":2.8968253968253967}]
[]
[null,null,"Teoretical storage capacity","Tons",{"$f":"E46*E52*24","v":28671.619047619046}]
[null,null,"Number of tanks needed","#",{"$f":"ROUNDUP((E54)/INDEX(E65:E67,MATCH(D7,C65:C67,0)),0)","v":13}]
[null,null,"Total storage capacity","Tons",{"$f":"E55*INDEX(E65:E67,MATCH(D7,C65:C67,0))","v":31042.440000000002}]
[]
[null,null,"No of berths","#",{"$f":"'4.5 Harbour'!D5","v":1}]
[null,null,"No of loading arms/pumps","#",{"$f":"E58*3","v":3}]
[null,null,"Capacity total","Tons",{"$f":"E59*INDEX(E71:E73,MATCH(D7,C71:C73,0))","v":2546.3999999999996}]
[]
[]
[]
[null,null,"Capacity per tank"]
[null,"Low pressure","10 barg design pressure","Tons",2567.25]
[null,"Medium pressure","22 barg design pressure","Tons",2387.88]
[null,"High pressure","45 barg design pressure","Tons",1996]
[]
[]
[null,null,"Capacity per loading arm"]
[null,null,"10 barg design pressure","Tons",912.8]
[null,null,"22 barg design pressure","Tons",848.8]
[null,null,"45 barg design pressure","Tons",709.72]
[]
[null,null,"Loading flow rate","m3/hour",{"$f":"3*800","v":2400}]
[null,null,"Loading time","Hours",{"$f":"ROUNDUP(E49/E75,0)","v":6}]
[]
[null,null,"Loading hours per year","Hours/year",{"$f":"E76*E51","v":1512}]
[]
[]
[null,"2. Intermediate storage for ship import",null,null,"Value","Equation","a","b","n"]
[]
[null,"Options"]
[null,null,"Pressure type",{"$f":"'1.1 Interface'!G41","v":"Medium pressure"},{"$f":"INDEX(C65:C67,MATCH(D84,B65:B67,0))","v":"22 barg design pressure"}]
[null,null,"Ship import storage applicable?",{"$f":"IF(OR('1.1 Interface'!G110=\"No\",'1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\",'1.1 Interface'!G25=\"Pipeline\"),FALSE,TRUE)","v":false}]
[null,null,"Storage days",{"$f":"'1.1 Interface'!G112","v":1.5}]
[null,null,null,null,null,"y = TEC [EUR]"]
[null,null,null,null,null,"x = capacity [t]"]
[]
[null,"2.1","Applied costs - TEC",{"$f":"IFERROR(D85*(G93+H93*E103)*'1.2 Assumptions'!E15,0)","v":0},"DKK"]
[]
[null,"2.1.1","Intermediate storage"]
[null,null,"Applied equation",null,null,{"$f":"INDEX(F94:F96,MATCH($D$7,$C$23:$C$25,0))","v":"y = 3149,8x - 1E-07"},{"$f":"INDEX(G94:G96,MATCH($D$84,$C$94:$C$96,0))","v":-9.9999999999999995E-8},{"$f":"INDEX(H94:H96,MATCH($D$84,$C$94:$C$96,0))","v":3149.8},1]
[null,null,"Low pressure",null,null,"y = 2379,5x - 5E-08",-4.9999999999999998E-8,2379.5,1]
[null,null,"Medium pressure",null,null,"y = 3149,8x - 1E-07",-9.9999999999999995E-8,3149.8,1]
[null,null,"High pressure",null,null,"y = 5602,7x + 2E-7",1.9999999999999999E-7,5602.7,1]
[]
[null,"2.2","Capacity assumptions"]
[]
[null,null,"Ship size","tons",{"$f":"'1.1 Interface'!G45","v":7000}]
[null,null,"Teoretical capacity","tons",{"$f":"E100*D86","v":10500}]
[null,null,"Number of tanks needed","#",{"$f":"ROUNDUP((E101)/INDEX(E65:E67,MATCH(D7,C65:C67,0)),0)","v":5}]
[null,null,"Total storage capacity","tons",{"$f":"E102*INDEX(E65:E67,MATCH(D7,C65:C67,0))","v":11939.400000000001}]
[]
[null,"3. Intermediate storage trucking",null,null,"Value","Equation","a","b","n"]
[]
[null,"Options"]
[null,null,"Storage days",{"$f":"'1.1 Interface'!G116","v":2.5}]
[]
[null,null,{"$f":"\"Total storage capacity of \"&ROUND(SUM(F124:F133)*2/1000,1)&\" kt at emitter(s) and connections point(s)\"","v":"Total storage capacity of 0 kt at emitter(s) and connections point(s)"}]
[]
[null,null,"Storage unit cost","EUR/ton",3149.81]
[null,null,"Storage unit cost","DKK/ton",{"$f":"E112*'1.2 Assumptions'!E15","v":23466.084500000001}]
[]
[null,"Connection points",null,null,"Storage costs [DKK]","Storage capacity [tons]","First year","Last year"]
[null,null,{"$f":"IF(E116=0,\"\",D116)","v":""},{"$f":"LISTS!B24","v":"CMP"},{"$f":"SUMIF($D$124:$D$133,D116,$G$124:$G$133)","v":0},{"$f":"SUMIF($D$124:$D$133,D116,$F$124:$F$133)*2","v":0},{"$f":"_xlfn.MINIFS($H$124:$H$133,$D$124:$D$133,D116)","v":0},{"$f":"_xlfn.MAXIFS($I$124:$I$133,$D$124:$D$133,D116)","v":0}]
[null,null,{"$f":"IF(E117=0,\"\",D117)","v":""},{"$f":"LISTS!B25","v":""},{"$f":"SUMIF($D$124:$D$133,D117,$G$124:$G$133)","v":0},{"$f":"SUMIF($D$124:$D$133,D117,$F$124:$F$133)*2","v":0},{"$f":"_xlfn.MINIFS($H$124:$H$133,$D$124:$D$133,D117)","v":0},{"$f":"_xlfn.MAXIFS($I$124:$I$133,$D$124:$D$133,D117)","v":0}]
[null,null,"",{"$f":"LISTS!B26","v":""},0,0,0,0]
[null,null,"",{"$f":"LISTS!B27","v":""},0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Includes 2 x storage per emitter"]
[null,"Emitters",null,"Connection point","Peak load [t/h]","Storage capacity per site [tons]","Storage costs [DKK total]","First year","Last year"]
[null,{"$f":"'3.3 Emitters'!B17","v":""},{"$f":"'3.3 Emitters'!C17","v":""},{"$f":"IF('3.3 Emitters'!G17=0,\"\",'3.3 Emitters'!G17)","v":""},{"$f":"IF('3.3 Emitters'!E17=0,\"\",'3.3 Emitters'!E17)","v":""},{"$f":"IFERROR(E124*24*$D$108,\"\")","v":""},{"$f":"IFERROR(F124*2*$E$113,\"\")","v":""},{"$f":"IF(C124=\"\",\"\",'3.3 Emitters'!H17)","v":""},{"$f":"IF(C124=\"\",\"\",'3.3 Emitters'!I17)","v":""}]
[null,{"$f":"'3.3 Emitters'!B18","v":""},{"$f":"'3.3 Emitters'!C18","v":""},{"$f":"IF('3.3 Emitters'!G18=0,\"\",'3.3 Emitters'!G18)","v":""},{"$f":"IF('3.3 Emitters'!E18=0,\"\",'3.3 Emitters'!E18)","v":""},{"$f":"IFERROR(E125*24*$D$108,\"\")","v":""},{"$f":"IFERROR(F125*2*$E$113,\"\")","v":""},{"$f":"IF(C125=\"\",\"\",'3.3 Emitters'!H18)","v":""},{"$f":"IF(C125=\"\",\"\",'3.3 Emitters'!I18)","v":""}]
[null,{"$f":"'3.3 Emitters'!B19","v":""},{"$f":"'3.3 Emitters'!C19","v":""},{"$f":"IF('3.3 Emitters'!G19=0,\"\",'3.3 Emitters'!G19)","v":""},{"$f":"IF('3.3 Emitters'!E19=0,\"\",'3.3 Emitters'!E19)","v":""},"","",{"$f":"IF(C126=\"\",\"\",'3.3 Emitters'!H19)","v":""},{"$f":"IF(C126=\"\",\"\",'3.3 Emitters'!I19)","v":""}]
[null,{"$f":"'3.3 Emitters'!B20","v":""},{"$f":"'3.3 Emitters'!C20","v":""},{"$f":"IF('3.3 Emitters'!G20=0,\"\",'3.3 Emitters'!G20)","v":""},{"$f":"IF('3.3 Emitters'!E20=0,\"\",'3.3 Emitters'!E20)","v":""},"","",{"$f":"IF(C127=\"\",\"\",'3.3 Emitters'!H20)","v":""},{"$f":"IF(C127=\"\",\"\",'3.3 Emitters'!I20)","v":""}]
[null,{"$f":"'3.3 Emitters'!B21","v":""},{"$f":"'3.3 Emitters'!C21","v":""},{"$f":"IF('3.3 Emitters'!G21=0,\"\",'3.3 Emitters'!G21)","v":""},{"$f":"IF('3.3 Emitters'!E21=0,\"\",'3.3 Emitters'!E21)","v":""},"","",{"$f":"IF(C128=\"\",\"\",'3.3 Emitters'!H21)","v":""},{"$f":"IF(C128=\"\",\"\",'3.3 Emitters'!I21)","v":""}]
[null,{"$f":"'3.3 Emitters'!B22","v":""},{"$f":"'3.3 Emitters'!C22","v":""},{"$f":"IF('3.3 Emitters'!G22=0,\"\",'3.3 Emitters'!G22)","v":""},{"$f":"IF('3.3 Emitters'!E22=0,\"\",'3.3 Emitters'!E22)","v":""},"","",{"$f":"IF(C129=\"\",\"\",'3.3 Emitters'!H22)","v":""},{"$f":"IF(C129=\"\",\"\",'3.3 Emitters'!I22)","v":""}]
[null,{"$f":"'3.3 Emitters'!B23","v":""},{"$f":"'3.3 Emitters'!C23","v":""},{"$f":"IF('3.3 Emitters'!G23=0,\"\",'3.3 Emitters'!G23)","v":""},{"$f":"IF('3.3 Emitters'!E23=0,\"\",'3.3 Emitters'!E23)","v":""},"","",{"$f":"IF(C130=\"\",\"\",'3.3 Emitters'!H23)","v":""},{"$f":"IF(C130=\"\",\"\",'3.3 Emitters'!I23)","v":""}]
