{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Indholdfortegnelse","Økonomisk fremskrivning","Brændselspriser","CO2, NOx og SO2 priser","Elpriser","Elforbrug","Effektforbrug","Individ. VP & Elbiler","Store varmepumper","Elkedler","Vindkapacitet","Solceller","Kraftværker, Øst","Kraftværker, Vest","Udlandsforbindelser","Gasdata - forbrug og produktion","Gasdata - forbindelser","Fjernvarmeforbruget"],"not_rendered":{"charts":10,"images":3,"macros":1,"external_links":1,"defined_names":47,"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":"Indholdfortegnelse","index":0,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Indholdsfortegnelse"]
[]
["1.","Økonomiske nøgletal"]
["2.","Brændselspriser"]
["3.","CO2, SO2 og NOx priser"]
["4.","Elpriser for Danmark og nærmeste områder"]
["5.","Det årlige elforbrug"]
["6.","Det maksimale timeforbrug for fremskrivningsårene"]
["7.","Store varmepumper"]
["8.","Individuelle varmepumper og elbiler"]
["9.","Elkedler"]
["10.","Vindkapacitet på land og hav"]
["11.","Solceller"]
["12.","Kraftværker, Østdanmark"]
["13.","Kraftværker, Vestdanmark"]
["14.","Udlandsforbindelser"]
["15.","Gasdata, forbrug og produktion"]
["16.","Gasdata, forbindelser"]
["17.","Fjernvarmeforbrug"]

{"sheet":"Økonomisk fremskrivning","index":1,"n_rows":76,"n_cols":8,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["Økonomiske nøgletal",null,null,"Indholdsfortegnelse"]
[]
[null,null,2011,"2014-2015","2015-2020","2020-2035","2031-2035"]
[null,"BNP, årlig vækst",2.2999999999999998,1.5,2.4,1.3,0.9]
[null,"Inflation, forbrugerpris",2.6,1.8,1.8,1.8,1.8]
[null,"Nominel rente, niveau i slutår",1.5,0.7,4,4,4]
[null,"Kilde: Økonomisk redegørelse, november 2013"]
[]
[]
[]
[null,null,null,null,{"$f":"B4","v":"BNP, årlig vækst"},{"$f":"B5","v":"Inflation, forbrugerpris"},{"$f":"B6","v":"Nominel rente, niveau i slutår"}]
[null,null,null,2014,1.6,1.6353715586500339,0.80749997869133949]
[null,null,null,2015,1.3,1.9196980995764612,0.12600000482052565]
[null,null,null,2016,2.6,1.6259607253355624,0.20000000949949026]
[null,null,null,2017,2.2999999999999998,1.7549919102008316,0.40000001899898052]
[null,null,null,2018,2.4,1.7731985885600432,0.70000002160668373]
[null,null,null,2019,2.4,1.8536250574755053,2.4000000208616257]
[null,null,null,2020,2.1,1.8171509856719226,3.2]
[null,null,null,2021,2.1,1.7931959033510081,4.2]
[null,null,null,2022,2,1.7645931965389661,4]
[null,null,null,2023,1,1.7921342777130089,4]
[null,null,null,2024,1,1.8345203416582967,4]
[null,null,null,2025,1,1.8328791012032219,4]
[null,null,null,2026,1,1.8375013010888397,4]
[null,null,null,2027,1.3,1.8352419575635937,4]
[null,null,null,2028,0.9,1.8378757761986941,4]
[null,null,null,2029,1,1.8306586904416333,4]
[null,null,null,2030,1.7,1.8243047162356918,4]
[null,null,null,2031,0.7,1.8332613801189002,4]
[null,null,null,2032,1,1.8361930096366885,4]
[null,null,null,2033,0.6,1.8367016180308893,4]
[null,null,null,2034,0.7,1.8348182132416735,4]
[null,null,null,2035,1.7,1.8256630629677417,4]
[]
[]
[null,null,null,"BVT-deflator"]
[]
[null,null,null,2014,1]
[null,null,null,2015,1.016644601643625]
[null,null,null,2016,1.0317241859566901]
[null,null,null,2017,1.0507965053908916]
[null,null,null,2018,1.0732499774988553]
[null,null,null,2019,1.1002320447802687]
[null,null,null,2020,1.1242051435188896]
[null,null,null,2021,1.1478633602297499]
[null,null,null,2022,1.1707972637549167]
[null,null,null,2023,1.1946265427594653]
[null,null,null,2024,1.2186114409895323]
[null,null,null,2025,1.243102158235083]
[null,null,null,2026,1.2681669159105917]
[null,null,null,2027,1.2938964030619402]
[null,null,null,2028,1.3203840498210293]
[null,null,null,2029,1.3472060917939477]
[null,null,null,2030,1.3742771633298125]
[null,null,null,2031,1.4023914270528122]
[null,null,null,2032,1.4309927271936194]
[null,null,null,2033,1.4602868386436709]
[null,null,null,2034,1.4900786510953457]
[null,null,null,2035,1.5199653690135142]
[]
[]
["Langsigtet valutakurser"]
[]
[null,"DKK/EUR",null,7.5]
[null,"DKK/$",null,5.38]
[]
[]
[]
[null,null,null,null,"Omregningsfaktorer"]
[null,null,null,null,"Fra","Til","Til","Til"]
[null,null,null,null,"GJ","TJ","PJ","GWh"]
[null,null,null,null,1,{"$f":"1/1000","v":1E-3},{"$f":"1/1000000","v":9.9999999999999995E-7},{"$f":"1/3600","v":2.7777777777777778E-4}]
[]
[null,null,null,null,"Fra","Til"]
[null,null,null,null,"GWh","mio. M3"]
[null,null,null,null,1,{"$f":"1/12.1","v":8.2644628099173556E-2}]

{"sheet":"Brændselspriser","index":2,"n_rows":29,"n_cols":13,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Brændselspriser",null,null,"Indholdsfortegnelse"]
[]
["Fremskrivning"]
[]
[null,"Faste 2014 priser"]
[null,null,"Kul","Olie","Fuelolie","Gasolie","Gas","Gas,  \ndec","Halm","Halm, \ndec","Træflis","Træpiller","Træpiller, \nan værk"]
[null,2014,20.769144226882421,106.21615731211116,98.819710089966946,128.40549897854385,65.656292908092539,71.026316233758905,56.511290561048185,52.093327455322289,58.959699332869995,63.537192104220772,67.995333133005445]
[null,2015,21.709297752643199,102.99654157758899,95.572007632061798,125.08386843327206,67.785169775243986,73.155193100910338,57.269216293762213,52.853578208948981,59.714870294247078,64.302700442825838,68.757184021190767]
[null,2016,22.397856950821083,101.8761276392561,94.424148018159499,124.03932087854525,67.695566817574161,73.065590143240513,57.270069895760443,52.854170074741283,59.716034011046432,64.302700442825838,68.757595753915851]
[null,2017,22.821967135431592,103.45773980206582,95.978955553213368,125.69293118240205,67.825343884890657,73.195367210557009,58.036313230612421,53.62018804094437,60.482544371063995,64.302700442825838,68.757950277462285]
[null,2018,23.424965492241402,106.80186389495073,99.296916066156001,129.105185173775,68.889214181782691,74.259237507449058,58.036929621107994,53.620615430348074,61.248893035694707,65.068208781430897,69.523755930435144]
[null,2019,24.206852021250519,111.53943015441274,104.00574201531003,134.0161776413,70.693871760662461,76.063895086328813,58.807755450897822,54.389810781330866,61.256142378872177,65.068208781430897,69.526320808610947]
[null,2020,25.167626722458944,117.53194919653417,109.96952074712347,140.18212289148443,72.522836102959928,77.892859428626281,58.813072942082592,54.393497793708597,62.028900060654713,65.068208781430897,69.528885686786765]
[null,2021,25.310084986925691,118.14471488204866,110.57171084084747,140.90271864824649,72.647788401463757,78.017811727130123,59.582609683100365,55.161799323508916,62.79990032590937,65.833717120035971,70.29633711491897]
[null,2022,25.452543251392441,118.75748056756316,111.17390093457148,141.62331440500859,72.772740699967613,78.142764025633966,60.352146424118146,55.930100853309241,62.805392252558967,65.833717120035971,70.298280204446101]
[null,2023,25.595001515859192,119.3702462530777,111.77609102829551,142.34391016177071,72.897692998471456,78.267716324137808,60.356174826530847,55.932894044504486,63.57639251781363,65.833717120035971,70.300223293973232]
[null,2024,25.737459780325942,119.98301193859223,112.37828112201956,143.06450591853283,73.022645296975313,78.392668622641679,61.125711567548606,56.701195574304791,63.581884444463228,66.599225458641044,71.067674722105423]
[null,2025,25.879918044792689,120.59577762410672,112.98047121574355,143.7851016752949,73.147597595479155,78.517620921145522,61.129739969961307,56.703988765500036,64.352884709717898,66.599225458641044,71.069617811632554]
[null,2026,25.927404132948269,121.61705376663089,113.99117176647722,144.89195590623652,73.522454490990711,78.892477816657077,61.898229326351789,57.471564065589604,65.122457074043666,66.599225458641044,71.071055697882628]
[null,2027,25.974890221103855,122.63832990915508,115.00187231721091,145.99881013717817,73.897311386502238,79.267334712168605,61.901210344137191,57.473631027074084,65.126521099764361,67.364733797246132,71.838001922737803]
[null,2028,26.022376309259435,123.65960605167926,116.01257286794461,147.10566436811982,74.272168282013808,79.642191607680161,62.669699700527659,58.241206327163638,65.896093464090129,67.364733797246132,71.839439808987876]
[null,2029,26.069862397415022,124.68088219420345,117.0232734186783,148.21251859906144,74.647025177525364,80.017048503191717,63.438189056918127,59.008781627253192,66.665665828415911,68.130242135851191,72.606386033843009]
[null,2030,26.117348485570606,125.70215833672762,118.03397396941197,149.31937283000306,75.02188207303692,80.391905398703273,63.441170074703528,59.01084858873768,66.669729854136619,68.130242135851191,72.607823920093082]
[null,2031,26.117348485570606,127.13194493626148,119.45318497715533,150.81762060808504,75.521691267052304,80.891714592718671,64.208853750611453,59.777865250588185,67.438203833132448,68.130242135851191,72.608873188437741]
[null,2032,26.117348485570606,128.56173153579533,120.87239598489869,152.31586838616701,76.021500461067689,81.391523786734041,64.211029087914326,59.779373573833617,67.441169473523232,68.89575047445625,73.375430795387445]
[null,2033,26.117348485570602,129.99151813532919,122.29160699264204,153.81411616424899,76.521309655083087,81.891332980749439,64.978712763822244,60.546390235684115,68.209643452519089,68.89575047445625,73.376480063732089]
[null,2034,26.117348485570602,131.42130473486301,123.71081800038539,155.31236394233093,77.021118849098457,82.391142174764809,64.980888101125103,60.547898558929546,68.212609092909872,68.89575047445625,73.377529332076747]
[null,2035,26.117348485570606,132.8510913343969,125.13002900812877,156.81061172041294,77.520928043113869,82.890951368780236,65.748571777033035,61.314915220780058,68.981083071905715,69.661258813061323,74.144086939026465]
[null,"DKK/GJ"]

