{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Tabel 1","Tabel 2","Tabel 3","Tabel 4","Tabel 5","Tabel 6","Tabel 7","Tabel 8","Tabel 9","Tabel 10","Tabel 11","Tabel 12","Tabel 13","Tabel 14","Tabel 15"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":4,"defined_names":35,"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":"Tabel 1","index":0,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":false,"merged":[[2,0,2,2]]}
["Tabel 1: Brændværdier, dollarkurs og inflationsantagelser"]
[]
["Brændværdier",null,null,null,"Dollarkurs","Kr./USD",null,"Generel inflation\n(BVT-deflatoren)","Prisindeks 2019=1","Stigning i %"]
["Råolie",5.7426104399999991,"GJ/tønde",null,2019,6.383,null,2005,0.78554480809735483,2.6999302911159928E-2]
["Råolie (ton)",43,"GJ/ton",null,2020,6.3608333333333338,null,2006,0.80198798174332275,2.0932190597496847E-2]
["Naturgas",39.659999999999997,"GJ/1000Nm3",null,2021,6.3386666666666667,null,2007,0.82388898580806602,2.7308394344184528E-2]
["Elværkskul",24.33,"GJ/ton",null,2022,6.3164999999999996,null,2008,0.86276256799284401,4.7183034188339024E-2]
["Fuelolie",40.65,"GJ/ton",null,2023,6.2943333333333324,null,2009,0.86756568319851091,5.5671344398273703E-3]
["Gas-/Dieselolie",42.7,"GJ/ton",null,2024,6.2721666666666653,null,2010,0.89653106013770156,3.3386955593266654E-2]
["Biodiesel",37.5,"GJ/ton",null,"2025 og frem",6.25,null,2011,0.90039062635159439,4.3050000000000033E-3]
["Benzin",43.8,"GJ/ton",null,null,null,null,2012,0.9223000523992394,2.4333245378644675E-2]
["Bioethanol",26.7,"GJ/ton",null,null,null,null,2013,0.93254023016813237,1.1102870201790127E-2]
["JP1",43.5,"GJ/ton",null,null,null,null,2014,0.9455789399525989,1.3981927387857196E-2]
["Halm (15 % vandindhold)",14.5,"GJ/ton",null,null,null,null,2015,0.95138526745169794,6.1405000193743842E-3]
["Træflis (Nåletræ, 45 % vandindhold)",9.3000000000000007,"GJ/ton",null,null,null,null,2016,0.95847164463385592,7.4484832008583357E-3]
["Træpiller (7 % vandindhold)",17.5,"GJ/ton",null,null,null,null,2017,0.97524983937592957,1.7505155041371179E-2]
["Energipil (50 % vandindhold)",8,"GJ/ton",null,null,null,null,2018,0.98192195705411256,6.8414445291808956E-3]
["Affald",10.6,"GJ/ton",null,null,null,null,2019,1,1.8410875544655037E-2]
[null,null,null,null,null,null,null,2020,1.0225313657598005,2.2531365759800526E-2]
[null,null,null,null,null,null,null,2021,1.0366710669430332,1.3828134428645278E-2]
[null,null,null,null,null,null,null,2022,1.0546628435100207,1.7355337812255289E-2]
[null,null,null,null,null,null,null,2023,1.0715648133281221,1.6025946037740324E-2]
[null,null,null,null,null,null,null,2024,1.0867759246384159,1.4195232169905037E-2]
[null,null,null,null,null,null,null,2025,1.1027118536827736,1.4663491050061372E-2]
[null,null,null,null,null,null,null,2026,1.1230744770117771,1.8465951246463552E-2]
[null,null,null,null,null,null,null,2027,1.1437096735797811,1.8373845181585136E-2]
[null,null,null,null,null,null,null,2028,1.1650689344124516,1.8675422028928468E-2]
[null,null,null,null,null,null,null,2029,1.186535001876784,1.8424718770102322E-2]
[null,null,null,null,null,null,null,2030,1.2090583794019099,1.8982480491093634E-2]
[null,null,null,null,null,null,null,2031,1.2332854191862728,2.0037940431253176E-2]
[null,null,null,null,null,null,null,2032,1.2581744567780802,2.0181084771300872E-2]
[null,null,null,null,null,null,null,2033,1.2832016540636673,1.9891674918974589E-2]
[null,null,null,null,null,null,null,2034,1.3089274094463688,2.0048100235245725E-2]
[null,null,null,null,null,null,null,2035,1.3346835068712724,1.9677254245747289E-2]
[null,null,null,null,null,null,null,2036,1.3613059618182886,1.9946642638466239E-2]
[null,null,null,null,null,null,null,2037,1.388030951216523,1.9631875675133248E-2]
[null,null,null,null,null,null,null,2038,1.4155755032930646,1.9844335641363342E-2]
[null,null,null,null,null,null,null,2039,1.4432846987671459,1.9574509031571319E-2]
[null,null,null,null,null,null,null,2040,1.4716631130222129,1.9662381427107078E-2]

{"sheet":"Tabel 2","index":1,"n_rows":7,"n_cols":5,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Tabel 2: IEA's brændselsprisantagelser, World Energy Outlook 2018 (New policy scenarie)"]
[]
["2019-priser",2017,2025,2030,2040]
["Kul DKK/GJ",23.645853581129916,22.123509215774082,23.113076225780919,23.704956861391171]
["Råolie  DKK/GJ",61.287536758595131,103.10493517330801,113.26184842887396,132.33387175708216]
["Naturgas, Europa DKK/GJ",41.136095231986772,54.994294130928999,58.217360662873034,63.991420942245199]
["Note: IEA angiver naturgasprisen ift. øvre brændværdi, men i tabellen er den angivet ift. nedre brændværdi."]