[null,{"$f":"'3.3 Emitters'!B24","v":""},{"$f":"'3.3 Emitters'!C24","v":""},{"$f":"IF('3.3 Emitters'!G24=0,\"\",'3.3 Emitters'!G24)","v":""},{"$f":"IF('3.3 Emitters'!E24=0,\"\",'3.3 Emitters'!E24)","v":""},"","",{"$f":"IF(C131=\"\",\"\",'3.3 Emitters'!H24)","v":""},{"$f":"IF(C131=\"\",\"\",'3.3 Emitters'!I24)","v":""}]
[null,{"$f":"'3.3 Emitters'!B25","v":""},{"$f":"'3.3 Emitters'!C25","v":""},{"$f":"IF('3.3 Emitters'!G25=0,\"\",'3.3 Emitters'!G25)","v":""},{"$f":"IF('3.3 Emitters'!E25=0,\"\",'3.3 Emitters'!E25)","v":""},"","",{"$f":"IF(C132=\"\",\"\",'3.3 Emitters'!H25)","v":""},{"$f":"IF(C132=\"\",\"\",'3.3 Emitters'!I25)","v":""}]
[null,{"$f":"'3.3 Emitters'!B26","v":""},{"$f":"'3.3 Emitters'!C26","v":""},{"$f":"IF('3.3 Emitters'!G26=0,\"\",'3.3 Emitters'!G26)","v":""},{"$f":"IF('3.3 Emitters'!E26=0,\"\",'3.3 Emitters'!E26)","v":""},"","",{"$f":"IF(C133=\"\",\"\",'3.3 Emitters'!H26)","v":""},{"$f":"IF(C133=\"\",\"\",'3.3 Emitters'!I26)","v":""}]
[]
[]
[]
[null,"0-scenario",null,{"$f":"IF(C137=\"\",\"\",'3.3 Emitters'!#REF!)","v":""}]
[]
[null,"Assumptions"]
[null,null,"Storage days",2.5,"days"]
[null,null,"Storage unit cost",{"$f":"E113","v":23466.084500000001},"DKK/ton"]
[]
[null,"Emitters",null,"Peak load [t/h]","Storage capacity [tons]","Storage costs [DKK total]"]
[null,{"$f":"'3.3 Emitters'!B11","v":"E1"},{"$f":"IF('3.3 Emitters'!C11=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C11)","v":"Storage tanks at Biofos"},{"$f":"IF('3.3 Emitters'!E11=0,\"\",'3.3 Emitters'!E11)","v":16.7},{"$f":"IFERROR(D144*24*$D$140,\"\")","v":1001.9999999999999},{"$f":"IFERROR(E144*$D$141,\"\")","v":23513016.669}]
[null,{"$f":"'3.3 Emitters'!B12","v":"E2"},{"$f":"IF('3.3 Emitters'!C12=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C12)","v":"Storage tanks at Amagerværket (HOFOR)"},{"$f":"IF('3.3 Emitters'!E12=0,\"\",'3.3 Emitters'!E12)","v":176},{"$f":"IFERROR(D145*24*$D$140,\"\")","v":10560},{"$f":"IFERROR(E145*$D$141,\"\")","v":247801852.32000002}]
[null,{"$f":"'3.3 Emitters'!B13","v":"E3"},{"$f":"IF('3.3 Emitters'!C13=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C13)","v":"Storage tanks at Amager Bakke (ARC)"},{"$f":"IF('3.3 Emitters'!E13=0,\"\",'3.3 Emitters'!E13)","v":76.5},4590,107709327.855]
[null,{"$f":"'3.3 Emitters'!B14","v":"E4"},{"$f":"IF('3.3 Emitters'!C14=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C14)","v":"Storage tanks at Avedøre (Ørsted)"},{"$f":"IF('3.3 Emitters'!E14=0,\"\",'3.3 Emitters'!E14)","v":25},1500,35199126.75]
[null,{"$f":"'3.3 Emitters'!B15","v":"E5"},{"$f":"IF('3.3 Emitters'!C15=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C15)","v":"Storage tanks at Vestforbrænding"},{"$f":"IF('3.3 Emitters'!E15=0,\"\",'3.3 Emitters'!E15)","v":76.5},4590,107709327.855]
[null,{"$f":"'3.3 Emitters'!B16","v":"E6"},{"$f":"IF('3.3 Emitters'!C16=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C16)","v":"Storage tanks at ARGO"},{"$f":"IF('3.3 Emitters'!E16=0,\"\",'3.3 Emitters'!E16)","v":41.7},2502,58712143.419]
[null,{"$f":"'3.3 Emitters'!B17","v":""},{"$f":"IF('3.3 Emitters'!C17=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C17)","v":""},{"$f":"IF('3.3 Emitters'!E17=0,\"\",'3.3 Emitters'!E17)","v":""},"",""]
[null,{"$f":"'3.3 Emitters'!B18","v":""},{"$f":"IF('3.3 Emitters'!C18=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C18)","v":""},{"$f":"IF('3.3 Emitters'!E18=0,\"\",'3.3 Emitters'!E18)","v":""},"",""]
[null,{"$f":"'3.3 Emitters'!B19","v":""},{"$f":"IF('3.3 Emitters'!C19=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C19)","v":""},{"$f":"IF('3.3 Emitters'!E19=0,\"\",'3.3 Emitters'!E19)","v":""},"",""]
[null,{"$f":"'3.3 Emitters'!B20","v":""},{"$f":"IF('3.3 Emitters'!C20=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C20)","v":""},{"$f":"IF('3.3 Emitters'!E20=0,\"\",'3.3 Emitters'!E20)","v":""},"",""]
[null,{"$f":"'3.3 Emitters'!B21","v":""},{"$f":"IF('3.3 Emitters'!C21=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C21)","v":""},{"$f":"IF('3.3 Emitters'!E21=0,\"\",'3.3 Emitters'!E21)","v":""},"",""]
[null,{"$f":"'3.3 Emitters'!B22","v":""},{"$f":"IF('3.3 Emitters'!C22=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C22)","v":""},{"$f":"IF('3.3 Emitters'!E22=0,\"\",'3.3 Emitters'!E22)","v":""},"",""]
[null,{"$f":"'3.3 Emitters'!B23","v":""},{"$f":"IF('3.3 Emitters'!C23=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C23)","v":""},{"$f":"IF('3.3 Emitters'!E23=0,\"\",'3.3 Emitters'!E23)","v":""},"",""]
[null,{"$f":"'3.3 Emitters'!B24","v":""},{"$f":"IF('3.3 Emitters'!C24=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C24)","v":""},{"$f":"IF('3.3 Emitters'!E24=0,\"\",'3.3 Emitters'!E24)","v":""},"",""]
[null,{"$f":"'3.3 Emitters'!B25","v":""},{"$f":"IF('3.3 Emitters'!C25=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C25)","v":""},{"$f":"IF('3.3 Emitters'!E25=0,\"\",'3.3 Emitters'!E25)","v":""},"",""]
[null,{"$f":"'3.3 Emitters'!B26","v":""},{"$f":"IF('3.3 Emitters'!C26=\"\",\"\",\"Storage tanks at \"&'3.3 Emitters'!C26)","v":""},{"$f":"IF('3.3 Emitters'!E26=0,\"\",'3.3 Emitters'!E26)","v":""},"",""]
[null,"Hertil"]

{"sheet":"4.8 Trucking","index":26,"n_rows":46,"n_cols":30,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Bulding block: Trucking"]
[]
[null,"Cost estimates",null,null,"Equation",null,"a","b","n"]
[null,null,null,null,"y = EUR/tCO2"]
[null,null,null,null,"x = distance"]
[null,"1.","OPEX costs"]
[]
[null,null,"Cost estimate",null,"y = 0,158x + 4,2889",null,4.2888999999999999,0.158,1]
[]
[]
[null,null,"DKK"]
[null,null,"Emitter","Distance (km)",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,{"$f":"IF('3.3 Emitters'!C17=\"Insert additional emitter\",\"\",'3.3 Emitters'!C17)","v":""},{"$f":"IF(C14=\"\",\"\",'3.3 Emitters'!J17)","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF39,\"\"))","v":""},{"$f":"IF($D14=0,0,IFERROR((($G$9+$H$9*$D14)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG39,\"\"))","v":""}]
[null,null,{"$f":"IF('3.3 Emitters'!C18=\"Insert additional emitter\",\"\",'3.3 Emitters'!C18)","v":""},{"$f":"IF(C15=\"\",\"\",'3.3 Emitters'!J18)","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF40,\"\"))","v":""},{"$f":"IF($D15=0,0,IFERROR((($G$9+$H$9*$D15)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG40,\"\"))","v":""}]
[null,null,{"$f":"IF('3.3 Emitters'!C19=\"Insert additional emitter\",\"\",'3.3 Emitters'!C19)","v":""},{"$f":"IF(C16=\"\",\"\",'3.3 Emitters'!J19)","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF41,\"\"))","v":""},{"$f":"IF($D16=0,0,IFERROR((($G$9+$H$9*$D16)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG41,\"\"))","v":""}]
[null,null,{"$f":"IF('3.3 Emitters'!C20=\"Insert additional emitter\",\"\",'3.3 Emitters'!C20)","v":""},{"$f":"IF(C17=\"\",\"\",'3.3 Emitters'!J20)","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF42,\"\"))","v":""},{"$f":"IF($D17=0,0,IFERROR((($G$9+$H$9*$D17)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG42,\"\"))","v":""}]