{"sheet":"CO2, NOx og SO2 priser","index":3,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["CO2 pris",null,"Indholdsfortegnelse"]
[]
["Fremskrivning"]
[]
[null,null,"Faste 2014 priser",null,null,null,null,"2012-2035"]
[null,2014,38.988247501640117,null,null,null,"SO2",10,"DKK/kg"]
[null,2015,45.076075133514564,null,null,null,"NOx",25,"DKK/kg"]
[null,2016,53.711968354400923]
[null,2017,65.485385872820373]
[null,2018,80.092630971995803]
[null,2019,98.025853496663771]
[null,2020,119.28505344682428]
[null,2021,127.03858192086788]
[null,2022,134.79211039491148]
[null,2023,142.54563886895505]
[null,2024,150.2991673429986]
[null,2025,158.05269581704218]
[null,2026,165.80622429108578]
[null,2027,173.55975276512936]
[null,2028,181.31328123917294]
[null,2029,189.06680971321651]
[null,2030,196.82033818726009]
[null,2031,205.17029192853778]
[null,2032,213.52024566981549]
[null,2033,221.87019941109318]
[null,2034,230.22015315237087]
[null,2035,238.57010689364859]
[null,"DKK/Ton"]

{"sheet":"Elpriser","index":4,"n_rows":32,"n_cols":21,"rows_kept":32,"cut":false,"hidden":false,"merged":[[35,5,35,7]]}
["Elpriser for Danmark og nærmeste områder",null,null,null,null,"Indholdsfortegnelse"]
[]
["Fremskrivning"]
[null,"Elpriserne er et resultat af modelkørsler fra SIVAEL og BID modellerne."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Udgangspunktet er nedenstående simuleringspriser fra SIVAEL og BID"]
[null,"År","DK1","DK2","DK","NO (NSY)","SE3","SE4","DE","NL","UK",null,null,null,null,"DKw","Dke","Norge, Sverige","Tyskland","Holland","UK"]
["Forward",2014,263.625,276.375,268.80658344063147,236.625,261,265.15723323183465,266.4375,323.0625,365.06238845925043,null,null,null,null,339,343,317,378,414,454]
["Forward",2015,248.9070414487916,259.23513445496553,253.10949697645322,226.18523683520897,240.93965541545742,246.21890070961405,257.09574376082952,317.9577204043544,392.09867377010295,null,null,null,null,339,345,327,390,427,468]
["Forward",2016,244.25132552875763,252.82919946101757,247.74441023512961,217.71807141625865,234.65573774012788,238.88708691146306,247.74063017916845,298.77171069142673,389.71171314275881,null,null,null,null,350,356,337,401,440,482]
["Interpolation",2017,292.18849414656825,301.37189959576318,295.92952181555501,275.03855356219401,285.49180330509591,288.66531518359727,294.80547263437631,359.07878301857005,447.28378485706912,null,null,null,null,359,364,346,412,452,495]
["Interpolation",2018,340.12566276437883,349.91459973050877,344.11463339598043,332.35903570812934,336.32786887006392,338.44354345573151,341.87031508958421,419.38585534571337,504.85585657137938,null,null,null,null,395,395,356,423,464,508]
["Interpolation",2019,388.06283138218942,398.45729986525441,392.2997449764058,389.67951785406467,387.16393443503193,388.22177172786576,388.9351575447921,479.69292767285668,562.42792828568963,null,null,null,null,405,408,365,434,476,521]
["BID/SIVAEL priser",2020,436,447,440.48485655683123,447,438,438,436,540,620,null,null,null,null,420,417,373,445,488,534]
[null,2021,437,449,441.8917438921651,446,436,437,438,534,616,null,null,null,null,425,422,378,451,494,541]
[null,2022,438,451,443.29863583214239,444,435,435,441,529,611,null,null,null,null,430,427,383,456,500,548]
[null,2023,439,454,445.11025324274249,442,434,434,443,524,607,null,null,null,null,434,432,387,461,506,554]
[null,2024,440,456,446.51815709893015,440,433,433,445,518,603,null,null,null,null,438,437,392,466,511,560]
[null,2025,441,458,447.92663560765453,439,431,432,447,513,598,null,null,null,null,441,441,396,471,517,566]
[null,2026,442,460,449.33408476104603,437,430,430,449,508,594,null,null,null,null,444,445,400,476,522,572]
[null,2027,443,462,450.74153391443747,435,429,429,451,503,589,null,null,null,null,446,448,404,481,528,578]
[null,2028,444,464,452.14898306782891,434,428,428,453,497,585,null,null,null,null,452,453,408,486,533,584]
[null,2029,445,466,453.55643222122035,432,426,427,455,492,581,null,null,null,null,455,457,412,491,538,589]
[null,2030,446,468,454.96388137461179,430,425,425,458,487,576,null,null,null,null,460,465,416,495,543,594]
[null,2031,446,469,455.37133052800323,429,425,425,459,484,574,null,null,null,null,462,469,420,500,549,601]
[null,2032,447,470,456.37133052800323,428,424,424,460,482,572,null,null,null,null,467,473,424,506,554,607]
[null,2033,448,471,457.37133052800317,427,423,423,461,479,570,null,null,null,null,473,481,429,510,560,613]
[null,2034,448,472,457.77877968139461,427,423,423,462,476,567,null,null,null,null,477,484,433,515,565,618]
[null,2035,449,473,458.77877968139467,426,422,422,463,474,565,null,null,null,null,478,489,436,520,570,624]
[null,"2014 DKK/MWh"]
[null,null,null,null,"Forward priser fra Nasdaq"]
[null,null,null,null,"Interpolerede priser mellem forward og simlueringspriserne"]
[null,null,null,null,"Simulerede elpriser fra Energinet.dk's energimodeller"]