{"sheet":"Tabel 3","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Tabel 3: Raffinaderiomkostninger (oversigt)"]
[]
["2019-priser                         kr./GJ","Raffinaderi-omkostning","Raffinaderimargin","Produktpræmie","Samlet raffinaderiomkostning"]
["Benzin",8.4811488660355394,5.4703380592807198,7.7517435177332752,21.703230443049534]
["Diesel/gasolie/fyringsolie",8.4811488660355394,5.4703380592807198,5.5883310019012775,19.539817927217538]
["Fuelolie",8.4811488660355394,5.4703380592807198,-28.181059206277791,-14.229572280961531]
["JP1",8.4811488660355394,5.4703380592807198,3,16.95148692531626]

{"sheet":"Tabel 4","index":3,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,0,3,0],[2,1,2,11]]}
["Tabel 4: CIF priser / priser ab producent"]
[]
["2019-priser kr./GJ","Importpriser (CIF-priser)",null,null,null,null,null,null,null,null,null,null,"ab DK producent"]
[null,"Råolie","Naturgas","Kul","Fuelolie","Gasolie","Diesel","Benzin","JP1","Træpiller (industri)","Træpiller (konsum)","Træflis","Træflis"]
[2019,73.880467131059874,53.94529046338949,23.406929880021178,59.650894850098339,93.420285058277415,93.420285058277415,95.583697574109408,90.831954056376134,65.821840433738927,76.091254383044159,48.13702532536383,43.426265623811808]
[2020,75.931459523916047,48.049648253621314,22.320750500826144,61.701887242954513,95.471277451133588,95.471277451133588,97.634689966965581,92.882946449232307,65.047767429918196,75.196411798020051,48.528146948789889,43.65253654619243]
[2021,77.701364104651802,40.610335042675715,22.415233779280271,63.471791823690268,97.241182031869343,97.241182031869343,99.404594547701336,94.652851029968062,64.835608715110197,74.951152433777779,49.029117231990426,43.928999158791825]
[2022,79.289025348102882,40.251302428954361,21.958696459631067,65.059453067141348,98.828843275320423,98.828843275320423,100.99225579115242,96.240512273419142,64.697208823830636,74.791159621900391,49.532405602008467,44.205082849585672]
[2023,81.023644009316811,41.309391764519106,21.264781225277929,66.794071728355277,100.56346193653435,100.56346193653435,102.72687445236635,97.975130934633071,64.59290976534399,74.670587997969449,50.037858127615173,44.480789827031863]
[2024,82.712910272747436,42.384105929912252,20.867962592605565,68.483337991785902,102.25272819996498,102.25272819996498,104.41614071579697,99.664397198063696,64.531892471531364,74.600050887571641,50.545323014619093,44.75612229958827]
[2025,84.053105996878713,43.418156429745736,20.782407107600484,69.823533715917179,103.59292392409625,103.59292392409625,105.75633643992825,101.00459292219497,64.464339558720255,74.521958481781198,51.054650583706497,45.031082475712807]
[2026,86.676571233184688,44.641031928073701,20.995445244296899,72.446998952223154,106.21638916040223,106.21638916040223,108.37980167623422,103.62805815850095,64.710015549840818,74.805964431979135,51.365726036392111,45.279976467601358]
[2027,88.186071195293991,45.825085716990088,21.195931843995432,73.956498914332457,107.72588912251153,107.72588912251153,109.88930163834353,105.13755812061025,64.955304437852263,75.089522883885408,51.677058261479885,45.528796659727412]
[2028,89.586356147981405,46.950294651080164,21.376250794374826,75.356783867019871,109.12617407519895,109.12617407519895,111.28958659103094,106.53784307329767,65.200194985641772,75.372620847191584,51.988642280065065,45.777543052090969]
[2029,90.92803677830058,48.047984271449039,21.548170886437006,76.698464497339046,110.46785470551812,110.46785470551812,112.63126722135011,107.87952370361684,65.444676055494327,75.65524544649486,52.300473165558273,46.02621564469203]
[2030,92.141387034323401,49.074729484141251,21.695318201462513,77.911814753361867,111.68120496154094,111.68120496154094,113.84461747737294,109.09287395963966,65.688736608355271,75.937383920445654,52.612546043058984,46.274814437530587]
[2031,93.692750413107319,50.22027708112531,21.767199086953433,79.463178132145785,113.23256834032486,113.23256834032486,115.39598085615685,110.64423733842358,65.884596633860156,76.163801701017505,52.875302226231177,46.428246784204831]
[2032,95.558328708367895,51.310437783572709,21.825017030148729,81.328756427406361,115.09814663558544,115.09814663558544,117.26155915141743,112.50981563368416,66.08036338926722,76.390111659646166,53.138403281373272,46.581596106146264]
[2033,97.341047888333435,52.371455269436716,21.878276139633737,83.111475607371901,116.88086581555098,116.88086581555098,119.04427833138297,114.2925348136497,66.276021603357506,76.616296142522543,53.40184179508779,46.73486240335491]
[2034,99.002693402790925,53.379487378305292,21.917992887383534,84.773121121829391,118.54251133000847,118.54251133000847,120.70592384584046,115.95418032810719,66.471556138902102,76.842337650732446,53.665610427022969,46.888045675830739]
[2035,100.59799469913287,54.366646432213557,21.9556878669204,86.368422418171335,120.13781262635041,120.13781262635041,122.3012251421824,117.54948162444913,66.66695199165018,77.068218839086825,53.929701909080514,47.041145923573744]
[2036,102.09020115332861,56.021566478043873,22.029714738820417,87.860628872367073,121.63001908054615,121.63001908054615,123.79343159637814,119.04168807864487,66.829694828730965,77.256352542637686,54.174250889852274,47.184184641373889]
[2037,103.53602848432692,56.643484305507364,22.099296654325173,89.306456203365386,123.07584641154446,123.07584641154446,125.23925892737645,120.48751540964318,66.992074665035901,77.444066610636042,54.41888572733636,47.327158784381858]
[2038,104.86648319780612,57.206292482675018,22.153632116105896,90.636910916844585,124.40630112502366,124.40630112502366,126.56971364085565,121.81797012312238,67.154082323490499,77.631350434215534,54.663599201289209,47.470068352597629]
[2039,106.13404097693454,57.740541471904386,22.203402762241502,91.904468695973009,125.67385890415208,125.67385890415208,127.83727141998408,123.0855279022508,67.315708706874133,77.818193496822346,54.908384160416688,47.612913346021223]
[2040,107.30502693993807,58.226230553747364,22.241349337329673,93.07545465897654,126.84484486715562,126.84484486715562,129.00825738298761,124.25651386525433,67.476944797280851,78.004585373591794,55.153233521655096,47.755693764652648]
["Note: Der angives ikke en importpris for halm, da halm betragtes som en lokal ressource."]