[null,null,{"$f":"IF('3.3 Emitters'!C21=\"Insert additional emitter\",\"\",'3.3 Emitters'!C21)","v":""},{"$f":"IF(C18=\"\",\"\",'3.3 Emitters'!J21)","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF43,\"\"))","v":""},{"$f":"IF($D18=0,0,IFERROR((($G$9+$H$9*$D18)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG43,\"\"))","v":""}]
[null,null,{"$f":"IF('3.3 Emitters'!C22=\"Insert additional emitter\",\"\",'3.3 Emitters'!C22)","v":""},{"$f":"IF(C19=\"\",\"\",'3.3 Emitters'!J22)","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF44,\"\"))","v":""},{"$f":"IF($D19=0,0,IFERROR((($G$9+$H$9*$D19)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG44,\"\"))","v":""}]
[null,null,{"$f":"IF('3.3 Emitters'!C23=\"Insert additional emitter\",\"\",'3.3 Emitters'!C23)","v":""},{"$f":"IF(C20=\"\",\"\",'3.3 Emitters'!J23)","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF45,\"\"))","v":""},{"$f":"IF($D20=0,0,IFERROR((($G$9+$H$9*$D20)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG45,\"\"))","v":""}]
[null,null,{"$f":"IF('3.3 Emitters'!C24=\"Insert additional emitter\",\"\",'3.3 Emitters'!C24)","v":""},{"$f":"IF(C21=\"\",\"\",'3.3 Emitters'!J24)","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF46,\"\"))","v":""},{"$f":"IF($D21=0,0,IFERROR((($G$9+$H$9*$D21)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG46,\"\"))","v":""}]
[null,null,{"$f":"IF('3.3 Emitters'!C25=\"Insert additional emitter\",\"\",'3.3 Emitters'!C25)","v":""},{"$f":"IF(C22=\"\",\"\",'3.3 Emitters'!J25)","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF47,\"\"))","v":""},{"$f":"IF($D22=0,0,IFERROR((($G$9+$H$9*$D22)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG47,\"\"))","v":""}]
[null,null,{"$f":"IF('3.3 Emitters'!C26=\"Insert additional emitter\",\"\",'3.3 Emitters'!C26)","v":""},{"$f":"IF(C23=\"\",\"\",'3.3 Emitters'!J26)","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF48,\"\"))","v":""},{"$f":"IF($D23=0,0,IFERROR((($G$9+$H$9*$D23)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG48,\"\"))","v":""}]
[null,null,null,{"$f":"IF(C24=\"\",\"\",'3.3 Emitters'!J27)","v":""}]
[null,null,null,{"$f":"IF(C25=\"\",\"\",'3.3 Emitters'!J28)","v":""}]
[null,"0-scenario",null,{"$f":"IF(C26=\"\",\"\",'3.3 Emitters'!J29)","v":""}]
[null,null,null,{"$f":"IF(C27=\"\",\"\",'3.3 Emitters'!J30)","v":""}]
[null,null,{"$f":"IF(OR('1.1 Interface'!G18=\"Case 5\",'1.1 Interface'!G18=\"Case 6\"),\"CMP\",\"Havnsø\")","v":"CMP"}]
[]
[null,null,"Emitter",{"$f":"IF('1.1 Interface'!G14=\"English\",\"Distance to \",\"Distance til \")&C28&\" [km]\"","v":"Distance til CMP [km]"},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,{"$f":"'3.3 Emitters'!C11","v":"Biofos"},{"$f":"INDEX('1.1 Interface'!N137:O137,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":13},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H33,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF33,0)","v":544089.52197},{"$f":"IFERROR((($G$9+$H$9*$D31)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG33,0)","v":544089.52197}]
[null,null,{"$f":"'3.3 Emitters'!C12","v":"Amagerværket (HOFOR)"},{"$f":"INDEX('1.1 Interface'!N138:O138,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":10},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H34,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF34,0)","v":35853110.100000001},{"$f":"IFERROR((($G$9+$H$9*$D32)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG34,0)","v":35853110.100000001}]
[null,null,{"$f":"'3.3 Emitters'!C13","v":"Amager Bakke (ARC)"},{"$f":"INDEX('1.1 Interface'!N139:O139,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":10},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H35,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF35,0)","v":21861652.5},{"$f":"IFERROR((($G$9+$H$9*$D33)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG35,0)","v":21861652.5}]
[null,null,{"$f":"'3.3 Emitters'!C14","v":"Avedøre (Ørsted)"},{"$f":"INDEX('1.1 Interface'!N140:O140,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":21},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H36,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF36,0)","v":8500710.75},{"$f":"IFERROR((($G$9+$H$9*$D34)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG36,0)","v":8500710.75}]
[null,null,{"$f":"'3.3 Emitters'!C15","v":"Vestforbrænding"},{"$f":"INDEX('1.1 Interface'!N141:O141,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":17},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H37,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF37,0)","v":26275405.256280001},{"$f":"IFERROR((($G$9+$H$9*$D35)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG37,0)","v":26275405.256280001}]
[null,null,{"$f":"'3.3 Emitters'!C16","v":"ARGO"},{"$f":"INDEX('1.1 Interface'!N142:O142,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":43},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H38,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF38,0)","v":28898661.75},{"$f":"IFERROR((($G$9+$H$9*$D36)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG38,0)","v":28898661.75}]
[null,null,{"$f":"IF('3.3 Emitters'!C17=\"Insert additional emitter\",\"\",'3.3 Emitters'!C17)","v":""},{"$f":"INDEX('1.1 Interface'!N143:O143,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF39,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D37)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG39,0)","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C18=\"Insert additional emitter\",\"\",'3.3 Emitters'!C18)","v":""},{"$f":"INDEX('1.1 Interface'!N144:O144,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF40,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D38)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG40,0)","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C19=\"Insert additional emitter\",\"\",'3.3 Emitters'!C19)","v":""},{"$f":"INDEX('1.1 Interface'!N145:O145,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF41,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D39)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG41,0)","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C20=\"Insert additional emitter\",\"\",'3.3 Emitters'!C20)","v":""},{"$f":"INDEX('1.1 Interface'!N146:O146,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF42,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D40)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG42,0)","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C21=\"Insert additional emitter\",\"\",'3.3 Emitters'!C21)","v":""},{"$f":"INDEX('1.1 Interface'!N147:O147,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF43,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D41)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG43,0)","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C22=\"Insert additional emitter\",\"\",'3.3 