{"sheet":"Elforbrug","index":5,"n_rows":37,"n_cols":34,"rows_kept":37,"cut":false,"hidden":false,"merged":[[4,2,4,4],[4,13,4,14],[4,19,4,20],[4,17,4,18],[4,21,4,22],[4,15,4,16]]}
["Det årlige elforbrug",null,null,"Indholdsfortegnelse"]
[]
["Fremskrivning",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,"Samlet forbrug",null,"Klassisk forbrug"]
[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,"Vestdanmark","Østdanmark","Vestdanmark","Østdanmark"]
[null,null,"Forbrug, ab værk",null,null,"Nettab","Nettab","Total an forbruger",null,null,null,null,null,"Klassisk forbrug",null,"Individuelle varmepumper",null,"Elbiler",null,"Elkedler & store \nvarmepumper",null,"Total",null,null,null,null,null,null,null,2003,20647.712499999969,14171.912599999991,20647.712499999969,14171.912599999991]
[null,null,"øst","vest","Samlet","øst","vest","Samlet",null,null,null,null,null,"vest","øst","vest","øst","vest","øst","vest","øst","vest","øst",null,null,null,null,null,null,2004,20852.91880000001,14256.200700000056,20852.91880000001,14256.200700000056]
[null,2014,13966.36147854969,20672.932556351789,34639.294034901483,786.36376293677495,1340.024729024055,32512.905542940654,null,null,null,null,2014,20270.247770821225,13747.971200993259,207.12686088260713,140.48047910224702,5.8605119495701317,3.9747984542027543,187.44107142857143,73.67,20652.7766436534,13966.096478549709,null,null,null,null,null,null,2005,21008.149400000024,14445.745100000026,21008.149400000024,14445.745100000026]
[null,2015,14055.672455110986,20771.217597685361,34826.890052796349,790.3796491341127,1344.0972856562184,32692.413118006018,null,null,null,null,2015,20305.818852199049,13800.487565070962,228.15683639638638,155.06272396561192,11.511392149616869,7.8235123327833094,222.86274709906337,91.473368027363094,20750.03754212983,14054.84716939672,null,null,null,null,null,null,2006,21397.742300000045,14577.284200000024,21397.742300000045,14577.284200000024]
[null,2016,14143.585417173672,20877.508005480817,35021.093422654492,795.18352307590794,1350.4484171039403,32875.461482474639,null,null,null,null,2016,20372.650776892082,13864.550381259922,249.74436513192271,169.96282765200115,20.173519421917213,13.729032095801006,231.15443133650868,94.21503330882588,20849.907949925288,14142.45727431655,null,null,null,null,null,null,2007,21595.50769999998,14515.893500000046,21595.50769999998,14515.893500000046]
[null,2017,14289.57712342058,21124.963999072861,35414.541122493443,801.35684741872683,1359.3811547428777,33253.803120331839,null,null,null,null,2017,20477.626638115733,13951.895183471917,269.45342391414158,183.58504106526925,32.031874754123301,21.824079860299232,330.97587776508016,127.45171188025448,21020.001457406219,14284.756016277741,null,null,null,null,null,null,2008,21622.135500000088,14476.731799999981,21622.135500000088,14476.731799999981]
[null,2018,14440.684526537076,21395.029559763523,35835.714086300599,807.81973950887732,1369.7930229396698,33658.101323852054,null,null,null,null,2018,20592.944247305866,14036.112236748699,298.03945506568198,203.14313446600175,47.281076849146849,32.226693442138021,430.79732419365155,160.68839045168301,21212.704531985775,14432.170455108522,null,null,null,null,null,null,2009,20555.025700000046,14050.927199999947,20555.025700000046,14050.927199999947]
[null,2019,14600.231442635008,21673.450343677148,36273.681786312154,814.7603398809988,1380.7514945248804,34078.169951906268,null,null,null,null,2019,20714.70795093794,14127.393779549082,324.96585703489404,221.62613337895147,66.099036907512499,45.079424969594868,530.618770622223,193.92506902311163,21413.762829788284,14588.02440692074,null,null,null,null,null,null,2010,21120.620499999965,14376.106900000032,21120.620499999965,14376.106900000032]
[null,2020,14760.142034507151,21976.705935354326,36736.847969861476,821.062418491485,1391.5486315399976,34524.236919829993,null,null,null,null,2020,20829.897510859621,14204.756581851478,352.21936670642827,240.19275010212098,88.697918831047858,60.486728062631727,657.74113895726111,238.80597449093759,21639.655935354356,14744.242034507168,null,null,null,null,null,null,2011,20707.453900000048,13888.455699999908,20707.453900000048,13888.455699999908]
[null,2021,14935.636626897651,22245.950102611019,37181.586729508672,829.41549735417175,1406.1067428020506,34946.064489352444,null,null,null,null,2021,21004.165075825244,14319.509929641656,375.99007804642457,256.32981061595387,113.1907718168722,77.167379666093311,700.53084358916999,264.2561736406355,21892.136769277709,14917.263293564338,null,null,null,null,null,null,2012,20442.01549999995,13698.185700000067,20442.01549999995,13698.185700000067]
[null,2022,15137.110995331643,22552.451452755489,37689.562448087134,839.23912957781067,1423.1022398605055,35427.221078648821,null,null,null,null,2022,21215.323481072748,14459.995497898681,398.24141196755761,271.43441999671631,139.56934482746829,95.128037979264008,743.32054822107852,289.70637279033343,22181.874786088851,15116.264328664995,null,null,null,null,null,null,2013,20047.506099999981,13478.216099999998,20047.506099999981,13478.216099999998]
[null,2023,15289.459236462371,22856.774330372871,38146.233566835246,846.28203761447367,1436.4552200246653,35863.496309196111,null,null,null,null,2023,21369.603432295218,14550.850249511401,419.75525526283883,285.81699609570092,167.88538996185369,114.31541891525774,834.26025285298726,315.15657194003131,22415.934330372897,15266.139236462392,null,null,null,null,null,null,2014,{"$f":"V7","v":20652.7766436534},{"$f":"W7","v":13966.096478549709},{"$f":"N7","v":20270.247770821225},{"$f":"O7","v":13747.971200993259}]
[null,2024,15457.560125048094,23174.264866859234,38631.824991907328,852.7166049410389,1447.1696358157678,36331.938751150519,null,null,null,null,2024,21481.730079844445,14629.295450721591,441.27554293425266,300.51351863971979,198.01595326233101,134.85105126373949,973.34995748489598,364.45677108972927,22609.661533525923,15405.266791714779,null,null,null,null,null,null,2015,20750.03754212983,14054.84716939672,20305.818852199049,13800.487565070962]
[null,2025,15612.362774100742,23469.441904362277,39081.804678463021,858.39844172800076,1456.4242899911405,36766.981946743879,null,null,null,null,2025,21567.841522508978,14691.852789000932,464.63104402842043,316.50320190554072,230.01300904143184,156.68314628819391,1112.4396621168046,413.75697023942723,22781.075237695633,15531.096107434094,null,null,null,null,null,null,2016,20849.907949925288,14142.45727431655,20372.650776892082,13864.550381259922]
[null,2026,15793.053716782451,23767.75057068959,39560.804287472041,864.16603849961029,1466.2100347277446,37230.42821424469,null,null,null,null,2026,21656.993821270502,14752.582670006335,491.16099597647383,334.5752073082736,263.91285644853588,179.77546951186852,1246.5428969941077,484.78036995599314,22955.620570689618,15656.313716782472,null,null,null,null,null,null,2017,21020.001457406219,14284.756016277741,20477.626638115733,13951.895183471917]
[null,2027,15989.153925873279,24023.02788789833,40012.181813771611,869.3058578981545,1474.9306444752801,37667.94531139818,null,null,null,null,2027,21725.739480565913,14799.411700403138,519.93464067264961,354.1755994772372,299.69430145505265,204.14952298703159,1356.5711318714107,579.65376967255906,23113.884554565026,15770.440592539964,null,null,null,null,null,null,2018,21212.704531985775,14432.170455108522,20592.944247305866,14036.112236748699]
[null,2028,16172.585791289748,24179.457902735117,40352.043694024862,873.72860123965984,1482.4346082732554,37995.880484511945,null,null,null,null,2028,21771.679238985449,14830.705521213053,551.03486050281799,375.36083727553716,337.35776983150015,229.80559674538461,1394.3743667487136,674.52716938912511,23253.551236068481,15871.8991246231,null,null,null,null,null,null,2019,21413.762829788284,14588.02440692074,20714.70795093794,14127.393779549082]
[null,2029,16357.895779373323,24338.645027422222,40696.540806795543,878.25765341137594,1490.1189437436769,38328.16420964049,null,null,null,null,2029,21809.112958060625,14856.205091460886,591.51598686894715,402.93627864195389,376.90348086666216,256.7438401648115,1432.1776016260164,769.40056910569115,23395.97502742225,15975.235779373343,null,null,null,null,null,null,2020,21639.655935354356,14744.242034507168,20829.897510859621,14204.756581851478]
[null,2030,16495.77599782059,24544.911690409106,41040.687688229693,884.60200164141497,1500.8832490094137,38655.202437578868,null,null,null,null,2030,21885.903665667571,14908.514348766355,637.83712011697833,434.48988914069253,418.3317347879285,284.96445775797116,1469.9808365033193,792.72396882225701,23585.478357075797,16110.642664487275,null,null,null,null,null,null,2021,21892.136769277709,14917.263293564338,21004.165075825244,14319.509929641656]
[null,2031,16609.296031323582,24714.485118083663,41323.781149407245,889.62766391517107,1509.4101710691175,38924.743314422958,null,null,null,null,2031,21903.75593862234,14920.675183958263,697.13196345236463,474.88109419110077,471.52471283900007,321.19911768531239,1505.2908365033193,814.98396882225711,23738.288451417025,16221.689364656933,null,null,null,null,null,null,2022,22181.874786088851,15116.264328664995,21215.323481072748,14459.995497898681]
[null,2032,16736.310997639925,24903.869292330161,41640.180289970085,895.41719031043431,1519.2331232783945,39225.529976381251,null,null,null,null,2032,21922.767300757208,14933.625582055007,768.31471025263284,523.37025042005519,531.48144481702673,362.04119634262446,1540.6008365033192,837.2439688222571,23910.909292330187,16346.230997639943,null,null,null,null,null,null,2023,22415.934330372897,15266.139236462392,21369.603432295218,14550.850249511401]
[null,2033,16863.322516265973,25093.248405319999,41956.570921585968,901.20652155341668,1529.055744377416,39526.308655655135,null,null,null,null,2033,21904.192627040527,14920.972652851848,869.45463248817055,592.26601113049753,599.06197595467972,408.07655012805918,1575.9108365033192,859.50396882225709,24083.525071986696,16470.769182932661,null,null,null,null,null,null,2024,22609.661533525923,15405.266791714779,21481.730079844445,14629.295450721591]
[null,2034,17010.767926731947,25312.624751961775,42323.392678693723,908.15248818356667,1540.8408013228291,39874.399389187325,null,null,null,null,2034,21877.466903652905,14902.767289404574,1000.149634589744,681.29447181955379,675.23571054917113,459.96553001891789,1611.2208365033193,881.76396882225708,24286.138085295141,16615.741260065301,null,null,null,null,null,null,2025,22781.075237695633,15531.096107434094,21567.841522508978,14691.852789000932]
[null,2035,17249.676592789136,25666.270413036167,42915.947005825306,920.27562022454185,1561.4098321096317,40434.261553491131,null,null,null,null,2035,21916.136166615204,14929.108502933444,1190.0330924019122,810.64166710246457,761.09531751575753,518.45245393098787,1646.5308365033193,904.02396882225707,24623.020413036193,16852.176592789154,null,null,null,null,null,null,2026,22955.620570689618,15656.313716782472,21656.993821270502,14752.582670006335]
[null,"GWh/år",null,null,null,null,null,null,null,null,null,null,"GWh/år","ab værk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,23113.884554565026,15770.440592539964,21725.739480565913,14799.411700403138]
[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,2028,23253.551236068481,15871.8991246231,21771.679238985449,14830.705521213053]
[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,2029,23395.97502742225,15975.235779373343,21809.112958060625,14856.205091460886]
[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,2030,23585.478357075797,16110.642664487275,21885.903665667571,14908.514348766355]
[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,2031,23738.288451417025,16221.689364656933,21903.75593862234,14920.675183958263]
[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,2032,23910.909292330187,16346.230997639943,21922.767300757208,14933.625582055007]
[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,2033,24083.525071986696,16470.769182932661,21904.192627040527,14920.972652851848]
[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,2034,24286.138085295141,16615.741260065301,21877.466903652905,14902.767289404574]
[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,2035,24623.020413036193,16852.176592789154,21916.136166615204,14929.108502933444]

{"sheet":"Effektforbrug","index":6,"n_rows":60,"n_cols":71,"rows_kept":60,"cut":false,"hidden":false,"merged":[[56,68,57,68],[56,69,57,69],[56,70,57,70],[53,68,54,68],[56,65,57,65],[56,66,57,66],[56,67,57,67],[53,67,54,67],[46,61,48,61],[56,62,57,62],[53,60,54,60],[53,61,54,61],[53,62,54,62],[46,62,48,62],[56,64,57,64],[56,57,57,57],[56,40,57,40],[56,41,57,41],[56,54,57,54],[56,55,57,55],[56,56,57,56],[56,58,57,58],[56,63,57,63],[56,59,57,59],[56,60,57,60],[56,61,57,61],[53,64,54,64],[49,70,50,70],[53,41,54,41],[53,54,54,54],[53,55,54,55],[53,56,54,56],[53,57,54,57],[53,58,54,58],[53,59,54,59],[53,65,54,65],[53,66,54,66],[49,67,50,67],[53,69,54,69],[53,70,54,70],[49,62,50,62],[53,63,54,63],[46,70,48,70],[49,41,50,41],[49,54,50,54],[49,55,50,55],[49,56,50,56],[49,57,50,57],[49,58,50,58],[49,59,50,59],[49,68,50,68],[49,69,50,69],[49,61,50,61],[46,69,48,69],[46,66,48,66],[46,67,48,67],[46,64,48,64],[46,65,48,65],[5,3,5,4],[5,5,5,6],[5,7,5,8],[46,40,48,40],[49,60,50,60],[46,41,48,41],[46,54,48,54],[46,55,48,55],[46,56,48,56],[34,2,34,6],[34,7,34,11],[46,57,48,57],[46,58,48,58],[46,59,48,59],[46,60,48,60],[46,68,48,68],[49,63,50,63],[49,64,50,64],[49,65,50,65],[49,66,50,66],[46,63,48,63]]}
["Det maksimale timeforbrug for fremskrivningsårene",null,null,null,null,null,"Indholdsfortegnelse"]
[]
["Fremskrivning"]
[]
[]
[null,null," ","Østdanmark",null,"Vestdanmark",null,"Danmark"]
[null,null,null,"2-års-vinter","10-års-vinter","2-års-vinter","10-års-vinter","2-års-vinter","10-års-vinter"]
[null,null,2014,2567.2227750233883,2670.0403858468189,3622.1372810660437,3780.7088787122216,6189.360056089432,6450.749264559041]
[null,null,2015,2579.8026296360181,2683.1240652962956,3632.3983049688372,3791.4191144552888,6212.2009346048553,6474.5431797515848]
[null,null,2016,2594.6704373021557,2698.5873306209141,3648.4202698856443,3808.1424963469763,6243.0907071878,6506.7298269678904]
[null,null,2017,2613.7064940025957,2718.3857839035595,3670.9979183413593,3831.7085595172393,6284.7044123439555,6550.0943434207984]
[null,null,2018,2633.368213329245,2738.8349576831361,3697.1247606183106,3858.9791947539334,6330.4929739475556,6597.8141524370694]
[null,null,2019,2654.2501837551363,2760.5532537794616,3724.2559990094601,3887.2981970214805,6378.5061827645968,6647.8514508009421]
[null,null,2020,2672.693014060078,2779.7347218712071,3750.4494954320598,3914.6384044197748,6423.1425094921378,6694.3731262909823]
[null,null,2021,2697.6566151921543,2805.6981185219743,3786.5599856425511,3952.3297563370811,6484.2166008347049,6758.0278748590554]
[null,null,2022,2727.2446865035572,2836.4711959928381,3829.0100868879586,3996.6382577071645,6556.2547733915162,6833.1094537000026]
[null,null,2023,2747.5825925246095,2857.6236378331346,3861.355200935388,4030.3993910858762,6608.9377934599979,6888.0230289190113]
[null,null,2024,2765.7471364207577,2876.5156741087017,3886.3259420379668,4056.4633128174009,6652.0730784587249,6932.9789869261022]
[null,null,2025,2781.2740102172716,2892.6644012491661,3907.1024476984912,4078.1493819318885,6688.3764579157632,6970.8137831810545]
[null,null,2026,2796.9062241821257,2908.9226874456103,3929.0624060559412,4101.0707134816757,6725.9686302380669,7009.9934009272856]
[null,null,2027,2810.3108294599401,2922.8641489332185,3947.893044784445,4120.725728603501,6758.2038742443856,7043.5898775367195]
[null,null,2028,2821.1961920179874,2934.1854716977791,3963.1846796749292,4136.6868077438985,6784.3808716929161,7070.8722794416772]
[null,null,2029,2832.2509528388482,2945.6829771479274,3978.7142833397374,4152.8962735654541,6810.9652361785857,7098.579250713381]
[null,null,2030,2849.0555703651407,2963.1606218231154,4002.3212210339075,4177.5366866735085,6851.3767913990487,7140.6973084966239]
[null,null,2031,2860.4432392973913,2975.0043683984341,4018.3184902692747,4194.2342917448168,6878.761729566666,7169.2386601432509]
[null,null,2032,2873.6865112028349,2988.7780350908242,4036.9224896908399,4213.6527456395215,6910.6090008936753,7202.4307807303458]
[null,null,2033,2886.2092308216438,3001.8022912824399,4054.5142653644166,4232.0146621878166,6940.7234961860604,7233.8169534702565]
[null,null,2034,2901.6973446442594,3017.9107061069385,4076.2717934627876,4254.7247013932138,6977.969138107047,7272.6354075001527]
[null,null,2035,2933.1762163870094,3050.6503108158709,4120.4929584343326,4300.8818009346514,7053.6691748213416,7351.5321117505227]
[null,null,"MWh/h"]
[]
[]
["Historiske værdier"]
[]
[null,null,"Østdanmark",null,null,null,null,"Vestdanmark"]
[null,"År","Dato","Tid","Årsforbrug","Maks. effekt","Benyttelsestid","Dato","Tid","Årsforbrug","Maks. effekt","Benyttelsestid"]
[null,null,null,null,"GWh","MWh/h","Timer",null,null,"GWh","MWh/h","Timer"]
[null,2000,"24.01","17-18",14217,2660,5345,"24.01","8-9",20604,3633,5671]
[null,2001,"05.02","17-18",14557,2660,5473,"05.02","10-11",20615,3685,5595]
[null,2002,"03.01","17-18",14330,2683,5342,"10.12","17-18",20529,3656,5615]
[null,2003,"07.01","17-18",14172,2665,5318,"09.01","17-18",20648,3745,5513]
[null,2004,"06.01","17-18",14256,2628,5424,"27.01","8-9",20853,3618,5764]
[null,2005,"25.01","17-18",14446,2619,5516,"29.11","17-18",21008,3698,5682]
[null,2006,"24.01","17-18",14576,2688,5423,"04.01","17-18",21398,3754,5700]
[null,2007,"25.01","17-18",14516,2669,5438,"24.01","17-18",21596,3767,5733]
[null,2008,"03.01","17-18",14483,2660,5445,"03.01","17-18",21620,3748,5769]
[null,2009,"05.01","17-18",13871,2614,5306,"06.01","17-18",20319,3677,5525,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,"Ultimo år",2008,null,null,null,null,null,null,null,null,null,null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,2010,"31.12","17-18",14398,2615,{"$f":"E48*1000/F48","v":5505.9273422562137},"01.12","17-18",21121,3744,5641]
[null,2011,"05.01","17-18",{"$f":"13870482.3999999/1000","v":13870.482399999899},2555,{"$f":"E49*1000/F49","v":5428.7602348336204},"05.01","17-18",{"$f":"20699681.1000001/1000","v":20699.6811000001},3663,{"$f":"J49*1000/K49","v":5651.0185913186178}]
[null,2012,"06.02","17-18",13648,2559,{"$f":"E50*1000/F50","v":5333.333333333333},"07.02","8-9",20438,3676,{"$f":"J50*1000/K50","v":5559.8476605005444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land- og kystnære ",580,null,null,null,null,null,null,null,null,null,null,null,null,584,595,600,600,600,600,605,620,640,660,680,700,720,740,760,780,800]
[null,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"møller"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Havmøller",166,null,null,null,null,null,null,null,null,null,null,null,null,166,366,366,366,366,366,666,966,966,966,966,966,966,966,966,966,966]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum Øst",{"$f":"+SUM(AP50:AP52)","v":746},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BC50:BC52)","v":750},961,966,966,966,966,1271,1586,1606,1626,1646,1666,1686,1706,1726,1746,1766]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land- og kystnære ",2260,null,null,null,null,null,null,null,null,null,null,null,null,2360,2360,2400,2400,2400,2400,2400,2580,2560,2640,2720,2800,2880,2960,3040,3120,3200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"møller"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Havmøller",160,null,null,null,null,null,null,null,null,null,null,null,null,369,369,369,769,769,769,769,769,769,769,969,1169,1369,1369,1369,1569,1769]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum Vest",{"$f":"+SUM(AP54:AP56)","v":2420},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BC54:BC56)","v":2729},2729,2769,3169,3169,3169,3169,3349,3329,3409,3689,3969,4249,4329,4409,4689,4969]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum DK",{"$f":"+AP57+AP53","v":3166},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC57+BC53","v":3479},3690,3735,4135,4135,4135,4440,4935,4935,5035,5335,5635,5935,6035,6135,6435,6735]