{"sheet":"Tabel 5","index":4,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Tabel 5: Omkostninger til transport, lager og avancer for kul, olieprodukter og biomasse"]
[]
["2019-priser                        kr./GJ","An kraftværk","An værk","An forbruger"]
["Kul",1.3329917601748917,"-","-"]
["Fuelolie",2.2519135711940095,"-","-"]
["Gasolie",2.2519135711939953,8.7981844276363432,24.650714146086131]
["Diesel","-","-",24.650714146086131]
["Benzin","-","-",28.030991462915154]
["JP1","-","-",2.2344350078707294]
["Træflis","2,5 - 7,2","1,6 - 6,3","-"]
["Træpiller",2.217011102271556,6.7908265581701244,31.862284684451282]

{"sheet":"Tabel 6","index":5,"n_rows":28,"n_cols":18,"rows_kept":28,"cut":false,"hidden":false,"merged":[[2,0,3,0],[2,1,2,6],[2,7,2,10],[2,11,2,17]]}
["Tabel 6: Samfundsøkonomiske brændselspriser an forbrugssted"]
[]
["2019-priser kr./GJ","An kraftværk",null,null,null,null,null,"An værk",null,null,null,"An forbruger"]
[null,"Kul","Fuelolie","Gasolie","Halm","Træflis","Træpiller (industri)","Gasolie","Halm","Træflis","Træpiller (industri)","Gasolie","Diesel","Diesel\n(bio 7 %)","Benzin","Benzin\n(bio 5 %)","JP1","Træpiller (konsum)"]
[2019,24.739921640196069,61.902808421292349,95.67219862947141,43.369685474312433,50.665520413916397,68.038851536010483,102.21846948591376,41.634898055339931,49.774168839891416,72.612666991909052,118.07099920436355,118.07099920436355,123.23857975943011,123.61468903702456,127.64492994481162,93.066389064246863,104.77415393886196]
[2020,23.653742261001035,63.953800814148522,97.723191022327597,43.710884486559117,51.064117390840089,67.268189007444789,104.26946187876993,41.962449107096752,50.061036911793309,71.877731161185451,120.12199159721972,120.12199159721972,125.28957215228627,125.66568142988073,129.69592233766781,95.11738145710305,105.73279401000721]
[2021,23.748225539455163,65.723705394884277,99.493095603063352,44.141577223443562,51.567263111499493,67.05964719552162,106.03936645950569,42.37591413450582,50.402972226528831,71.704654695347415,121.89189617795547,121.89189617795547,127.05947673302202,127.43558601061649,131.46582691840354,96.887286037838805,107.95353906749544]
[2022,23.291688219805959,67.311366638335357,101.08075684651442,44.574168024690898,52.072626197068807,66.924775506353853,107.62702770295677,42.791201303703261,50.744465043014785,71.604987000507819,123.47955742140655,123.47955742140655,128.64713797647309,129.02324725406757,133.05348816185463,98.474947281289872,107.29002649621178]
[2023,22.597772985452821,69.045985299549287,102.81537550772836,45.008525564012366,52.580053228986408,66.823916324802212,109.3616463641707,43.208184541451871,51.085501996659453,71.539070461527359,125.21417608262048,125.21417608262048,130.38175663768703,130.75786591528149,134.78810682306855,100.20956594250381,107.2710571865743]
[2024,22.200954352780457,70.735251562979911,104.50464177115899,45.444520344423232,53.089392925728077,66.766250958343946,111.05091262760132,43.626739530646304,51.42606993657482,71.516086385883312,126.90344234605111,126.90344234605109,132.07102290111763,132.44713217871211,136.47737308649917,101.89883220593444,107.33525235327599]
[2025,22.115398867775376,72.075447287111189,105.84483749529025,45.882024679274117,53.600496120647335,66.701962398902808,112.3911083517326,44.046743692103149,51.766155923360643,71.486217765499418,128.24363807018239,128.24363807018239,133.41121862524895,133.7873279028434,137.81756881063046,103.2390279300657,107.43700530697103]
[2026,22.328437004471791,74.698912523417164,108.46830273159622,46.149471170326017,53.912933610193946,66.945663552216786,115.01457358803857,44.303492323512977,52.036527828740894,71.743019257508593,130.86710330648836,130.86710330648836,136.03468386155492,136.41079313914938,140.44103404693644,105.86249316637168,107.58687411932272]
[2027,22.528923604170323,76.208412485526466,109.97780269370554,46.417133792362442,54.22562358920846,67.188962540919803,116.52407355014788,44.56044844066794,52.306858909069049,71.999418584906806,132.37660326859765,132.37660326859768,137.54418382366424,137.92029310125866,141.95053400904573,107.37199312848099,107.72756879910763]
[2028,22.709242554549718,77.608697438213881,111.37808764639294,46.685008283440936,54.538561078786138,67.43184812789903,117.92435850283529,44.817607952103295,52.577148666454612,72.255404510581229,133.77688822128508,133.77688822128508,138.94446877635161,139.32057805394609,143.35081896173315,108.77227808116839,108.09321251563817]
[2029,22.881162646611898,78.950378068533055,112.71976827671213,46.953090426400969,54.851741152337581,67.674309175439461,119.26603913315446,45.074966809344929,52.847396608238675,72.51096589681687,135.11856885160427,135.11856885160424,140.28614940667077,140.66225868426525,144.69249959205231,110.11395871148758,108.45841106359322]
[2030,23.028309961637405,80.163728324555876,113.93311853273494,47.221376048327706,55.165158934962271,67.91633464448644,120.47938938917729,45.332521006394593,53.117602246931163,72.766091704559059,136.33191910762707,136.33191910762707,141.49949966269361,141.87560894028809,145.90584984807515,111.32730896751039,108.82315152029304]