Emitters'!C22)","v":""},{"$f":"INDEX('1.1 Interface'!N148:O148,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF44,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D42)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG44,0)","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C23=\"Insert additional emitter\",\"\",'3.3 Emitters'!C23)","v":""},{"$f":"INDEX('1.1 Interface'!N149:O149,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF45,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D43)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG45,0)","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C24=\"Insert additional emitter\",\"\",'3.3 Emitters'!C24)","v":""},{"$f":"INDEX('1.1 Interface'!N150:O150,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF46,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D44)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG46,0)","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C25=\"Insert additional emitter\",\"\",'3.3 Emitters'!C25)","v":""},{"$f":"INDEX('1.1 Interface'!N151:O151,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF47,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D45)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG47,0)","v":0}]
[null,null,{"$f":"IF('3.3 Emitters'!C26=\"Insert additional emitter\",\"\",'3.3 Emitters'!C26)","v":""},{"$f":"INDEX('1.1 Interface'!N152:O152,1,MATCH($D$30,'1.1 Interface'!$N$136:$O$136,0))","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!H48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!I48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!J48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!K48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!L48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!M48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!N48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!O48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!P48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Q48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!R48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!S48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!T48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!U48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!V48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!W48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!X48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Y48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!Z48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AA48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AB48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AC48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AD48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AE48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AF48,0)","v":0},{"$f":"IFERROR((($G$9+$H$9*$D46)*'1.2 Assumptions'!$E$15)*'3.3 Emitters'!AG48,0)","v":0}]

{"sheet":"4.9 Conditioning","index":27,"n_rows":102,"n_cols":34,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Bulding block: Conditioning"]
[]
[null,"Options"]
[null,null,"Pressure type",{"$f":"'1.1 Interface'!G41","v":"Medium pressure"}]
[null,null,"Spare pump",{"$f":"'1.1 Interface'!G43","v":"Without spare"}]
[null,null,"Capacity [kg/s]",{"$f":"'3.3 Emitters'!E10*'1.2 Assumptions'!$E$17","v":0}]
[null,null,"Import by ship?",{"$f":"IF(AND('1.1 Interface'!G18=\"Case 4\",'1.1 Interface'!G23=\"Yes\",OR('1.1 Interface'!G25=\"Ship\",'1.1 Interface'!G25=\"Both\")),TRUE,FALSE)","v":false}]
[]
[null,"Cost estimates for ship to pipeline",null,null,"Equation","a","b"]
[null,null,null,null,"y = TEC [EUR]"]
[null,null,null,null,"x = Capacity [kg/s]"]
[null,"1.","TEC"]
[]
[null,null,"TEC",null,{"$f":"D8*(F17+G17*D7)*'1.2 Assumptions'!E15","v":0},"DKK"]
[]
[null,null,"Selected equation",null,{"$f":"INDEX(E19:E24,MATCH($D$5&$D$6,$B$19:$B$24,0))","v":"y = 31.083,7836x + 1.278.829,1818"},{"$f":"INDEX(F19:F24,MATCH($D$5&$D$6,$B$19:$B$24,0))","v":1278829.1817999999},{"$f":"INDEX(G19:G24,MATCH($D$5&$D$6,$B$19:$B$24,0))","v":31083.783599999999}]
[]
[null,{"$f":"C19&D19","v":"Low pressureWith spare pump"},"Low pressure","With spare pump","y = 42.108,9881x + 1.959.241,7390",1959241.7390000001,42108.988100000002]
[null,{"$f":"C20&D20","v":"Medium pressureWith spare pump"},"Medium pressure","With spare pump","y = 33.205x + 2E+06",2000000,33205]
[null,"High pressureWith spare pump","High pressure","With spare pump","y = 15.680x + 898.515",898515,15680]
[null,"Low pressureWithout spare","Low pressure","Without spare","y = 39.831,5624x + 1.366.071,4028",1366071.4028,39831.562400000003]
[null,"Medium pressureWithout spare","Medium pressure","Without spare","y = 31.083,7836x + 1.278.829,1818",1278829.1817999999,31083.783599999999]
[null,"High pressureWithout spare","High pressure","Without spare","y = 13.280,6663x + 343.460,1044",343460.10440000001,13280.666300000001]
[]
[]
[null,"2.","Power consumption"]
[]
[null,null,"Power consumption",null,{"$f":"D8*(F32+G32*D7)/1000","v":0},"MW"]
[null,null,"Operating hours per year",null,{"$f":"D8*E41","v":0},"Hours"]
[]
[null,null,"Selected equation",null,{"$f":"INDEX(E34:E36,MATCH($D$5,$C$34:$C$36,0))","v":"y = 13,19x + 9E-13"},{"$f":"INDEX(F34:F36,MATCH($D$5,$C$34:$C$36,0))","v":9E-13},13.19]
[]
[null,null,"Low pressure",null,"y = 13,20x",0,13.2]
[null,null,"Medium pressure",null,"y = 13,19x + 9E-13",9E-13,13.19]
[null,null,"High pressure",null,"y = 12,02x",0,12.02]
[]
[]
[null,"3.","Operating hours"]
[]
[null,null,"Operating hours","Hours",{"$f":"8760*D8","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cost estimates for truck to pipeline",null,null,"Equation","a","b"]
[]
[null,"Options"]
[null,null,"Conditioning from truck to pipe",{"$f":"'1.1 Interface'!G118","v":"Without spare"}]
[null,null,null,null,null,null,null,null,"Normalized operating hours [t/h]"]