{"sheet":"Individ. VP & Elbiler","index":7,"n_rows":87,"n_cols":26,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
["Individuelle varmepumper og elbiler",null,null,null,"Indholdsfortegnelse"]
[]
["Fremskrivning"]
[]
[null,"År",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"VP, individuel\nGWh",291.75457986388409,326.105259367808,359.51627686772554,393.74823895916001,425.01906479353568,470.1860132677171,512.7876663484974,555.77391228891145,593.21317235785637,628.25844302777068,661.93330664874725,695.91036894269791]
[]
[]
[null,"År",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"VP, individuel\nGWh",732.82254691329058,774.66595622898512,820.04814896283926,869.09984836696503,932.94724407333331,1006.0055798840928,1099.5262317439467,1211.79665034143,1371.3159428205722,1577.449918455344,1876.936749908009]
[]
[]
[]
[null,"År",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Elbiler, GWh",4.1712869427208368,9.2269238340162989,18.138982432262406,31.80567354059189,50.525086131097581,74.590463272071361,104.30256025342069,139.95820224645271,178.58518283248489,220.18207208158071,264.74696843492387,312.27961145324645]
[]
[]
[null,"År",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"Elbiler, GWh",362.77971796181026,416.24702893065358,472.68202181139088,532.08536813520686,594.45741376742205,659.79863223085283,743.6953372708731,838.25992910655657,944.84888304442222,1064.9911570290633,1200.4101236755951]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Transformeret tabel"]
[]
[null,"År","VP, individuel","Elbiler"]
[null,null,"GWh","GWh"]
[null,2013,291.75457986388409,4.1712869427208368]
[null,2014,326.105259367808,9.2269238340162989]
[null,2015,359.51627686772554,18.138982432262406]
[null,2016,393.74823895916001,31.80567354059189]
[null,2017,425.01906479353568,50.525086131097581]
[null,2018,470.1860132677171,74.590463272071361]
[null,2019,512.7876663484974,104.30256025342069]
[null,2020,555.77391228891145,139.95820224645271]
[null,2021,593.21317235785637,178.58518283248489]
[null,2022,628.25844302777068,220.18207208158071]
[null,2023,661.93330664874725,264.74696843492387]
[null,2024,695.91036894269791,312.27961145324645]
[null,2025,732.82254691329058,362.77971796181026]
[null,2026,774.66595622898512,416.24702893065358]
[null,2027,820.04814896283926,472.68202181139088]
[null,2028,869.09984836696503,532.08536813520686]
[null,2029,932.94724407333331,594.45741376742205]
[null,2030,1006.0055798840928,659.79863223085283]
[null,2031,1099.5262317439467,743.6953372708731]
[null,2032,1211.79665034143,838.25992910655657]
[null,2033,1371.3159428205722,944.84888304442222]
[null,2034,1577.449918455344,1064.9911570290633]
[null,2035,1876.936749908009,1200.4101236755951]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Forudsætninger"]
[]
["Gennemsnitlig MWh per elbil, årligt"]
[3,"MWh"]
[]
[]
[null,"Manglende gennembrud"]
[null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"Biler",454.55541448657135,1109.6669109808331,2072.6453664656829,3557.9884661733677,5538.6683369457578,8014.7811134676758,10985.81532840271,14452.226642893465,18413.964642119245,23366.1416403285,29308.554390199326,36240.871600719373,44162.978770439804,53074.762271951062,63471.183849226203,75352.234982012946,88717.987904871552,103370.46846609037,119210.76385116448,{"$f":"+U74*(1+AVERAGE(Q76:U76))","v":140164.29073711744},{"$f":"+V74*(1+AVERAGE(Q76:U76))","v":164800.79284088302},{"$f":"+W74*(1+AVERAGE(Q76:U76))","v":193767.6221108397},{"$f":"+X74*(1+AVERAGE(Q76:U76))","v":227825.91473780194},{"$f":"+Y74*(1+AVERAGE(Q76:U76))","v":267870.590869023}]
[null,"GWh",{"$f":"+C74*$A$69/1000","v":1.363666243459714},3.3290007329424993,6.2179360993970487,10.673965398520103,16.616005010837274,24.044343340403028,{"$f":"+I74*$A$69/1000","v":32.957445985208132},43.356679928680393,55.241893926357733,70.098424920985508,87.925663170597986,108.72261480215812,132.48893631131941,159.22428681585319,190.41355154767859,226.05670494603885,266.15396371461463,310.11140539827113,357.63229155349342,420.49287221135233,494.40237852264903,581.3028663325191,683.4777442134058,803.61177260706904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q74/P74-1","v":0.19588258396720959},{"$f":"+R74/Q74-1","v":0.18718811297123117},{"$f":"+S74/R74-1","v":0.17737699387482131},{"$f":"+T74/S74-1","v":0.16515794493592484},{"$f":"+U74/T74-1","v":0.15323811162053835}]
[null,"Moderat udvikling"]
[null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"Biler",454.55541448657135,1390.4289809069455,3075.6412780054329,6046.3274774208021,10601.891180197297,16841.695377032527,24863.487757357121,34767.520084473566,46652.734082150906,59528.394277494968,73394.024027193562,88248.989478307951,104093.20381774881,120926.57265393675,138749.0096435512,157560.67393713028,177361.78937840229,198152.47125580738,219932.87741028427,{"$f":"+U79*(1+AVERAGE(Q81:U81))","v":247898.44575695769},{"$f":"+V79*(1+AVERAGE(Q81:U81))","v":279419.97636885219},{"$f":"+W79*(1+AVERAGE(Q81:U81))","v":314949.62768147408},{"$f":"+X79*(1+AVERAGE(Q81:U81))","v":354997.05234302109},{"$f":"+Y79*(1+AVERAGE(Q81:U81))","v":400136.70789186505}]
[null,"GWh",{"$f":"+C79*$A$69/1000","v":1.363666243459714},4.1712869427208368,9.2269238340162989,18.138982432262406,31.80567354059189,50.525086131097581,74.590463272071361,104.30256025342069,139.95820224645271,178.58518283248489,220.18207208158071,264.74696843492387,312.27961145324645,362.77971796181026,416.24702893065358,472.68202181139088,532.08536813520686,594.45741376742205,659.79863223085283,743.6953372708731,838.25992910655657,944.84888304442222,1064.9911570290633,1200.4101236755951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q79/P79-1","v":0.14738230480258507},{"$f":"+R79/Q79-1","v":0.13558053020995686},{"$f":"+S79/R79-1","v":0.1256729547194817},{"$f":"+T79/S79-1","v":0.11722187710368703},{"$f":"+U79/T79-1","v":0.1099174086320589}]
[]
[null,"Elbiler til alle"]
[null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"Biler",454.55541448657135,1577.6036941910204,3888.7519873546598,7849.6669199084863,14782.04646761185,24934.108851351713,38798.935187715208,56626.19337652481,78415.752372266594,103176.63736331287,130907.89686271005,160617.82776493882,192306.25644382054,225972.99411619641,261122.80040126934,297756.04139402864,335873.18861847726,375276.48093851167,415867.23786276404,{"$f":"+U85*(1+AVERAGE(Q87:U87))","v":469874.49243756034},{"$f":"+V85*(1+AVERAGE(Q87:U87))","v":530895.48428509024},{"$f":"+W85*(1+AVERAGE(Q87:U87))","v":599841.06345537445},{"$f":"+X85*(1+AVERAGE(Q87:U87))","v":677740.36897638673},{"$f":"+Y85*(1+AVERAGE(Q87:U87))","v":765756.19063869095}]
[null,"GWh",{"$f":"+C85*$A$69/1000","v":1.363666243459714},4.7328110825730612,11.66625596206398,23.549000759725459,44.346139402835547,74.802326554055142,116.39680556314562,169.87858012957443,235.24725711679977,309.52991208993859,392.72369058813013,481.85348329481644,576.91876933146159,677.91898234858922,783.36840120380805,893.26812418208601,1007.6195658554318,1125.829442815535,1247.6017135882923,1409.623477312681,1592.6864528552708,1799.5231903661233,2033.2211069291602,2297.2685719160727]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q85/P85-1","v":0.15554870360747053},{"$f":"+R85/Q85-1","v":0.14029123820847778},{"$f":"+S85/R85-1","v":0.12801468962978046},{"$f":"+T85/S85-1","v":0.11731598012365652},{"$f":"+U85/T85-1","v":0.10816227231384401}]