[2031,23.100190847128324,81.715091703339795,115.48448191151886,47.447441953531786,55.4292546186119,68.109531880542363,122.0307527679612,45.549544275390517,53.29970799367689,72.974026821647072,137.88328248641099,137.88328248641099,143.05086304147756,143.42697231907201,147.45721322685907,112.87867234629431,109.18742107736539]
[2032,23.15800879032362,83.580669998600371,117.35006020677943,47.673797913559987,55.693689151355123,68.302615513472986,123.89633106322178,45.766845997017583,53.481773292083211,73.181848335609786,139.74886078167157,139.74886078167157,144.91644133673813,145.29255061433258,149.32279152211964,114.74425064155488,109.55120703989735]
[2033,23.211267899808629,85.36338917856591,119.13277938674497,47.900437582544079,55.958455119794486,68.495570272059325,125.67905024318732,45.93621057509371,53.663797400810409,73.389540975228229,141.53157996163711,141.53157996163711,146.69916051670364,147.07526979429812,151.10551070208518,116.52696982152042,109.86995193681258]
[2034,23.250984647558425,87.0250346930234,120.79442490120246,48.127354677142954,56.223545183578217,68.68838101907248,127.34069575764481,46.091987325464736,53.845779585823287,73.597089603273488,143.1932254760946,143.1932254760946,148.36080603116116,148.73691530875561,152.76715621654267,118.18861533597791,110.18858957311534]
[2035,23.288679627095291,88.620335989365344,122.38972619754441,48.354542975864454,56.488952074608008,68.881032750261639,128.93599705398674,46.247727566987081,54.027719120312014,73.804479215494737,144.78852677243654,144.78852677243654,149.95610732750308,150.33221660509756,154.36245751288462,119.78391663231986,110.50710238690378]
[2036,23.362706498995308,90.112542443561082,123.88193265174016,48.564062589651243,56.733717978564535,69.040926434381774,130.42820350818249,46.390503884981669,54.19451388432438,73.975835695973174,146.28073322663229,146.28073322663229,151.44831378169886,151.82442305929328,155.85466396708034,121.27612308651561,110.8254729703647]
[2037,23.432288414500064,91.558369774559395,125.32775998273846,48.773650684412289,56.97856388365922,69.200442884606829,131.87403083918082,46.533237561648519,54.361258833701541,74.146814942556531,147.72656055763059,147.72656055763059,152.89414111269713,153.27025039029161,157.30049129807867,122.72195041751391,111.14368406860962]
[2038,23.486623876280788,92.888824488038594,126.65821469621767,48.983301079619096,57.223482569648482,69.359572923862302,133.20448555266,46.675927978934773,54.527953246419131,74.317407778170292,149.0570152711098,149.0570152711098,154.22459582617637,154.60070510377079,158.63094601155785,124.05240513099312,111.40356511715169]
[2039,23.536394522416394,94.156382267167018,127.92577247534609,49.1930076537639,57.4684668852382,69.518307454927552,134.47204333178843,46.818574524689666,54.694596407347738,74.487605105593829,150.32457305023823,150.32457305023823,155.49215360530476,155.86826288289922,159.89850379068628,125.31996291012155,111.66302871480151]
[2040,23.574341097504565,95.327368230170549,129.09675843834961,49.402764343744153,57.713509747364668,69.676637459896654,135.64302929479197,46.961176592602918,54.861187608180984,74.657397906921247,151.49555901324175,151.49555901324175,156.66313956830828,157.03924884590276,161.06948975368982,126.49094887312506,111.92206430792343]
["Note 1: Priserne for naturgas indeholder ikke sunk costs."]
["Note 2: Priserne for træpiller bygger på værdierne for hhv. industri (værker og kraftværker) og konsum (forbrugere) fra tabel 4."]

{"sheet":"Tabel 7","index":6,"n_rows":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Tabel 7: Samfundsøkonomiske priser på el"]
[]
["2019-priser kr./MWh","Rå samfundsøkonomisk pris på el","An\nvirksomhed*\n(> 15 MWh)","An\nhusholdning*\n(< 15 MWh)"]
[2019,350,491.04027223076099,675.27079961678908]
[2020,370,512.26056969585852,696.49109708188655]
[2021,360,501.63687146843711,685.86739885446525]
[2022,360,501.62868763702522,685.85921502305325]
[2023,380,522.85155531929979,707.08208270532782]
[2024,390,533.46187389034321,717.69240127637124]
[2025,400,544.07395991253111,728.30448729855914]
[2026,390,533.47661210050194,717.70713948652997]
[2027,390,533.4912983062361,717.72182569226413]
[2028,390,533.50800983662907,717.7385372226571]
[2029,380,522.90800951562835,707.13853690165638]
[2030,380,522.92238996038088,707.15291734640891]
[2031,380,522.92238996038088,707.15291734640891]
[2032,380,522.92238996038088,707.15291734640891]
[2033,370,512.30667870772697,696.537206093755]
[2034,380,522.92238996038088,707.15291734640891]
[2035,370,512.30667870772697,696.537206093755]
[2036,380,522.92238996038088,707.15291734640891]
[2037,380,522.92238996038088,707.15291734640891]
[2038,380,522.92238996038088,707.15291734640891]
[2039,380,522.92238996038088,707.15291734640891]
[2040,380,522.92238996038088,707.15291734640891]
["*Inkl. nettab på 6 pct. For fleksible enheder som varmepumper, elpatroner og kraftvarmeanlæg, der driftes efter elprisen, bør der korrigeres for årsvariationerne i elprisen, som beskrevet nedenfor."]
["Note 1: Ved ”virksomhed” forstås alle typer kunder med et årligt elforbrug på mere end 15 MWh."]