[null,"Connection points",null,null,"Peak load [kg/s]","Cost [DKK]","Power [MW]","Max hours",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,{"$f":"IF(E67=0,\"\",IF(D67=\"CMP\",\"\",D67))","v":""},{"$f":"LISTS!B24","v":"CMP"},{"$f":"SUMIFS($G$81:$G$90,$D$81:$D$90,D67,$D$81:$D$90,\"<>CMP\")","v":0},{"$f":"IF(E67>0,($F$94+$G$94*E67)*'1.2 Assumptions'!$E$15,0)","v":0},{"$f":"IF(E67=0,0,($F$100+$G$100*E67)/1000)","v":0},{"$f":"_xlfn.MAXIFS('3.3 Emitters'!$G$110:$G$119,'3.3 Emitters'!$BH$83:$BH$92,$D67)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!H$83:H$92*'3.3 Emitters'!H$110:H$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!I$83:I$92*'3.3 Emitters'!I$110:I$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!J$83:J$92*'3.3 Emitters'!J$110:J$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!K$83:K$92*'3.3 Emitters'!K$110:K$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!L$83:L$92*'3.3 Emitters'!L$110:L$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!M$83:M$92*'3.3 Emitters'!M$110:M$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!N$83:N$92*'3.3 Emitters'!N$110:N$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!O$83:O$92*'3.3 Emitters'!O$110:O$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!P$83:P$92*'3.3 Emitters'!P$110:P$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!Q$83:Q$92*'3.3 Emitters'!Q$110:Q$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!R$83:R$92*'3.3 Emitters'!R$110:R$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!S$83:S$92*'3.3 Emitters'!S$110:S$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!T$83:T$92*'3.3 Emitters'!T$110:T$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!U$83:U$92*'3.3 Emitters'!U$110:U$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!V$83:V$92*'3.3 Emitters'!V$110:V$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!W$83:W$92*'3.3 Emitters'!W$110:W$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!X$83:X$92*'3.3 Emitters'!X$110:X$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!Y$83:Y$92*'3.3 Emitters'!Y$110:Y$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!Z$83:Z$92*'3.3 Emitters'!Z$110:Z$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AA$83:AA$92*'3.3 Emitters'!AA$110:AA$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AB$83:AB$92*'3.3 Emitters'!AB$110:AB$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AC$83:AC$92*'3.3 Emitters'!AC$110:AC$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AD$83:AD$92*'3.3 Emitters'!AD$110:AD$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AE$83:AE$92*'3.3 Emitters'!AE$110:AE$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AF$83:AF$92*'3.3 Emitters'!AF$110:AF$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AG$83:AG$92*'3.3 Emitters'!AG$110:AG$119*('3.3 Emitters'!$BH$83:$BH$92=$D67))/$H67,0)","v":0}]
[null,null,{"$f":"IF(E68=0,\"\",IF(D68=\"CMP\",\"\",D68))","v":""},{"$f":"LISTS!B25","v":""},{"$f":"SUMIF($D$81:$D$90,D68,$G$81:$G$90)","v":0},{"$f":"IF(E68>0,($F$94+$G$94*E68)*'1.2 Assumptions'!$E$15,0)","v":0},{"$f":"IF(E68=0,0,($F$100+$G$100*E68)/1000)","v":0},{"$f":"_xlfn.MAXIFS('3.3 Emitters'!$G$110:$G$119,'3.3 Emitters'!$BH$83:$BH$92,$D68)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!H$83:H$92*'3.3 Emitters'!H$110:H$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!I$83:I$92*'3.3 Emitters'!I$110:I$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!J$83:J$92*'3.3 Emitters'!J$110:J$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!K$83:K$92*'3.3 Emitters'!K$110:K$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!L$83:L$92*'3.3 Emitters'!L$110:L$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!M$83:M$92*'3.3 Emitters'!M$110:M$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!N$83:N$92*'3.3 Emitters'!N$110:N$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!O$83:O$92*'3.3 Emitters'!O$110:O$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!P$83:P$92*'3.3 Emitters'!P$110:P$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!Q$83:Q$92*'3.3 Emitters'!Q$110:Q$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!R$83:R$92*'3.3 Emitters'!R$110:R$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!S$83:S$92*'3.3 Emitters'!S$110:S$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!T$83:T$92*'3.3 Emitters'!T$110:T$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!U$83:U$92*'3.3 Emitters'!U$110:U$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!V$83:V$92*'3.3 Emitters'!V$110:V$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!W$83:W$92*'3.3 Emitters'!W$110:W$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!X$83:X$92*'3.3 Emitters'!X$110:X$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!Y$83:Y$92*'3.3 Emitters'!Y$110:Y$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!Z$83:Z$92*'3.3 Emitters'!Z$110:Z$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AA$83:AA$92*'3.3 Emitters'!AA$110:AA$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AB$83:AB$92*'3.3 Emitters'!AB$110:AB$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AC$83:AC$92*'3.3 Emitters'!AC$110:AC$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AD$83:AD$92*'3.3 Emitters'!AD$110:AD$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AE$83:AE$92*'3.3 Emitters'!AE$110:AE$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AF$83:AF$92*'3.3 Emitters'!AF$110:AF$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AG$83:AG$92*'3.3 Emitters'!AG$110:AG$119*('3.3 Emitters'!$BH$83:$BH$92=$D68))/$H68,0)","v":0}]
[null,null,"",{"$f":"LISTS!B26","v":""},{"$f":"SUMIF($D$81:$D$90,D69,$G$81:$G$90)","v":0},{"$f":"IF(E69>0,($F$94+$G$94*E69)*'1.2 Assumptions'!$E$15,0)","v":0},{"$f":"IF(E69=0,0,($F$100+$G$100*E69)/1000)","v":0},{"$f":"_xlfn.MAXIFS('3.3 Emitters'!$G$110:$G$119,'3.3 Emitters'!$BH$83:$BH$92,$D69)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!H$83:H$92*'3.3 Emitters'!H$110:H$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!I$83:I$92*'3.3 Emitters'!I$110:I$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!J$83:J$92*'3.3 Emitters'!J$110:J$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!K$83:K$92*'3.3 Emitters'!K$110:K$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!L$83:L$92*'3.3 Emitters'!L$110:L$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!M$83:M$92*'3.3 Emitters'!M$110:M$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!N$83:N$92*'3.3 Emitters'!N$110:N$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!O$83:O$92*'3.3 Emitters'!O$110:O$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!P$83:P$92*'3.3 Emitters'!P$110:P$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!Q$83:Q$92*'3.3 Emitters'!Q$110:Q$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!R$83:R$92*'3.3 Emitters'!R$110:R$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!S$83:S$92*'3.3 Emitters'!S$110:S$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!T$83:T$92*'3.3 Emitters'!T$110:T$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!U$83:U$92*'3.3 Emitters'!U$110:U$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!V$83:V$92*'3.3 Emitters'!V$110:V$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!W$83:W$92*'3.3 Emitters'!W$110:W$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!X$83:X$92*'3.3 Emitters'!X$110:X$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!Y$83:Y$92*'3.3 Emitters'!Y$110:Y$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!Z$83:Z$92*'3.3 Emitters'!Z$110:Z$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AA$83:AA$92*'3.3 Emitters'!AA$110:AA$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AB$83:AB$92*'3.3 Emitters'!AB$110:AB$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AC$83:AC$92*'3.3 Emitters'!AC$110:AC$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AD$83:AD$92*'3.3 Emitters'!AD$110:AD$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AE$83:AE$92*'3.3 Emitters'!AE$110:AE$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AF$83:AF$92*'3.3 Emitters'!AF$110:AF$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AG$83:AG$92*'3.3 Emitters'!AG$110:AG$119*('3.3 Emitters'!$BH$83:$BH$92=$D69))/$H69,0)","v":0}]