{"sheet":"Store varmepumper","index":8,"n_rows":63,"n_cols":11,"rows_kept":63,"cut":false,"hidden":false,"merged":[[6,3,6,4],[6,5,6,6],[6,7,6,8]]}
["Store varmepumper",null,"Indholdsfortegnelse"]
[]
["Fremskrivning"]
[]
[null,null,"Elforbrug","benyttelsestid","central",4500]
[null,null,null,null,"decentral",4500]
[null,null,"År","Store varmepumper,\n decentrale områder",null,"Store varmepumper, \nCentrale områder",null,"Store varmepumper",null,"Store varmepumper, \ndecentrale område","Store varmepumper, \ncentrale område"]
[null,null,null,"Østdanmark, Mw el","Vestdanmark, MW el","Østdanmark, MW el","Vestdanmark, MW el","Østdanmark\nGWh*","Vestdanmark\nGWh*","MW el","MW el"]
[null,null,2013,0.5,3.5,0,0,2.25,15.75,4,0]
[null,null,2014,0.5,4.2174603174603176,0,0,2.25,18.978571428571431,4.7174603174603176,0]
[null,null,2015,1.5571428571428572,5.3603174603174608,0,0,7.0071428571428571,24.121428571428574,6.9174603174603178,0]
[null,null,2016,2.1285714285714286,7.0746031746031752,0,0,9.5785714285714274,31.835714285714289,9.2031746031746042,0]
[null,null,2017,9.0964285714285715,27.805952380952384,0,0,40.933928571428574,125.12678571428572,36.902380952380952,0]
[null,null,2018,16.064285714285713,48.537301587301592,0,0,72.289285714285697,218.41785714285717,64.601587301587301,0]
[null,null,2019,23.032142857142858,69.268650793650792,0,0,103.64464285714287,311.7089285714286,92.300793650793651,0]
[null,null,2020,30,90,0,0,135,405,120,0]
[null,null,2021,34.666666666666664,97.333333333333329,0,0,156,438,132,0]
[null,null,2022,39.333333333333336,104.66666666666667,0,0,177.00000000000003,471,144,0]
[null,null,2023,44,112,0,10,198,549,156,10]
[null,null,2024,48.666666666666671,119.33333333333333,5,30,241.50000000000003,672,168,35]
[null,null,2025,53.333333333333329,126.66666666666666,10,50,285,794.99999999999989,180,60]
[null,null,2026,58,134,20,70,351,918,192,90]
[null,null,2027,62.666666666666664,141.33333333333334,35,85,439.5,1018.5,204,120]
[null,null,2028,67.333333333333343,148.66666666666666,50,85,528,1051.5,216,135]
[null,null,2029,72,156,65,85,616.5,1084.5,228,150]
[null,null,2030,76.666666666666657,163.33333333333331,65,85,637.5,1117.5,239.99999999999997,150]
[null,null,2031,81.333333333333329,170.66666666666666,65,85,658.5,1150.5,252,150]
[null,null,2032,86,178,65,85,679.5,1183.5,264,150]
[null,null,2033,90.666666666666671,185.33333333333334,65,85,700.5,1216.5,276,150]
[null,null,2034,95.333333333333329,192.66666666666669,65,85,721.5,1249.5,288,150]
[null,null,2035,100,200,65,85,742.5,1282.5,300,150]
[null,null,"* Estimeret ud fra SIVAEL kørsler"]
[]
[]
[]
[]
[]
["Decentrale eldrevne varmepumper"]
["Ejer","Idriftsættelsesår","Systemløsning","Varmekilde","Varmeydelse","COP VP","Elforbrug, MWh/h","Landsdel"]
["Eksisterende varmepumper"]
["Vejen Varmeværk",2003,null,null,0.7,4.2,{"$f":"E41/F41","v":0.16666666666666666},"Vestdanmark"]
["Frederikshavn forsyning",2009,null,null,1,3,{"$f":"E42/F42","v":0.33333333333333331},"Vestdanmark"]
["Bjerringbro Varmeværk",2010,null,null,0.8,5.0999999999999996,{"$f":"E43/F43","v":0.15686274509803924},"Vestdanmark"]
["Brande Varmeværk",2010,null,null,0.65,4.2,0.15476190476190477,"Vestdanmark"]
["Bjerringbro Varmeværk",2011,null,null,0.5,5.2,9.6153846153846145E-2,"Vestdanmark"]
["Hanstholm Varmeværk",2011,null,null,0.3,5.8,5.1724137931034482E-2,"Vestdanmark"]
["Vinderup",2011,null,null,0.67,5.2,0.12884615384615386,"Vestdanmark"]
["Bjerringbro Varmeværk",2012,null,null,3.7,4.8,0.77083333333333337,"Vestdanmark"]
["Brædstrup Fjernvarme",2012,null,null,1.2,3.2,0.37499999999999994,"Vestdanmark"]
["Hundested",2012,null,null,0.8,4.8,0.16666666666666669,"Østdanmark"]
["Lading Fajstrup",2012,null,null,0.13,4.3,3.0232558139534887E-2,"Vestdanmark"]
["Marstal",2012,null,null,1.5,3.1,0.48387096774193544,"Vestdanmark"]
["Skjern Papirfabrik",2012,null,null,5.3,6.7,0.79104477611940294,"Vestdanmark"]
["Vejen Varmeværk",2013,null,null,1,4.0999999999999996,0.24390243902439027,"Vestdanmark"]
["SUM",null,null,null,{"$f":"SUM(E41:E54)","v":18.25},null,{"$f":"SUM(G41:G54)","v":3.9498995288162422}]
["Projekterede varmepumper, forventes installeret i 2014-2017"]
["Ans",null,null,null,1.5,3.5,{"$f":"E57/F57","v":0.42857142857142855},"Vestdanmark"]
["Broager",null,null,null,4,3.5,1.1428571428571428,"Vestdanmark"]
["Horsens",null,null,null,6,3.5,1.7142857142857142,"Vestdanmark"]
["Løgumkloster",null,null,null,1.3,4.5,0.28888888888888892,"Vestdanmark"]
["Præstø",null,null,null,3.7,3.5,1.0571428571428572,"Østdanmark"]
["Rye Kraftvarmeværk",null,null,null,2,3.5,0.5714285714285714,"Østdanmark"]
["SUM",null,null,null,{"$f":"SUM(E49:E62)","v":46.68},null,{"$f":"SUM(G49:G62)","v":11.243791539682775}]

{"sheet":"Elkedler","index":9,"n_rows":47,"n_cols":13,"rows_kept":47,"cut":false,"hidden":false,"merged":[[9,1,10,2],[21,8,21,9],[11,1,12,1]]}
["Elkedler/elpatroner",null,null,null,null,null,"Indholdsfortegnelse"]
[]
[null,"Primo året"]
[null,"År","2010*","2011*","2012*","2013*","2014*",2015,2016,2017,2018,2019,"2020-2035"]
[null,"MW. installeret",85,160,223,354,{"$f":"F11+F13","v":446.9},{"$f":"G5+H11","v":526.9},527,527,527,527,550]
[null,"* indikerer historiske værdier"]
[]
[]
[null,null,null,null,null,"Primo 2014",null,"Kommer i 2014"]
[null,"Vest"]
[null,null,null,null,null,312.39999999999998,null,80]
[null,"Øst"]
[null,null,null,null,null,134.5]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"År","Elkedler"]
[null,null,null,null,null,null,null,null,"GWh*","MW"]
[null,null,null,null,null,null,null,2013,177,354]
[null,null,null,null,null,null,null,2014,223.45,446.9]
[null,null,null,null,null,null,null,2015,263.45,526.9]
[null,null,null,null,null,null,null,2016,263.5,527]
[null,null,null,null,null,null,null,2017,263.5,527]
[null,null,null,null,null,null,null,2018,263.5,527]
[null,null,null,null,null,null,null,2019,263.5,527]
[null,null,null,null,null,null,null,2020,300,550]
[null,null,null,null,null,null,null,2021,310,550]
[null,null,null,null,null,null,null,2022,320,550]
[null,null,null,null,null,null,null,2023,330,550]
[null,null,null,null,null,null,null,2024,340,550]
[null,null,null,null,null,null,null,2025,350,550]
[null,null,null,null,null,null,null,2026,353.33333333333331,550]
[null,null,null,null,null,null,null,2027,356.66666666666669,550]
[null,null,null,null,null,null,null,2028,360,550]
[null,null,null,null,null,null,null,2029,363.33333333333337,550]
[null,null,null,null,null,null,null,2030,366.66666666666669,550]
[null,null,null,null,null,null,null,2031,366.66666666666669,550]
[null,null,null,null,null,null,null,2032,366.66666666666669,550]
[null,null,null,null,null,null,null,2033,366.66666666666669,550]
[null,null,null,null,null,null,null,2034,366.66666666666669,550]
[null,null,null,null,null,null,null,2035,366.66666666666669,550]
[null,null,null,null,null,null,null,"* Estimeret ud fra SIVAEL kørsler"]