["Note 2: Elpriserne er afrundet til hele ører pr. kWh, svarende til hele tiere pr. MWh"]

{"sheet":"Tabel 8","index":7,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[[2,1,2,2],[2,3,2,4]]}
["Tabel 8: Variable priser - Relative afvigelser fra årsgennemsnit"]
[]
[null,"Lave priser – Elforbrugende enheder: Varmepumper/elpatroner",null,"Høje priser – Elproducerende enheder: Kraftvarmeenheder"]
["  Driftstid,  \npct. af tilgængelige timer","Faktor, der skal ganges på den rå elpris ved ikke-marginale ændringer","Faktor, der skal ganges på den rå elpris ved marginale ændringer","Faktor, der skal ganges på den rå elpris ved ikke-marginale ændringer","Faktor, der skal ganges på den rå elpris ved marginale ændringer"]
["0-5 pct.",0.22188482342663063,0.22188482342663063,1.8969328039600293,1.8969328039600293]
["5-10 pct.",0.38758858246118666,0.55366979880561618,1.6982518680481511,1.4991183559724646]
["10-15 pct.",0.48128304509387743,0.66888539738120156,1.5832711877646839,1.3530479122084937]
["15-20 pct.",0.54402319436796154,0.73238655824778609,1.5015731728783428,1.2562930279576199]
["20-25 pct.",0.59225266266196441,0.78528039795254057,1.4394697348910537,1.190914517251721]
["25-30 pct.",0.63206475124184802,0.83121588227014986,1.3893334956230299,1.1385380937264911]
["30-35 pct.",0.66619483994080553,0.87105311721131362,1.3473176640444309,1.0951269665282379]
["35-40 pct.",0.69623372618731016,0.90657435562183231,1.3116208563287803,1.0616618884064339]
["40-45 pct.",0.72311904860795129,0.9382628701653829,1.2804250741001317,1.0307877552635889]
["45-50 pct.",0.74767769213954027,0.96876142616423211,1.2523259158324229,0.99936948422881378]
["50-55 pct.",0.77059824201123295,0.99933491129896646,1.2265024880772861,0.96879641700272745]
["55-60 pct.",0.79227247281157143,1.0307877552635869,1.2024916356554032,0.93826287016539045]
["60-65 pct.",0.81298747604263644,1.0616618884064468,1.1797367423405105,0.90657435562186572]
["65-70 pct.",0.83313374089676218,1.0951269665282055,1.1576950846580585,0.87105311721131895]
["70-75 pct.",0.85348784912391296,1.1385380937264706,1.1359364130551595,0.8312158822701412]
["75-80 pct.",0.87457101270320714,1.1909145172517512,1.1140266506540724,0.78528039795256777]
["80-85 pct.",0.89701923302426445,1.2562930279576339,1.0915832480329912,0.73238655824776056]
["85-90 pct.",0.92234774898604044,1.3530479122084937,1.0681059762166771,0.66888539738117414]
["90-95 pct.",0.9526968196401272,1.4991183559724768,1.041036878543963,0.55366979880562028]
["95-100 pct.",0.99964748528646952,1.8919240308159322,1.0002653423801253,0.22542040794983798]
["Note: Afvigelsen fra årsgennemsnittet er regnet som gennemsnittet over alle timer op til den øvre grænse af intervallet. Faktorerne i kolonne tre eller fem skal benyttes sammen med de rå elpriser i tabel 7."]

{"sheet":"Tabel 9","index":8,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,0,3,0],[2,1,2,2],[2,3,2,4],[2,13,2,14],[2,11,2,12],[2,9,2,10],[2,7,2,8],[2,5,2,6]]}
["Tabel 9: Omkostninger til transport, lager og avancer for ledningsgas"]
[]
["2019-priser kr./GJ","> 35 mio. m3",null,"10-35 mio m3",null,"800.000-10mio. m3",null,"300.000-800.000 m3",null,"75.000-300.000 m3",null,"6.000-75.000 m3",null,"< 6.000 m3"]
[null,"Excl. Sunk cost ","Sunk cost","Excl. Sunk cost ","Sunk cost","Excl. Sunk cost ","Sunk cost","Excl. Sunk cost ","Sunk cost","Excl. Sunk cost ","Sunk cost","Excl. Sunk cost ","Sunk cost","Excl. Sunk cost ","Sunk cost"]
[2019,2.1048831690404848,1.256757508298308,5.4861343290353073,5.6981012122577548,6.5322194575381554,6.3794546978831299,7.4280751077466043,9.392605071715991,12.272769573879534,14.71363763595909,14.846757246843882,20.330226233385183,16.928125397942807,20.715785263459335]
[2020,2.1048831690404848,1.256757508298308,5.4861343290353073,5.6981012122577548,6.5322194575381554,6.3794546978831299,7.4280751077466043,9.392605071715991,12.272769573879534,14.71363763595909,14.846757246843882,20.330226233385183,16.928125397942807,20.715785263459335]
[2021,2.1048831690404848,1.256757508298308,5.4077576754360237,5.2539668418618106,6.4390466596889429,5.8514755100709186,7.2817290680062214,8.5633108465204941,12.032522959476042,13.352240154339283,14.507394363074045,18.407169892022768,16.58195853128931,18.754173019089503]
[2022,2.1048831690404848,1.256757508298308,5.4077576754360237,5.2539668418618106,6.4390466596889429,5.8514755100709186,7.2817290680062214,8.5633108465204941,12.032522959476042,13.352240154339283,14.507394363074045,18.407169892022768,16.58195853128931,18.754173019089503]
[2023,2.1048831690404848,1.256757508298308,5.2510043682374539,4.3656981010699205,6.2527010639905143,4.795517134446496,6.9890369885254575,6.9047223961294995,11.55202973066905,10.629445191099668,13.828668595534372,14.561057209297934,15.889624797982311,14.83094853034984]
[2024,2.1048831690404848,1.256757508298308,5.2666796989573097,4.4545249751491101,6.2713356235603559,4.9011129720089386,7.0183061964735334,7.0705812411685995,11.600079053549747,10.901724687423629,13.896541172288339,14.945668477570416,15.958858171313011,15.223270979223805]
[2025,2.1048831690404848,1.256757508298308,5.2823550296771682,4.5433518492282987,6.2899701831301993,5.0067088095713812,7.0475754044216101,7.2364400862076987,11.648128376430446,11.174004183747591,13.964413749042306,15.330279745842899,16.028091544643708,15.615593428097773]