[null,null,"",{"$f":"LISTS!B27","v":""},{"$f":"SUMIF($D$81:$D$90,D70,$G$81:$G$90)","v":0},{"$f":"IF(E70>0,($F$94+$G$94*E70)*'1.2 Assumptions'!$E$15,0)","v":0},{"$f":"IF(E70=0,0,($F$100+$G$100*E70)/1000)","v":0},{"$f":"_xlfn.MAXIFS('3.3 Emitters'!$G$110:$G$119,'3.3 Emitters'!$BH$83:$BH$92,$D70)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!H$83:H$92*'3.3 Emitters'!H$110:H$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!I$83:I$92*'3.3 Emitters'!I$110:I$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!J$83:J$92*'3.3 Emitters'!J$110:J$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!K$83:K$92*'3.3 Emitters'!K$110:K$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!L$83:L$92*'3.3 Emitters'!L$110:L$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!M$83:M$92*'3.3 Emitters'!M$110:M$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!N$83:N$92*'3.3 Emitters'!N$110:N$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!O$83:O$92*'3.3 Emitters'!O$110:O$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!P$83:P$92*'3.3 Emitters'!P$110:P$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!Q$83:Q$92*'3.3 Emitters'!Q$110:Q$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!R$83:R$92*'3.3 Emitters'!R$110:R$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!S$83:S$92*'3.3 Emitters'!S$110:S$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!T$83:T$92*'3.3 Emitters'!T$110:T$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!U$83:U$92*'3.3 Emitters'!U$110:U$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!V$83:V$92*'3.3 Emitters'!V$110:V$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!W$83:W$92*'3.3 Emitters'!W$110:W$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!X$83:X$92*'3.3 Emitters'!X$110:X$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!Y$83:Y$92*'3.3 Emitters'!Y$110:Y$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!Z$83:Z$92*'3.3 Emitters'!Z$110:Z$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AA$83:AA$92*'3.3 Emitters'!AA$110:AA$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AB$83:AB$92*'3.3 Emitters'!AB$110:AB$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AC$83:AC$92*'3.3 Emitters'!AC$110:AC$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AD$83:AD$92*'3.3 Emitters'!AD$110:AD$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AE$83:AE$92*'3.3 Emitters'!AE$110:AE$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AF$83:AF$92*'3.3 Emitters'!AF$110:AF$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('3.3 Emitters'!AG$83:AG$92*'3.3 Emitters'!AG$110:AG$119*('3.3 Emitters'!$BH$83:$BH$92=$D70))/$H70,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Power Consumption [MWh/year]"]
[null,null,null,{"$f":"LISTS!B24","v":"CMP"},null,null,null,null,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,null,{"$f":"LISTS!B25","v":""},null,null,null,null,{"$f":"IF(I67=0,0,($F$100+$G$100*I67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(J67=0,0,($F$100+$G$100*J67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(K67=0,0,($F$100+$G$100*K67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(L67=0,0,($F$100+$G$100*L67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(M67=0,0,($F$100+$G$100*M67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(N67=0,0,($F$100+$G$100*N67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(O67=0,0,($F$100+$G$100*O67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(P67=0,0,($F$100+$G$100*P67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(Q67=0,0,($F$100+$G$100*Q67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(R67=0,0,($F$100+$G$100*R67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(S67=0,0,($F$100+$G$100*S67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(T67=0,0,($F$100+$G$100*T67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(U67=0,0,($F$100+$G$100*U67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(V67=0,0,($F$100+$G$100*V67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(W67=0,0,($F$100+$G$100*W67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(X67=0,0,($F$100+$G$100*X67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(Y67=0,0,($F$100+$G$100*Y67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(Z67=0,0,($F$100+$G$100*Z67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(AA67=0,0,($F$100+$G$100*AA67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(AB67=0,0,($F$100+$G$100*AB67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(AC67=0,0,($F$100+$G$100*AC67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(AD67=0,0,($F$100+$G$100*AD67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(AE67=0,0,($F$100+$G$100*AE67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(AF67=0,0,($F$100+$G$100*AF67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(AG67=0,0,($F$100+$G$100*AG67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0},{"$f":"IF(AH67=0,0,($F$100+$G$100*AH67*'1.2 Assumptions'!$E$17)/1000*$H67)","v":0}]
[null,null,null,{"$f":"LISTS!B26","v":""},null,null,null,null,{"$f":"IF(I68=0,0,($F$100+$G$100*I68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(J68=0,0,($F$100+$G$100*J68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(K68=0,0,($F$100+$G$100*K68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(L68=0,0,($F$100+$G$100*L68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(M68=0,0,($F$100+$G$100*M68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(N68=0,0,($F$100+$G$100*N68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(O68=0,0,($F$100+$G$100*O68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(P68=0,0,($F$100+$G$100*P68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(Q68=0,0,($F$100+$G$100*Q68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(R68=0,0,($F$100+$G$100*R68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(S68=0,0,($F$100+$G$100*S68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(T68=0,0,($F$100+$G$100*T68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(U68=0,0,($F$100+$G$100*U68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(V68=0,0,($F$100+$G$100*V68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(W68=0,0,($F$100+$G$100*W68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(X68=0,0,($F$100+$G$100*X68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(Y68=0,0,($F$100+$G$100*Y68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(Z68=0,0,($F$100+$G$100*Z68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(AA68=0,0,($F$100+$G$100*AA68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(AB68=0,0,($F$100+$G$100*AB68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(AC68=0,0,($F$100+$G$100*AC68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(AD68=0,0,($F$100+$G$100*AD68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(AE68=0,0,($F$100+$G$100*AE68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(AF68=0,0,($F$100+$G$100*AF68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(AG68=0,0,($F$100+$G$100*AG68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0},{"$f":"IF(AH68=0,0,($F$100+$G$100*AH68*'1.2 Assumptions'!$E$17)/1000*$H68)","v":0}]