{"sheet":"Vindkapacitet","index":10,"n_rows":65,"n_cols":14,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
["Vindkapacitet på land og hav",null,null,null,"Indholdsfortegnelse"]
[]
[]
[]
[null,"Primo år",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Havmøller"]
[null,"Rødsand 1",165.6,165.6,165.6,165.6,165.6,165.6,165.6,165.6,165.6,165.6,165.6]
[null,"Rødsand 2",207,207,207,207,207,207,207,207,207,207,207]
[null,"Horns Rev 1",160,160,160,160,160,160,160,160,160,160,160]
[null,"Horns Rev 2",209.3,209.3,209.3,209.3,209.3,209.3,209.3,209.3,209.3,209.3,209.3]
[null,"Horns Rev 3, 4 og 5",0,0,0,0,200,400,400,400,400,400,600]
[null,"Anholt",399.6,399.6,399.6,399.6,399.6,399.6,399.6,399.6,399.6,399.6,399.6]
[null,"Kriegers Flak",0,0,0,0,0,0,200,400,600,600,600]
[null,"Store Middelgrund",0,0,0,0,0,0,0,0,0,0,0]
[null,"Ringkøbing",0,0,0,0,0,0,0,0,0,0,0]
[null,"Jammerbugt",0,0,0,0,0,0,0,0,0,0,0]
[null,"Kystnære møller"]
[null,"Østdanmark",55.750000000000007,55.750000000000007,55.750000000000007,55.750000000000007,55.750000000000007,105.75,255.75,255.75,255.75,255.75,255.75]
[null,"Vestdanmark",73.8,73.8,73.8,73.8,73.8,123.8,273.8,273.8,273.8,273.8,273.8]
[null,"Landmøller"]
[null,"Østdanmark",583.29999999999995,605.62889999999993,618.70779999999991,623.70779999999991,628.70779999999991,633.70779999999991,638.70779999999991,643.70780000000002,648.70780000000002,653.70780000000002,658.70780000000002]
[null,"Før 2008",495.3,468.62889999999999,448.70779999999996,411.3154833333333,373.92316666666665,336.53084999999999,299.13853333333333,261.74621666666667,224.35390000000001,186.96158333333335,149.56926666666669]
[null,"Mellem 2008 - 2014",88,88,88,88,88,88,88,88,88,88,88]
[null,"Mellem 2014-2020",0,49,82,124.39231666666666,166.78463333333332,209.17694999999998,251.56926666666664,251.56926666666664,251.56926666666664,251.56926666666664,251.56926666666664]
[null,"Fra 2020 og frem",0,0,0,0,0,0,0,42.392316666666666,84.784633333333332,127.17695000000001,169.56926666666669]
[null,"Vestdanmark",2945.69,3039.7159000000001,3054.3768,3074.3768000000005,3094.3768,3114.3768000000005,3134.3768,3154.3768000000005,3174.3768,3194.3768000000005,3214.3768]
[null,"Før 2008",2006.69,1955.7159000000001,1873.3768000000002,1717.2620666666669,1561.1473333333336,1405.0326000000002,1248.9178666666669,1092.8031333333336,936.68840000000023,780.5736666666669,624.45893333333356]
[null,"Mellem 2008 - 2014",939,939,939,939,939,939,939,939,939,939,939]
[null,"Mellem 2014-2020",0,145,242,418.11473333333333,594.22946666666667,770.3442,946.45893333333333,946.45893333333333,946.45893333333333,946.45893333333333,946.45893333333333]
[null,"Fra 2020 og frem",null,null,0,0,0,0,0,176.11473333333336,352.22946666666672,528.34420000000011,704.45893333333356]
[null,"Sum MW",4800.04,4916.3948,4944.1346000000012,4969.1346000000012,5194.1346000000012,5519.1346000000012,6044.1346000000012,6269.1346000000012,6494.1346000000012,6519.1346000000012,6744.1346000000012]
[null,"Sum GWh",12908.209487160844,13357.116315794177,13567.980189427512,13865.357576099736,15062.734962771956,16685.112349444182,19116.2397361164,20365.130244649186,21546.020753181969,22080.371261714754,23518.631179753356]
[null,"% af klassisk forbrug",0.37944989118495159,0.39163186281088203,0.3962934974372736,0.40271711143562955,0.43497387720360858,0.47887789544121112,0.54563803271839728,0.57652920432252264,0.60394752926756312,0.61470190374845646,0.65128671463085785]
[null,"% af samlet forbrug",0.37267356290195491,0.38356950158403103,0.38747744748813134,0.39173382547951369,0.42073230127341321,0.46060403952726076,0.52126482827480336,0.54876056650816907,0.57283869021664069,0.58018230222105394,0.61050107874950432]
[]
[null,"Primo år",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,"Havmøller"]
[null,"Rødsand 1",165.6,165.6,165.6,165.6,165.6,165.6,165.6,165.6,165.6,165.6,165.6,165.6]
[null,"Rødsand 2",207,207,207,207,207,207,207,207,207,207,207,207]
[null,"Horns Rev 1",160,160,160,160,160,160,160,160,160,160,160,160]
[null,"Horns Rev 2",209.3,209.3,209.3,209.3,209.3,209.3,209.3,209.3,209.3,209.3,209.3,209.3]
[null,"Horns Rev 3, 4 og 5",800,800,800,800,800,800,800,800,800,800,1000,1000]
[null,"Anholt",399.6,399.6,399.6,399.6,399.6,399.6,399.6,399.6,399.6,399.6,399.6,399.6]
[null,"Kriegers Flak",600,600,600,600,600,600,600,600,600,600,600,600]
[null,"Store Middelgrund",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ringkøbing",0,0,0,0,0,200,400,400,400,400,400,400]
[null,"Jammerbugt",0,200,400,400,400,400,400,400,400,400,400,400]
[null,"Kystnære møller"]
[null,"Østdanmark",255.75,255.75,255.75,255.75,255.75,255.75,255.75,255.75,255.75,255.75,255.75,255.75]
[null,"Vestdanmark",273.8,273.8,273.8,273.8,273.8,273.8,273.8,273.8,273.8,273.8,273.8,273.8]
[null,"Landmøller"]
[null,"Østdanmark",663.70780000000002,668.70779999999991,673.70779999999991,678.70779999999991,683.70779999999991,688.70780000000002,688.70780000000002,688.70780000000002,688.70780000000013,688.70780000000013,688.70780000000013,688.70780000000013]
[null,"Før 2008",112.17695000000002,74.784633333333346,37.392316666666673,0,0,0,0,0,0,0,0,0]
[null,"Mellem 2008 - 2014",88,88,88,88,73.333333333333329,58.666666666666664,44,29.333333333333336,14.666666666666668,0,0,0]
[null,"Mellem 2014-2020",251.56926666666664,251.56926666666664,251.56926666666664,251.56926666666664,251.56926666666664,251.56926666666664,251.56926666666664,251.56926666666664,251.56926666666664,251.56926666666664,202.56926666666664,169.56926666666664]
[null,"Fra 2020 og frem",211.96158333333335,254.35390000000001,296.74621666666667,339.13853333333333,358.80520000000001,378.4718666666667,393.13853333333338,407.80520000000007,422.47186666666676,437.13853333333344,486.13853333333344,519.1385333333335]
[null,"Vestdanmark",3234.3768000000009,3254.3768,3274.3768,3294.3768,3314.3768,3334.3768,3334.3768,3334.3768,3334.3768,3334.3768,3334.3768,3334.3768]
[null,"Før 2008",468.34420000000017,312.22946666666678,156.11473333333339,0,0,0,0,0,0,0,0,0]
[null,"Mellem 2008 - 2014",939,939,939,939,782.5,626,469.5,313,156.5,0,0,0]
[null,"Mellem 2014-2020",946.45893333333333,946.45893333333333,946.45893333333333,946.45893333333333,946.45893333333333,946.45893333333333,946.45893333333333,946.45893333333333,946.45893333333333,946.45893333333333,801.45893333333333,704.45893333333333]
[null,"Fra 2020 og frem",880.5736666666669,1056.6884000000002,1232.8031333333336,1408.9178666666669,1585.4178666666669,1761.9178666666669,1918.4178666666669,2074.9178666666667,2231.4178666666667,2387.9178666666667,2532.9178666666667,2629.9178666666667]
[null,"Sum MW",6969.1346000000012,7194.1346000000012,7419.1346000000012,7444.1346000000012,7469.1346000000012,7694.1346000000012,7894.1346000000012,7894.1346000000012,7894.1346000000012,7894.1346000000012,8094.1346000000012,8094.1346000000012]
[null,"Sum GWh",24789.521688286139,25995.812196818923,27202.102705351706,27532.993213884489,27680.633325270628,28714.558436656767,29602.340627250825,29671.062817844886,29737.445008438946,29883.747199033001,30853.394723785481,30873.260070320131]
[null,"% af klassisk forbrug",0.68366604184021496,0.71398282270729274,0.74474990043367717,0.75221856155733091,0.75495413098242203,0.78040528934015085,0.80387774433530301,0.80504521731647349,0.8075305238256858,0.81249475036441621,0.83737793032718733]
[null,"% af samlet forbrug",0.63638391486787949,0.65961934256609445,0.68279518267272887,0.68549979382792303,0.68355688829644112,0.70322379056978201,0.72008615538024745,0.7163558712610244,0.71262508050436568,0.7099986579625811,0.72296791672789795]

{"sheet":"Solceller","index":11,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":false,"merged":[[16,3,16,4],[16,5,16,6]]}
["Solceller","Primo år",null,"Indholdsfortegnelse"]
[]
["Fremskrivning"]
[]
[null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Kapacitet, MW",331,560,670,720,750,780,810,840,900,960,1020,1080]
[null,"Produktion, GWh",281.35000000000002,476,569.5,612,637.5,663,688.5,714,765,816,867,918]
[]
[null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,"Kapacitet, MW",1140,1200,1260,1320,1380,1440,1500,1560,1620,1680,1740,1800]
[null,"Produktion, GWh",969,1020,1071,1122,1173,1224,1275,1326,1377,1428,1479,1530]
[]
[]
[]
[]
[null,"Benyttelsestid",850,"timer"]
[null,null,null,"2014 fremskrivning ",null,"2013 fremskrivning"]
[null,null,"År","Kapacitet","Produktion","Kapacitet","Produktion"]
[null,null,null,"MW","GWh","MW","GWh"]
[null,null,2013,331,281.35000000000002,331,281.35000000000002]
[null,null,2014,560,476,560,476]
[null,null,2015,670,569.5,650,552.5]
[null,null,2016,720,612,740,629]
[null,null,2017,750,637.5,830,705.5]
[null,null,2018,780,663,920,782]
[null,null,2019,810,688.5,1010,858.5]
[null,null,2020,840,714,1100,935]
[null,null,2021,900,765,1156.25,982.8125]
[null,null,2022,960,816,1212.5,1030.625]
[null,null,2023,1020,867,1268.75,1078.4375]
[null,null,2024,1080,918,1325,1126.25]
[null,null,2025,1140,969,1381.25,1174.0625]
[null,null,2026,1200,1020,1437.5,1221.875]
[null,null,2027,1260,1071,1493.75,1269.6875]
[null,null,2028,1320,1122,1550,1317.5]
[null,null,2029,1380,1173,1606.25,1365.3125]
[null,null,2030,1440,1224,1662.5,1413.125]
[null,null,2031,1500,1275,1718.75,1460.9375]
[null,null,2032,1560,1326,1775,1508.75]
[null,null,2033,1620,1377,1831.25,1556.5625]
[null,null,2034,1680,1428,1887.5,1604.375]
[null,null,2035,1740,1479,1943.75,1652.1875]
[null,null,2036,1800,1530,2000,1700]