[2026,2.1048831690404848,1.256757508298308,5.2980303603970249,4.6321787233074874,6.3086047427000418,5.1123046471338238,7.076844612369686,7.4022989312467988,11.696177699311145,11.446283680071554,14.032286325796274,15.714891014115384,16.097324917974419,16.00791587697174]
[2027,2.1048831690404848,1.256757508298308,5.3137056911168816,4.7210055973866769,6.3272393022698852,5.2179004846962656,7.1061138203177627,7.568157776285898,11.744227022191845,11.718563176395515,14.100158902550241,16.099502282387867,16.166558291305108,16.400238325845706]
[2028,2.1048831690404848,1.256757508298308,5.3293810218367375,4.8098324714658656,6.3458738618397277,5.3234963222587082,7.1353830282658386,7.7340166213249981,11.792276345072544,11.990842672719477,14.168031479304211,16.48411355066035,16.235791664635816,16.792560774719671]
[2029,2.1048831690404848,1.256757508298308,5.3450563525565942,4.8986593455450542,6.3645084214095711,5.4290921598211499,7.1646522362139162,7.8998754663640964,11.840325667953243,12.263122169043436,14.235904056058175,16.868724818932833,16.305025037966505,17.184883223593637]
[2030,2.1048831690404848,1.256757508298308,5.3607316832764518,4.9874862196242438,6.3831429809794127,5.5346879973835916,7.193921444161993,8.0657343114031956,11.888374990833942,12.535401665367399,14.303776632812145,17.253336087205316,16.374258411297212,17.577205672467603]
[2031,2.1048831690404848,1.256757508298308,5.3764070139963085,5.0763130937034324,6.401777540549257,5.6402838349460342,7.2231906521100688,8.2315931564422957,11.936424313714642,12.80768116169136,14.371649209566108,17.637947355477799,16.443491784627902,17.969528121341572]
[2032,2.1048831690404848,1.256757508298308,5.3920823447161652,5.1651399677826211,6.4204121001190977,5.7458796725084769,7.2524598600581456,8.397452001481394,11.984473636595341,13.079960658015322,14.439521786320082,18.022558623750282,16.512725157958609,18.361850570215537]
[2033,2.1048831690404848,1.256757508298308,5.4077576754360237,5.2539668418618106,6.4390466596889429,5.8514755100709186,7.2817290680062214,8.5633108465204941,12.032522959476042,13.352240154339283,14.507394363074045,18.407169892022768,16.58195853128931,18.754173019089503]
[2034,2.1048831690404848,1.256757508298308,5.4077576754360237,5.2539668418618106,6.4390466596889429,5.8514755100709186,7.2817290680062214,8.5633108465204941,12.032522959476042,13.352240154339283,14.507394363074045,18.407169892022768,16.58195853128931,18.754173019089503]
[2035,2.1048831690404848,1.256757508298308,5.4077576754360237,5.2539668418618106,6.4390466596889429,5.8514755100709186,7.2817290680062214,8.5633108465204941,12.032522959476042,13.352240154339283,14.507394363074045,18.407169892022768,16.58195853128931,18.754173019089503]
[2036,2.1048831690404848,1.256757508298308,5.4077576754360237,5.2539668418618106,6.4390466596889429,5.8514755100709186,7.2817290680062214,8.5633108465204941,12.032522959476042,13.352240154339283,14.507394363074045,18.407169892022768,16.58195853128931,18.754173019089503]
[2037,2.1048831690404848,1.256757508298308,5.4077576754360237,5.2539668418618106,6.4390466596889429,5.8514755100709186,7.2817290680062214,8.5633108465204941,12.032522959476042,13.352240154339283,14.507394363074045,18.407169892022768,16.58195853128931,18.754173019089503]
[2038,2.1048831690404848,1.256757508298308,5.4077576754360237,5.2539668418618106,6.4390466596889429,5.8514755100709186,7.2817290680062214,8.5633108465204941,12.032522959476042,13.352240154339283,14.507394363074045,18.407169892022768,16.58195853128931,18.754173019089503]
[2039,2.1048831690404848,1.256757508298308,5.4077576754360237,5.2539668418618106,6.4390466596889429,5.8514755100709186,7.2817290680062214,8.5633108465204941,12.032522959476042,13.352240154339283,14.507394363074045,18.407169892022768,16.58195853128931,18.754173019089503]
[2040,2.1048831690404848,1.256757508298308,5.4077576754360237,5.2539668418618106,6.4390466596889429,5.8514755100709186,7.2817290680062214,8.5633108465204941,12.032522959476042,13.352240154339283,14.507394363074045,18.407169892022768,16.58195853128931,18.754173019089503]

{"sheet":"Tabel 10","index":9,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Tabel 10: Samfundsøkonomiske priser på ledningsgas"]
[]
["2019-priser kr./GJ","Ledningsgas","> 35 mio. m3","10-35 mio. m3","800.000-\n10 mio. m3","300.000-800.000 m3","75.000-300.000 m3","6.000-\n75.000 m3","< 6.000 m3"]
[2019,62.493545999982402,64.598429169022893,67.979680329017711,69.025765457520563,69.92162110772901,74.766315573861931,77.340303246826281,79.421671397925209]
[2020,60.243349516642375,62.348232685682859,65.729483845677677,66.77556897418053,67.671424624388976,72.516119090521912,75.090106763486261,77.17147491458519]
[2021,57.047645347384275,59.152528516424759,62.455403022820299,63.486692007073216,64.329374415390504,69.080168306860315,71.555039710458317,73.629603878673578]
[2022,59.968923592594372,62.073806761634856,65.376681268030396,66.40797025228332,67.250652660600593,72.001446552070419,74.476317955668421,76.550882123883682]
[2023,63.943463671061679,66.04834684010217,69.194468039299139,70.196164735052193,70.932500659587134,75.495493401730727,77.772132266596046,79.833088469043986]
[2024,65.107472139409367,67.212355308449858,70.374151838366672,71.378807762969728,72.125778335882899,76.707551192959116,79.004013311697705,81.066330310722378]
[2025,66.21900197319151,68.323885142232001,71.501357002868673,72.508972156321704,73.266577377613118,77.867130349621959,80.183415722233818,82.247093517835225]
[2026,67.45080186385627,69.555685032896761,72.748832224253292,73.759406606556311,74.527646476225954,79.14697956316742,81.483088189652548,83.548126781830689]