[null,null,null,{"$f":"LISTS!B27","v":""},null,null,null,null,{"$f":"IF(I69=0,0,($F$100+$G$100*I69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(J69=0,0,($F$100+$G$100*J69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(K69=0,0,($F$100+$G$100*K69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(L69=0,0,($F$100+$G$100*L69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(M69=0,0,($F$100+$G$100*M69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(N69=0,0,($F$100+$G$100*N69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(O69=0,0,($F$100+$G$100*O69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(P69=0,0,($F$100+$G$100*P69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(Q69=0,0,($F$100+$G$100*Q69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(R69=0,0,($F$100+$G$100*R69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(S69=0,0,($F$100+$G$100*S69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(T69=0,0,($F$100+$G$100*T69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(U69=0,0,($F$100+$G$100*U69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(V69=0,0,($F$100+$G$100*V69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(W69=0,0,($F$100+$G$100*W69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(X69=0,0,($F$100+$G$100*X69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(Y69=0,0,($F$100+$G$100*Y69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(Z69=0,0,($F$100+$G$100*Z69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(AA69=0,0,($F$100+$G$100*AA69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(AB69=0,0,($F$100+$G$100*AB69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(AC69=0,0,($F$100+$G$100*AC69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(AD69=0,0,($F$100+$G$100*AD69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(AE69=0,0,($F$100+$G$100*AE69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(AF69=0,0,($F$100+$G$100*AF69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(AG69=0,0,($F$100+$G$100*AG69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0},{"$f":"IF(AH69=0,0,($F$100+$G$100*AH69*'1.2 Assumptions'!$E$17)/1000*$H69)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(I70=0,0,($F$100+$G$100*I70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(J70=0,0,($F$100+$G$100*J70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(K70=0,0,($F$100+$G$100*K70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(L70=0,0,($F$100+$G$100*L70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(M70=0,0,($F$100+$G$100*M70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(N70=0,0,($F$100+$G$100*N70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(O70=0,0,($F$100+$G$100*O70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(P70=0,0,($F$100+$G$100*P70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(Q70=0,0,($F$100+$G$100*Q70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(R70=0,0,($F$100+$G$100*R70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(S70=0,0,($F$100+$G$100*S70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(T70=0,0,($F$100+$G$100*T70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(U70=0,0,($F$100+$G$100*U70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(V70=0,0,($F$100+$G$100*V70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(W70=0,0,($F$100+$G$100*W70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(X70=0,0,($F$100+$G$100*X70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(Y70=0,0,($F$100+$G$100*Y70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(Z70=0,0,($F$100+$G$100*Z70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(AA70=0,0,($F$100+$G$100*AA70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(AB70=0,0,($F$100+$G$100*AB70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(AC70=0,0,($F$100+$G$100*AC70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(AD70=0,0,($F$100+$G$100*AD70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(AE70=0,0,($F$100+$G$100*AE70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(AF70=0,0,($F$100+$G$100*AF70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(AG70=0,0,($F$100+$G$100*AG70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0},{"$f":"IF(AH70=0,0,($F$100+$G$100*AH70*'1.2 Assumptions'!$E$17)/1000*$H70)","v":0}]
[]
[]
[null,"Emitters",null,"Connection point",null,"Peak load [t/h]","Peak load [kg/s]"]
[null,{"$f":"'3.3 Emitters'!B17","v":""},{"$f":"'3.3 Emitters'!C17","v":""},{"$f":"IF('3.3 Emitters'!G17=0,\"\",'3.3 Emitters'!G17)","v":""},null,{"$f":"IF('3.3 Emitters'!E17=0,\"\",'3.3 Emitters'!E17)","v":""},{"$f":"IFERROR(F81*'1.2 Assumptions'!$E$17,\"\")","v":""}]
[null,{"$f":"'3.3 Emitters'!B18","v":""},{"$f":"'3.3 Emitters'!C18","v":""},{"$f":"IF('3.3 Emitters'!G18=0,\"\",'3.3 Emitters'!G18)","v":""},null,{"$f":"IF('3.3 Emitters'!E18=0,\"\",'3.3 Emitters'!E18)","v":""},{"$f":"IFERROR(F82*'1.2 Assumptions'!$E$17,\"\")","v":""}]
[null,{"$f":"'3.3 Emitters'!B19","v":""},{"$f":"'3.3 Emitters'!C19","v":""},{"$f":"IF('3.3 Emitters'!G19=0,\"\",'3.3 Emitters'!G19)","v":""},null,{"$f":"IF('3.3 Emitters'!E19=0,\"\",'3.3 Emitters'!E19)","v":""},{"$f":"IFERROR(F83*'1.2 Assumptions'!$E$17,\"\")","v":""}]
[null,{"$f":"'3.3 Emitters'!B20","v":""},{"$f":"'3.3 Emitters'!C20","v":""},{"$f":"IF('3.3 Emitters'!G20=0,\"\",'3.3 Emitters'!G20)","v":""},null,{"$f":"IF('3.3 Emitters'!E20=0,\"\",'3.3 Emitters'!E20)","v":""},{"$f":"IFERROR(F84*'1.2 Assumptions'!$E$17,\"\")","v":""}]
[null,{"$f":"'3.3 Emitters'!B21","v":""},{"$f":"'3.3 Emitters'!C21","v":""},{"$f":"IF('3.3 Emitters'!G21=0,\"\",'3.3 Emitters'!G21)","v":""},null,{"$f":"IF('3.3 Emitters'!E21=0,\"\",'3.3 Emitters'!E21)","v":""},{"$f":"IFERROR(F85*'1.2 Assumptions'!$E$17,\"\")","v":""}]
[null,{"$f":"'3.3 Emitters'!B22","v":""},{"$f":"'3.3 Emitters'!C22","v":""},{"$f":"IF('3.3 Emitters'!G22=0,\"\",'3.3 Emitters'!G22)","v":""},null,{"$f":"IF('3.3 Emitters'!E22=0,\"\",'3.3 Emitters'!E22)","v":""},{"$f":"IFERROR(F86*'1.2 Assumptions'!$E$17,\"\")","v":""}]
[null,{"$f":"'3.3 Emitters'!B23","v":""},{"$f":"'3.3 Emitters'!C23","v":""},{"$f":"IF('3.3 Emitters'!G23=0,\"\",'3.3 Emitters'!G23)","v":""},null,{"$f":"IF('3.3 Emitters'!E23=0,\"\",'3.3 Emitters'!E23)","v":""},{"$f":"IFERROR(F87*'1.2 Assumptions'!$E$17,\"\")","v":""}]
[null,{"$f":"'3.3 Emitters'!B24","v":""},{"$f":"'3.3 Emitters'!C24","v":""},{"$f":"IF('3.3 Emitters'!G24=0,\"\",'3.3 Emitters'!G24)","v":""},null,{"$f":"IF('3.3 Emitters'!E24=0,\"\",'3.3 Emitters'!E24)","v":""},{"$f":"IFERROR(F88*'1.2 Assumptions'!$E$17,\"\")","v":""}]