{"sheet":"Kraftværker, Øst","index":12,"n_rows":34,"n_cols":26,"rows_kept":34,"cut":false,"hidden":false,"merged":[[23,4,23,5],[6,5,7,5],[6,1,7,1],[6,4,7,4]]}
["Kraftværker, Østdanmark",null,"Indholdsfortegnelse"]
[]
["Alle kapaciteter er afrundet til nærmeste hele 5 MW"]
["Fremskrivning"]
[null,null,null,null,null,"VB = Varmebinding"]
[]
[null,"Anlæg","El","El","I drift","Bemærkning","VB"]
[null,null,"Maks","Nominel"]
[null,null,"MW","MW","År",null,"J/N"]
[null,"Amagerværket Blok 1",70,70,2009,"Modtryksværk. Fyrer med træpiller og olie. Kan også fyre med kul.","ja"]
[null,"Amagerværket Blok 3",265,250,1989,"15 MW overlastevne.\nKul-/sværolie fyret.","ja"]
[null,"Asnæsværket Blok 2",140,140,1961,"Kul-/sværolie fyret\nKører ikke samtidig med blok 5.","ja"]
[null,"Avedøreværket Blok 1",265,265,1990,"15 MW overlastevne.\nKul-/oliefyret.\nForventes at kunne fyre med 50% træpiller fra Q3 2016.","ja"]
[null,"Avedøreværket Blok 2",545,545,2002,"Gas/halm/kul/træ fyret.\nKapacitet på hovedkedlen er 360 MW","ja"]
[null,"H.C. Ørsted Værkets Blok 7",75,75,1985,"Naturgasfyret\nOmbygget i 1994.","ja"]
[null,"H.C. Ørsted Værkets Blok 8",25,25,2004,"Naturgasfyret.","ja"]
[null,"Kyndbyværkets Blok 21",260,260,1974,"Reserveanlæg.","nej"]
[null,"Kyndbyværkets Blok 22",260,260,1976,"Reserveanlæg.","nej"]
[null,"Kyndbyværkets Blok 41",20,20,1974,"Reserveanlæg.","nej"]
[null,"Kyndbyværkets Blok 51+52",125,125,1973,"Reserveanlæg.","nej"]
[null,"Masnedøværkets Blok 31",70,70,1975,"Reserveanlæg.","nej"]
[null,"I alt, centrale værker primo 2014",2120,2105]
[null,"Østkraft",90,90,null,null,"ja"]
[null,"Decentrale værker\nErhvervsværker\nLokale værker\ninkl. regulerkraftanlæg",645,645,"Fra 2016 reduceres den samlede kapacitet af de decentrale kraftværker. \nDette skyldes dels forventede ændringer i tilskudsordningen og dermed lukninger samt omlægninger til ren varmeproduktion."]
[null,"I alt, primo 2014",{"$f":"+C24+C23+C22","v":2855},{"$f":"+D24+D23+D22","v":2840}]
[]
[null,"Betinget driftklar"]
[null,"Asnæsværket Blok 5",665,640,1981,"Kul-/sværolie fyret\nBetinget driftklar.\nForlænget startvarsel på 160 timer\nBackup for ASV2, hvorfor de ikke kører samtidig.","ja"]
[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,315]
[null,"Status konserveret"]
[null,"H.C. Ørsted Værket Sekt. 2\n(Blok1-4)",10,10,1954,"Naturgasfyret\nOmbygget i 1994.\nIkke driftsklar","ja"]
[null,"Svanemølleværkets Blok 1-3",10,10,1953,"Naturgas/letolie fyret.\nRenoveret i 2007/2008. \nStatus konserveret - ikke driftsklar","ja"]
[null,"Svanemølleværkets Blok 7",60,60,1995,"Naturgas/letolie fyret.\nStatus konserveret - ikke driftsklar","ja"]
[null,"Stigsnæsværkets Blok 2",265,265,1970,"Kul-/sværolie fyret.\nStatus konserveret - ikke driftsklar"]

{"sheet":"Kraftværker, Vest","index":13,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[[6,4,7,4],[6,5,7,5],[6,1,7,1],[20,4,20,5]]}
["Kraftværker, Vestdanmark",null,"Indholdsfortegnelse"]
[]
["Alle kapaciteter er afrundet til nærmeste hele 5 MW"]
["Fremskrivning"]
[null,null,null,null,null,"VB = Varmebinding"]
[]
[null,"Anlæg","El","El","I drift","Bemærkning","VB"]
[null,null,"Maks","Nominel"]
[null,null,"MW","MW","År",null,"J/N"]
[null,"Fynsværket Blok 7",410,380,1991,"30 MW overlastevne\nFyrer med stenkul.","ja"]
[null,"Fynsværket Blok 8",35,35,2009,"Halmfyret","ja"]
[null,"Nordjyllandsværket Blok 3",410,380,1998,"30 MW overlast.\nFyrer med stenkul.","ja"]
[null,"Nordjyllandsværket GT blok",25,25,1976,"Gasturbine på Nordjyllandsværket."]
[null,"Skærbækværket Blok 3",430,390,1997,"Ca. 35-40 MW overlastevne. Naturgasfyret. ","ja"]
[null,"Studstrupværket Blok 3",380,360,1984,"Fyrer med stenkul\nForventes at fyre med 100 % træpiller fra Q3 2016.\nKører ikke samtidig med blok 4.\nOverlastevne 20 MW","ja"]
[null,"Studstrupværket Blok 5",15,15,1986,"Reserveanlæg","nej"]
[null,"Esbjergværket Blok 3",400,370,1992,"30 MW overlastevne. \nFyret med stenkul/olie.","ja"]
[null,"Herningværket",90,90,1982,"Biomassefyret fra 2009.","ja"]
[null,"I alt, centrale værker primo 2014",{"$f":"SUM(C10:C18)","v":2195},{"$f":"SUM(D10:D18)","v":2045}]
[]
[null,"Decentrale værker\nErhvervsværker\nLokale værker\ninkl. regulerkraftanlæg",1845,1845,"Fra 2017 reduceres den samlede kapacitet af de decentrale kraftværker.\nDette skyldes dels forventede ændringer i tilskudsordningen og dermed lukninger samt omlægninger til ren varmeproduktion.\nRandersværket på 52 MW er holdt uden for denne beregning."]
[null,"I alt, 2014",{"$f":"+C21+C19","v":4040},{"$f":"+D21+D19","v":3890}]
[]
[null,"Betinget driftklar"]
[null,"Studstrupværket Blok 4",380,360,1985,"Fyret med Stenkul\nBetinget driftsklar. Opstartstid er 3 mdr.\nOverlastevne 20 MW","ja"]
[null,"Nordjyllandsværket Blok 2",220,220,1977,"Fyret med stenkul\nMølposelagt med to dages startvarsel.\nIkke i drift samtidig med blok 3.","ja"]
[]
[null,"Status konserveret"]
[null,"Enstedværket Blok 3",665,665,1979,"Fyrer med stenkul. \nHeraf 40 MW biomasse.\nStatus konserveret - ikke driftsklar","ja"]

{"sheet":"Udlandsforbindelser","index":14,"n_rows":23,"n_cols":11,"rows_kept":23,"cut":false,"hidden":false,"merged":[[2,9,2,10],[2,5,2,6],[2,1,2,2],[13,9,13,10],[2,3,2,4],[13,1,13,2],[13,5,13,6],[13,3,13,4],[13,7,13,8],[2,7,2,8]]}
["Udlandsforbindelser",null,"Indholdsfortegnelse"]
["Første hele driftsår"]
["Udlandsforbindelser [GW]",2014,null,2015,null,2016,null,2017,null,2018]
[null,"Eksport","Import","Eksport","Import","Eksport","Import","Eksport","Import","Eksport","Import"]
["Østdanmark - Sverige (Øresund)",1.7,1.3,1.7,1.3,1.7,1.3,1.7,1.3,1.7,1.3]
["Østdanmark - Tyskland (Kontek)",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
["Østdanmark - Tyskland (Kriegers Flak)",0,0,0,0,0,0,0,0,0,0]
["Vestdanmark - Norge (Skagerrak)",1,1,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7]
["Vestdanmark - Sverige (Konti-Skan)",0.74,0.68,0.74,0.68,0.74,0.68,0.74,0.68,0.74,0.68]
["Vestdanmark - Tyskland",1.78,1.5,1.78,1.5,1.78,1.5,1.78,1.5,2.5,2.5]
["Vestdanmark - Holland (COBRAcable)",0,0,0,0,0,0,0,0,0,0]
["Vestdanmark - Østdanmark",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[]
["Udlandsforbindelser [GW]",2019,null,2020,null,2025,null,2030,null,2035]
[null,"Eksport","Import","Eksport","Import","Eksport","Import","Eksport","Import","Eksport","Import"]
["Østdanmark - Sverige (Øresund)",1.7,1.3,1.7,1.3,1.7,1.3,1.7,1.3,1.7,1.3]
["Østdanmark - Tyskland (Kontek)",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
["Østdanmark - Tyskland (Kriegers Flak)",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
["Vestdanmark - Norge (Skagerrak)",1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7]
["Vestdanmark - Sverige (Konti-Skan)",0.74,0.68,0.74,0.68,0.74,0.68,0.74,0.68,0.74,0.68]
["Vestdanmark - Tyskland",2.5,2.5,2.5,2.5,3,3,3,3,3,3]
["Vestdanmark - Holland (COBRAcable)",0,0,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
["Vestdanmark - Østdanmark",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]