[2027,68.630277480530708,70.735160649571199,73.943983171647588,74.957516782800596,75.736391300848467,80.374504502722559,82.730436383080956,84.796835771835816]
[2028,69.743301896699563,71.848185065740054,75.072682918536302,76.089175758539284,76.878684924965398,81.5355782417721,83.911333376003768,85.979093561335375]
[2029,70.813828391646553,72.918711560687044,76.158884744203149,77.17833681305612,77.978480627860463,82.65415405959979,85.049732447704727,87.118853429613054]
[2030,71.810748747436605,73.915631916477096,77.171480430713061,78.19389172841602,79.004670191598592,83.699123738270544,86.11452538024875,88.185007158733811]
[2031,73.108549947710756,75.213433116751247,78.48495696170707,79.510327488260018,80.331740599820819,85.044974261425395,87.480199157276871,89.552041732338665]
[2032,74.35374423041786,76.458627399458351,79.745826575134032,80.774156330536954,81.606204090476012,86.338217867013199,88.793266016737945,90.866469388376473]
[2033,75.565908480207312,77.670791649247803,80.973666155643343,82.004955139896254,82.847637548213527,87.598431439683353,90.073302843281354,92.147867011496629]
[2034,76.728740674383118,78.833623843423609,82.136498349819135,83.167787334072059,84.010469742389347,88.761263633859159,91.23613503745716,93.310699205672421]
[2035,77.865581235968662,79.970464405009153,83.273338911404693,84.304627895657603,85.147310303974876,89.898104195444702,92.372975599042704,94.447539767257979]
[2036,79.454130362500933,81.559013531541424,84.86188803793695,85.893177022189874,86.735859430507162,91.486653321976974,93.961524725574975,96.036088893790236]
[2037,80.313745089472121,82.418628258512612,85.721502764908138,86.752791749161062,87.59547415747835,92.346268048948161,94.821139452546163,96.895703620761424]
[2038,81.1260187315347,83.230901900575191,86.53377640697073,87.565065391223641,88.407747799540914,93.15854169101074,95.633413094608741,97.707977262824016]
[2039,81.912612872004217,84.017496041044708,87.320370547440234,88.351659531693159,89.194341940010446,93.945135831480258,96.420007235078259,98.49457140329352]
[2040,82.660600701490125,84.765483870530616,88.068358376926142,89.099647361179066,89.942329769496354,94.693123660966165,97.167995064564167,99.242559232779428]

{"sheet":"Tabel 11","index":10,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":false,"merged":[[2,0,3,0],[2,1,3,1],[10,0,10,7],[4,0,4,7],[17,0,17,7],[27,0,27,7],[22,0,22,7],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1]]}
["Tabel 11: Typiske emissionskoefficienter for 2017 for stationære anlæg"]
[]
["Brændsel","Anlægstype","CO2","CH4","N2O","SO2","NOx","PM2,5"]
[null,null,"kg/GJ","g/GJ","g/GJ","g/GJ","g/GJ","g/GJ"]
["Centrale kraftværker og kraftvarmeværker"]
["Ledningsgas","Dampturbine","Se tabel 13",1,1,0.43,28,0.1]
["Kul","Dampturbine",94.37,0.9,0.8,8,33,2.1]
["Fuelolie","Dampturbine",79.19,0.8,0.3,100,138,2.5]
["Halm*","Dampturbine",0,0.47,1.1000000000000001,49,125,1.1100000000000001]
["Træ*","Dampturbine",0,3.1,0.8,1.9,81,4.82]
["Decentrale kraftvarmeværker"]
["Ledningsgas","Gasturbine","Se tabel 13",1.7,1,0.43,48,5.0999999999999997E-2]
["Ledningsgas","Motor","Se tabel 13",481,0.57999999999999996,0.5,135,0.161]
["Halm*","Dampturbine",0,0.47,1.1000000000000001,49,125,1.1100000000000001]
["Træ*","Dampturbine",0,3.1,0.8,1.9,81,4.82]
["Affald","Dampturbine",42.5,0.34,1.2,8.3000000000000007,79,0.28999999999999998]
["Biogas***","Motor",0,434,1.6,19.2,202,0.20599999999999999]
["Ren varmeproduktion på decentrale værker og lignende**"]
["Ledningsgas","Kedel","Se tabel 13",1,1,0.43,32.36,0.1]
["Halm","Kedel",0,30,4,115,90,12]
["Træ","Kedel",0,11,4,11,90,10]
["Biogas***","Kedel",0,1,0.1,25,28,1.5]
["Husholdninger"]
["Ledningsgas",null,"Se tabel 13",1,1,0.43,21.7,0.1]
["Gasolie",null,74.099999999999994,0.7,0.6,23,52,5]
["Træpiller",null,0,3,4,11,80,29]
["Brænde og andre træprodukter",null,0,127,4,11,76,457]
["Industri og lignende"]
["Ledningsgas","Industrielle kedler","Se tabel 13",1,1,0.43,32.36,0.1]
["Raffinaderigas","Raffinaderier",57.109000000000002,1,0.1,1,56,5]
["* Der er meget stor usikkerhed på PM2,5-faktorerne, da de er baseret på målinger på ganske få anlæg"]
["** Faktorerne kan med god tilnærmelse også anvendes for større biomasse-/biogaskedler fx i industrien"]
["*** Emissioner for biogas anvendes ved værker, som får leveret biogas direkte fra biogasproducenten, og er ikke det samme som biogas, der opgraderes til det almindelige gasnet."]
["Note: For biomasse er anvendt en CO2 emissionsfaktor på 0."]

{"sheet":"Tabel 12","index":11,"n_rows":27,"n_cols":2,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,0,3,0]]}
["Tabel 12: CO2-emissionskoefficienter for ledningsgas "]
[]
[null,"Emissionskoefficient"]
[null,"kg/GJ"]
[2019,51.449409597184939]
[2020,49.512796970722306]
[2021,47.576184344259673]
[2022,45.63957171779704]
[2023,43.702959091334407]
[2024,43.380511876549981]
[2025,43.058064661765549]
[2026,42.735617446981124]
[2027,42.413170232196691]
[2028,42.090723017412259]
[2029,41.768275802627841]
[2030,41.445828587843408]
[2031,41.123381373058983]
[2032,40.800934158274558]
[2033,40.478486943490125]
[2034,40.1560397287057]
[2035,39.833592513921275]
[2036,39.511145299136835]
[2037,39.18869808435241]
[2038,38.866250869567985]
[2039,38.543803654783552]
[2040,38.221356439999127]
["Kilde: CO2-emissionskoefficient for fossil gas fra det Nationale Center for Miljø og Energi samt egne beregninger."]