[null,{"$f":"'3.3 Emitters'!B25","v":""},{"$f":"'3.3 Emitters'!C25","v":""},{"$f":"IF('3.3 Emitters'!G25=0,\"\",'3.3 Emitters'!G25)","v":""},null,{"$f":"IF('3.3 Emitters'!E25=0,\"\",'3.3 Emitters'!E25)","v":""},{"$f":"IFERROR(F89*'1.2 Assumptions'!$E$17,\"\")","v":""}]
[null,{"$f":"'3.3 Emitters'!B26","v":""},{"$f":"'3.3 Emitters'!C26","v":""},{"$f":"IF('3.3 Emitters'!G26=0,\"\",'3.3 Emitters'!G26)","v":""},null,{"$f":"IF('3.3 Emitters'!E26=0,\"\",'3.3 Emitters'!E26)","v":""},{"$f":"IFERROR(F90*'1.2 Assumptions'!$E$17,\"\")","v":""}]
[]
[null,null,"TEC"]
[]
[null,null,"Selected equation",null,{"$f":"INDEX(E95:E96,MATCH($D$64,$D95:$D96,0))","v":"y = 31.083,7836x + 1.278.829,1818"},{"$f":"INDEX(F95:F96,MATCH($D$64,$D95:$D96,0))","v":1278829.1817999999},31083.783599999999]
[null,null,"Medium pressure","With spare pump","y = 33.205x + 2E+06",2000000,33205]
[null,null,"Medium pressure","Without spare","y = 31.083,7836x + 1.278.829,1818",1278829.1817999999,31083.783599999999]
[]
[null,null,"Power consumption"]
[]
[null,null,"Selected equation",null,"y = 13,19x + 9E-13",9E-13,13.19]
[]
[null,null,"Operating hours",8760]

{"sheet":"4.10 Booster station","index":28,"n_rows":22,"n_cols":44,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Bulding block: Booster station"]
[]
[null,"Options"]
[null,null,"Capacity [kg/s]",{"$f":"'3.3 Emitters'!E9*'1.2 Assumptions'!$E$17","v":0}]
[null,null,"Import by pipeline?",{"$f":"IF(AND(OR('1.1 Interface'!G18=\"Case 4\",'1.1 Interface'!G18=\"Case 2\"),'1.1 Interface'!G23=\"Yes\",OR('1.1 Interface'!G25=\"Pipeline\",'1.1 Interface'!G25=\"Both\")),TRUE,FALSE)","v":false}]
[]
[null,"Cost estimates",null,null,"Equation","a","b"]
[null,null,null,null,"y = TEC [EUR]"]
[null,null,null,null,"x = Capacity [kg/s]"]
[null,"1.","TEC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"TEC",null,{"$f":"D6*(F15+G15*D5)*'1.2 Assumptions'!E15*2","v":0},"DKK",null,null,null,null,null,null,null,null,null,null,null,"Operating dummy",{"$f":"IF(AND(S12>='1.1 Interface'!$G$35,S12<='1.1 Interface'!$G$37),1,0)","v":0},{"$f":"IF(AND(T12>='1.1 Interface'!$G$35,T12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(U12>='1.1 Interface'!$G$35,U12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(V12>='1.1 Interface'!$G$35,V12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(W12>='1.1 Interface'!$G$35,W12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(X12>='1.1 Interface'!$G$35,X12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(Y12>='1.1 Interface'!$G$35,Y12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(Z12>='1.1 Interface'!$G$35,Z12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AA12>='1.1 Interface'!$G$35,AA12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AB12>='1.1 Interface'!$G$35,AB12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AC12>='1.1 Interface'!$G$35,AC12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AD12>='1.1 Interface'!$G$35,AD12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AE12>='1.1 Interface'!$G$35,AE12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AF12>='1.1 Interface'!$G$35,AF12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AG12>='1.1 Interface'!$G$35,AG12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AH12>='1.1 Interface'!$G$35,AH12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AI12>='1.1 Interface'!$G$35,AI12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AJ12>='1.1 Interface'!$G$35,AJ12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AK12>='1.1 Interface'!$G$35,AK12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AL12>='1.1 Interface'!$G$35,AL12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AM12>='1.1 Interface'!$G$35,AM12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AN12>='1.1 Interface'!$G$35,AN12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AO12>='1.1 Interface'!$G$35,AO12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AP12>='1.1 Interface'!$G$35,AP12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AQ12>='1.1 Interface'!$G$35,AQ12<='1.1 Interface'!$G$37),1,0)","v":1},{"$f":"IF(AND(AR12>='1.1 Interface'!$G$35,AR12<='1.1 Interface'!$G$37),1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power consumption [MWh]",{"$f":"IF(AND(S12>='1.1 Interface'!$G$35,S12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(T12>='1.1 Interface'!$G$35,T12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(U12>='1.1 Interface'!$G$35,U12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(V12>='1.1 Interface'!$G$35,V12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(W12>='1.1 Interface'!$G$35,W12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(X12>='1.1 Interface'!$G$35,X12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(Y12>='1.1 Interface'!$G$35,Y12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(Z12>='1.1 Interface'!$G$35,Z12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AA12>='1.1 Interface'!$G$35,AA12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AB12>='1.1 Interface'!$G$35,AB12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AC12>='1.1 Interface'!$G$35,AC12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AD12>='1.1 Interface'!$G$35,AD12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AE12>='1.1 Interface'!$G$35,AE12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AF12>='1.1 Interface'!$G$35,AF12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AG12>='1.1 Interface'!$G$35,AG12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AH12>='1.1 Interface'!$G$35,AH12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AI12>='1.1 Interface'!$G$35,AI12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AJ12>='1.1 Interface'!$G$35,AJ12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AK12>='1.1 Interface'!$G$35,AK12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AL12>='1.1 Interface'!$G$35,AL12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AM12>='1.1 Interface'!$G$35,AM12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AN12>='1.1 Interface'!$G$35,AN12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AO12>='1.1 Interface'!$G$35,AO12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AP12>='1.1 Interface'!$G$35,AP12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AQ12>='1.1 Interface'!$G$35,AQ12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0},{"$f":"IF(AND(AR12>='1.1 Interface'!$G$35,AR12<='1.1 Interface'!$G$37),$E$20*$E$19,0)","v":0}]
[null,null,"Equation",null,"y = 10.921,09x + 1.188.859,26",1188859.26,10921.09]
[]
[null,"2.","Power consumption"]
[]
[null,null,"Power consumption",null,{"$f":"D6*(F22+G22*D5)/1000","v":0},"MW"]
[null,null,"Operating hours per year",null,{"$f":"'1.1 Interface'!G33","v":7000},"Hours"]
[]
[null,null,"Equation",null,"y = 3,45x",0,3.45]