{"sheet":"Gasdata - forbrug og produktion","index":15,"n_rows":94,"n_cols":35,"rows_kept":94,"cut":false,"hidden":false,"merged":[[38,12,39,12],[38,13,39,13],[38,1,39,1],[38,9,39,9],[7,6,8,6],[7,10,8,10],[7,11,8,11],[38,2,39,2],[7,2,8,2],[38,10,39,10],[38,11,39,11],[38,3,39,3],[38,4,39,4],[38,5,39,5],[7,3,8,3],[7,4,8,4],[38,6,39,6],[5,1,5,6],[9,8,30,8],[9,0,30,0],[7,1,8,1],[7,9,8,9],[5,9,5,13],[7,12,8,12],[7,13,8,13],[7,5,8,5]]}
["Forbrug","Indholdsfortegnelse"]
["Skal opdateres ved næste SIVAEL kørsel"]
["Opgraderet biogas: Data fra ENS, BF12"]
[]
[]
[null,"Forbrug og eksport via gasinfrastruturen",null,null,null,null,null,null,null,"Produktion og import via gasinfrastruturen"]
[]
[null,"År","Danmark","Sverige","Sverige + Danmark","Kommerciel eksport til Tyskland","Forbrug Danmark og Sverige samt eksport til Tyskland",null,null,"År","Forventede leverancer fra Nordsøen til Danmark (Nybro) ","Opgraderet biogas","Import fra Tyskland (Entry Ellund)","Samlede leverancer til Danmark incl. opgraderet biogas"]
[]
["[PJ]",2014,{"$f":"C41","v":134.07750297347306},{"$f":"D41","v":48.17736},182.25486297347305,21.78,204.03486297347305,null,"[PJ]",2014,{"$f":"K41","v":112.64616000000001},{"$f":"L41","v":0.7},90.709835040000002,204.05599504000003]
[null,2015,{"$f":"C42","v":124.10032077339768},47.695586400000003,171.79590717339769,13.068,184.86390717339771,null,null,2015,{"$f":"K42","v":86.16167999999999},1.1000000000000001,97.590517200000022,184.85219720000001]
[null,2016,{"$f":"C43","v":128.58914538498831},47.218630536000006,175.80777592098832,13.068,188.87577592098833,null,null,2016,{"$f":"K43","v":67.256640000000004},1.4,120.19946399999999,188.85610400000002]
[null,2017,{"$f":"C44","v":124.50880338583215},46.746444230640009,171.25524761647216,13.068,184.32324761647217,null,null,2017,{"$f":"K44","v":62.203679999999999},1.9000000000000001,120.19946399999999,184.303144]
[null,2018,{"$f":"C45","v":120.71276740220642},46.278979788333615,166.99174719054002,13.068,180.05974719054004,null,null,2018,{"$f":"K45","v":57.542760000000001},2.2999999999999994,120.19946399999999,180.04222399999998]
[null,2019,{"$f":"C46","v":115.36486308394488},45.816189990450269,161.18105307439515,13.068,174.24905307439516,null,null,2019,{"$f":"K46","v":51.749279999999999},2.2999999999999994,120.19946399999999,174.24874399999999]
[null,2020,{"$f":"C47","v":109.10608017633893},45.358028090545766,154.46410826688469,13.068,167.53210826688471,null,null,2020,{"$f":"K47","v":44.431200000000004},2.8999999999999995,120.19946399999999,167.530664]
[null,2021,{"$f":"C48","v":106.53370441273627},44.90444780964031,151.43815222237657,13.068,164.50615222237658,null,null,2021,{"$f":"K48","v":41.294879999999999},3,120.19946399999999,164.49434399999998]
[null,2022,{"$f":"C49","v":104.38842460831708},44.455403331543906,148.843827939861,13.068,161.91182793986101,null,null,2022,{"$f":"K49","v":38.594160000000002},3.0999999999999996,120.19946399999999,161.89362399999999]
[null,2023,{"$f":"C50","v":99.374368273872946},44.010849298228464,143.3852175721014,13.068,156.45321757210141,null,null,2023,{"$f":"K50","v":33.062040000000003},3.1999999999999997,120.19946399999999,156.46150399999999]
[null,2024,{"$f":"C51","v":94.360311939428811},43.570740805246182,137.93105274467499,13.068,150.999052744675,null,null,2024,{"$f":"K51","v":27.486359999999998},3.2999999999999994,120.19946399999999,150.98582399999998]
[null,2025,{"$f":"C52","v":89.346255604984691},43.135033397193723,132.48128900217841,13.068,145.54928900217843,null,null,2025,{"$f":"K52","v":21.954239999999999},3.3999999999999995,120.19946399999999,145.55370399999998]
[null,2026,{"$f":"C53","v":87.948857145197465},42.703683063221781,130.65254020841925,13.068,143.72054020841927,null,null,2026,{"$f":"K53","v":20.037600000000001},3.4999999999999996,120.19946399999999,143.737064]
[null,2027,{"$f":"C54","v":86.958073401370257},42.27664623258957,129.23471963395983,13.068,142.30271963395984,null,null,2027,{"$f":"K54","v":18.513000000000002},3.6,120.19946399999999,142.31246399999998]
[null,2028,{"$f":"C55","v":85.902187122114967},41.853879770263674,127.75606689237864,13.068,140.82406689237865,null,null,2028,{"$f":"K55","v":16.944839999999999},3.6999999999999997,120.19946399999999,140.84430399999999]
[null,2029,{"$f":"C56","v":85.470952808843279},41.435340972561043,126.90629378140432,9.8010000000000002,136.7072937814043,null,null,2029,{"$f":"K56","v":12.719520000000001},3.8000000000000003,120.19946399999999,136.71898399999998]
[null,2030,{"$f":"C57","v":84.732461459143778},41.02098756283543,125.75344902197921,8.8209,134.5743490219792,null,null,2030,{"$f":"K57","v":10.4544},3.9,120.19946399999999,134.553864]
[null,2031,{"$f":"C58","v":83.138642606150896},40.610777687207076,123.74942029335797,8.3798549999999992,132.12927529335798,null,null,2031,{"$f":"K58","v":7.9279199999999994},3.9999999999999991,120.19946399999999,132.12738399999998]
[null,2032,{"$f":"C59","v":82.449716405661832},40.204669910335006,122.65438631599685,5.8658985000000001,128.52028481599683,null,null,2032,{"$f":"K59","v":4.0946399999999992},4.0999999999999988,120.32028481599683,128.51492481599684]
[null,2033,{"$f":"C60","v":81.32350106057838},39.802623211231655,121.12612427181003,2.9329492500000001,124.05907352181003,null,null,2033,{"$f":"K60","v":4.1817600000000006},4.2,115.65907352181001,124.04083352181001]
[null,2034,{"$f":"C61","v":82.159541397996989},39.404596979119333,121.56413837711632,2.9329492500000001,124.49708762711631,null,null,2034,{"$f":"K61","v":4.1817600000000006},4.2,116.0970876271163,124.47884762711629]
[null,2035,{"$f":"C62","v":81.920362173835088},39.01055100932814,120.93091318316323,0,120.93384613241322,null,null,2035,{"$f":"K62","v":4.1817600000000006},4.2,112.53384613241323,120.91560613241323]
[]
[]
[]
[]
[]
[]
[]
["I PJ","År","Danmark","Sverige","Sverige + Danmark","Kommerciel eksport til Tyskland","Forbrug Danmark og Sverige samt eksport til Tyskland",null,"I PJ","År","Forventede leverancer fra Nordsøen til Danmark (Nybro) ","Opgraderet biogas","Import fra Tyskland (Entry Ellund)","Samlede leverancer til Danmark incl. opgraderet biogas"]
[]
[null,2014,134.07750297347306,48.17736,182.25486297347305,21.78,204.03486297347305,null,null,2014,112.64616000000001,0.7,90.709835040000002,204.05599504000003]
[null,2015,124.10032077339768,47.695586400000003,171.79590717339769,13.068,184.86390717339771,null,null,2015,86.16167999999999,1.1000000000000001,97.590517200000022,184.85219720000001]
[null,2016,128.58914538498831,47.218630536000006,175.80777592098832,13.068,188.87577592098833,null,null,2016,67.256640000000004,1.4,120.19946399999999,188.85610400000002]
[null,2017,124.50880338583215,46.746444230640009,171.25524761647216,13.068,184.32324761647217,null,null,2017,62.203679999999999,1.9000000000000001,120.19946399999999,184.303144]
[null,2018,120.71276740220642,46.278979788333615,166.99174719054002,13.068,180.05974719054004,null,null,2018,57.542760000000001,2.2999999999999994,120.19946399999999,180.04222399999998]
[null,2019,115.36486308394488,45.816189990450269,161.18105307439515,13.068,174.24905307439516,null,null,2019,51.749279999999999,2.2999999999999994,120.19946399999999,174.24874399999999]
[null,2020,109.10608017633893,45.358028090545766,154.46410826688469,13.068,167.53210826688471,null,null,2020,44.431200000000004,2.8999999999999995,120.19946399999999,167.530664]
[null,2021,106.53370441273627,44.90444780964031,151.43815222237657,13.068,164.50615222237658,null,null,2021,41.294879999999999,3,120.19946399999999,164.49434399999998]
[null,2022,104.38842460831708,44.455403331543906,148.843827939861,13.068,161.91182793986101,null,null,2022,38.594160000000002,3.0999999999999996,120.19946399999999,161.89362399999999]
[null,2023,99.374368273872946,44.010849298228464,143.3852175721014,13.068,156.45321757210141,null,null,2023,33.062040000000003,3.1999999999999997,120.19946399999999,156.46150399999999]
[null,2024,94.360311939428811,43.570740805246182,137.93105274467499,13.068,150.999052744675,null,null,2024,27.486359999999998,3.2999999999999994,120.19946399999999,150.98582399999998]
[null,2025,89.346255604984691,43.135033397193723,132.48128900217841,13.068,145.54928900217843,null,null,2025,21.954239999999999,3.3999999999999995,120.19946399999999,145.55370399999998]
[null,2026,87.948857145197465,42.703683063221781,130.65254020841925,13.068,143.72054020841927,null,null,2026,20.037600000000001,3.4999999999999996,120.19946399999999,143.737064]
[null,2027,86.958073401370257,42.27664623258957,129.23471963395983,13.068,142.30271963395984,null,null,2027,18.513000000000002,3.6,120.19946399999999,142.31246399999998]
[null,2028,85.902187122114967,41.853879770263674,127.75606689237864,13.068,140.82406689237865,null,null,2028,16.944839999999999,3.6999999999999997,120.19946399999999,140.84430399999999]
[null,2029,85.470952808843279,41.435340972561043,126.90629378140432,9.8010000000000002,136.7072937814043,null,null,2029,12.719520000000001,3.8000000000000003,120.19946399999999,136.71898399999998]
[null,2030,84.732461459143778,41.02098756283543,125.75344902197921,8.8209,134.5743490219792,null,null,2030,10.4544,3.9,120.19946399999999,134.553864]
[null,2031,83.138642606150896,40.610777687207076,123.74942029335797,8.3798549999999992,132.12927529335798,null,null,2031,7.9279199999999994,3.9999999999999991,120.19946399999999,132.12738399999998]
[null,2032,82.449716405661832,40.204669910335006,122.65438631599685,5.8658985000000001,128.52028481599683,null,null,2032,4.0946399999999992,4.0999999999999988,120.32028481599683,128.51492481599684]
[null,2033,81.32350106057838,39.802623211231655,121.12612427181003,2.9329492500000001,124.05907352181003,null,null,2033,4.1817600000000006,4.2,115.65907352181001,124.04083352181001]
[null,2034,82.159541397996989,39.404596979119333,121.56413837711632,2.9329492500000001,124.49708762711631,null,null,2034,4.1817600000000006,4.2,116.0970876271163,124.47884762711629]
[null,2035,81.920362173835088,39.01055100932814,120.93091318316323,0,120.93384613241322,null,null,2035,4.1817600000000006,4.2,112.53384613241323,120.91560613241323]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,2041,8.9893523446105608,null,0,426.29503592070432,8.9893523446105608]
[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,2042,8.0005235867033999,null,0,383.6655323286339,8.0005235867033999]

{"sheet":"Gasdata - forbindelser","index":16,"n_rows":1,"n_cols":4,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Udlandsforbindelser",null,null,"Indholdsfortegnelse"]

{"sheet":"Fjernvarmeforbruget","index":17,"n_rows":15,"n_cols":24,"rows_kept":15,"cut":false,"hidden":false,"merged":[[3,0,6,0],[12,0,14,0]]}
["Fjernvarmeforbruget",null,null,"Indholdsfortegnelse"]
[]
[]
["TJ",null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"Husholdning",68115.964338887658,67488.326210522937,66711.884722863673,66001.116526876882,65261.967408994962,64517.246784028444,64073.70996316777,64357.12024924226,64640.847529361024,64934.892774156055,65212.245488609769,65477.637632548751,65863.423267128077,66287.194599703958,66711.106845374961,67134.808284300641,67554.594187371549,67970.888991286731,68379.676518398803,68786.256276427026,69189.983067857669,69586.137026843484]
[null,"Erhverv",38783.949321635002,38237.19142430184,37811.606635842254,37571.232392138671,37324.990461220325,37387.820773617961,37276.416549015128,36984.512486131112,36781.794205795908,36512.032599838567,36060.679962741531,35693.553648227135,35341.485746040606,35009.858530584861,34647.716203492382,34286.276156873086,34002.500192488071,33707.961977750128,33422.130641607393,33055.591218718153,32719.409688939984,32457.098956376201]
[null,"Tab",26724.978415130649,26431.37940870618,26130.872839676485,25893.087229753888,25646.739467553802,25476.266889411592,25337.531628045723,25335.408183843341,25355.660433789224,25361.731343498646,25318.231362837822,25292.79782019397,25301.227253292167,25324.263282572203,25339.705762216825,25355.27111029343,25389.273594964907,25419.712742259209,25450.451790001553,25460.461873786287,25477.348189199405,25510.80899580492]
[]
[]
[]
[]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
["MWh","Husholdning",18921.101205246567,18746.757280700815,18531.079089684354,18333.643479688024,18128.324280276378,17921.457440007904,17798.252767546604,17876.977847011738,17955.79098037806,18037.470215043348,18114.512635724936,18188.232675707986,18295.39535198002,18413.109611028874,18530.863012604153,18648.55785675018,18765.165052047654,18880.802497579647,18994.354588444116,19107.293410118618,19219.439741071576,19329.482507456527]
[null,"Erhverv",10773.319256009723,10621.442062306067,10503.224065511737,10436.453442260739,10368.052905894536,10385.505770449432,10354.560152504202,10273.475690591975,10217.16505716553,10142.231277732935,10016.855545205981,9914.8760133964261,9817.0793739001674,9724.9607029402414,9624.3656120812175,9523.9655991314139,9445.1389423577966,9363.3227715972589,9283.9251782242754,9182.1086718661554,9088.7249135944403,9015.8608212156105]
[null,"Tab",7423.6051153140697,7342.0498357517163,7258.575788799023,7192.5242304871908,7124.0942965427221,7076.7408026143303,7038.2032300127003,7037.6133844009282,7043.2390093858958,7044.9253731940689,7032.8420452327282,7025.7771722761026,7028.1186814700468,7034.5175784922794,7038.8071561713396,7043.1308639703975,7052.5759986013627,7061.0313172942242,7069.5699416670977,7072.3505204961903,7077.0411636665012,7086.3358321680344]