{"sheet":"Tabel 13","index":12,"n_rows":29,"n_cols":13,"rows_kept":29,"cut":false,"hidden":false,"merged":[[2,11,2,12],[3,11,3,12],[2,1,2,2],[3,1,3,2],[2,9,2,10],[3,9,3,10],[3,7,3,8],[2,7,2,8],[2,0,4,0],[2,3,2,4],[2,5,2,6],[3,3,3,4],[3,5,3,6]]}
["Tabel 13: Emissionskoefficienter for gennemsnitlig el"]
[]
[null,"CO2",null,"CH4",null,"N2O",null,"SO2",null,"NOx",null,"PM2,5"]
[null,"kg/MWh",null,"g/MWh",null,"g/MWh",null,"g/MWh",null,"g/MWh",null,"g/MWh"]
[null,"Produktion","Forbrug","Produktion","Forbrug","Produktion","Forbrug","Produktion","Forbrug","Produktion","Forbrug","Produktion","Forbrug"]
[2019,157.42280951379479,167.11550903799872,96.474431279010403,102.41447057219789,3.0828190894229954,3.2726317297484031,85.30839738340714,90.560931404890809,214.11332854815535,227.29652712118403,0.9266300758518986,0.98368373232685635]
[2020,122.9252006294698,130.49384355570044,99.726478356696617,105.86674984787328,2.7551894566161255,2.9248295717793265,67.837113378902771,72.013920784397854,201.69884914978849,214.11767425667568,0.89264962331860798,0.94761106509406368]
[2021,84.218579523558802,89.404012233077296,102.04495611463057,108.327978890266,2.3799077331624297,2.5264413303210507,57.784526950111626,61.342385297358419,186.56696210222202,198.05409989620173,0.79807046701544082,0.84720856371065911]
[2022,73.998663111232759,78.554844067126069,84.759453362502526,89.97818828291139,2.14223045898148,2.2741299989187689,53.036070165272115,56.301560685002251,165.26706762371813,175.44274694662224,0.72317209510200731,0.76769861475796963]
[2023,66.444730354766051,70.535807170664597,75.538674928890075,80.189676145318558,2.0169752274584836,2.1411626618455242,49.25364196600173,52.286244125267231,166.89287002441978,177.16865183059426,0.68508820278676374,0.72726985433839042]
[2024,62.695702797367204,66.555947767905735,67.022977749165733,71.149657907819247,1.9079230058367345,2.0253959722258328,45.872015531870971,48.696407146359846,166.48501401314761,176.7356836657618,0.65303366872501611,0.69324168654460316]
[2025,61.775046677497187,65.578605814752862,59.908943761404025,63.59760484225481,1.8432801693444665,1.9567730035503892,43.94101423332198,46.646511924970255,159.10779599096952,168.90424202863008,0.63420519223283689,0.67325391956776748]
[2026,46.18528727175309,49.028967379780354,54.241929461577719,57.581666095093127,1.5607642716635941,1.6568622841439429,38.20147250985444,40.55358015908115,139.59579574384441,148.19086597011085,0.53542291306223377,0.56838950431235014]
[2027,41.858931728747152,44.436233257693367,50.775075322866591,53.901353845930565,1.4751177082608293,1.5659423654573561,36.556582819719502,38.807412759787162,133.00833019167558,141.19780275124796,0.50845843905250154,0.53976479729564919]
[2028,38.508365699738292,40.879369108002436,48.221816109700079,51.190887589915164,1.3926879482009642,1.4784373123152488,34.840447531368966,36.985613090625229,126.43864252475157,134.22361202202927,0.47912656498752559,0.50862692673834986]
[2029,16.687410653914668,17.714873305641898,46.697395463357267,49.572606648999226,1.1829281087491808,1.2557623235129307,29.413160660030485,31.224162059480346,117.55873975199458,124.79696364330636,0.41905868465327334,0.44486059941961081]
[2030,14.957501871614134,15.878452093008637,42.106225593541183,44.698753284013996,1.0871073741058206,1.1540417984138223,26.166174650913373,27.777255468060908,108.02775072461965,114.67914089662384,0.38686367040946235,0.41068330192087299]
[2031,14.574738849996944,15.472121921440493,40.434916474465282,42.924539781810282,0.94392440691768931,1.0020428948170801,25.258429257628624,26.813619169457141,93.48616551853884,99.242213926262039,0.30470007553010747,0.32346080204894639]
[2032,13.620070735559779,14.45867381694244,37.789701345535697,40.116455780823458,0.87668355605168091,0.93066194909944899,23.683929279521898,25.142175455968047,86.822063863285493,92.167796033211786,0.27730164531661367,0.29437541965670244]
[2033,12.785070434119392,13.572261607345428,35.248131825583471,37.418398965587549,0.82251436350967178,0.87315749841791068,22.26073918861152,23.631357949693758,81.37744365412847,86.387944431134258,0.25755674696068198,0.27341480569074522]
[2034,12.965081124499664,13.763355758492212,35.061789577039875,37.220583415116643,0.77259670346673048,0.82016635187551012,22.259913725932922,23.630481662349176,76.205450605263792,80.89750595038619,0.22129008220304069,0.23491516157435319]
[2035,12.452396263781672,13.219104313993283,33.538446613137801,35.603446510761998,0.74491575269012655,0.79078105381117469,21.399151130547594,22.716720945379613,73.428771852940173,77.949863962781507,0.21212012159564161,0.22518059617371722]
[2036,12.441529334247964,13.207568295380005,33.502730714762095,35.565531544333439,0.73632923732550293,0.7816658570334426,21.077113802011063,22.374855416147625,72.563189738363405,77.030986983400652,0.20908384747218195,0.22195737523586195]
[2037,12.100744337731555,12.845800783154518,32.679324054395195,34.691426809336726,0.71647550063749177,0.76058970343682786,20.438619320494581,21.697048110928431,70.621288492560254,74.969520692739124,0.20182563517273647,0.21425226663772451]
[2038,12.350370520504333,13.11079673089632,33.504540973837926,35.56745326309759,0.72660060075425659,0.77133821736120656,20.775684047553408,22.054866292519542,71.642600944642012,76.053716501743111,0.20286853546090561,0.2153593794701758]
[2039,12.047243873197267,12.789006234816632,32.69248226346221,34.705395184142475,0.69881833625838152,0.74184536757789976,20.192747129405241,21.436037292362254,68.881930829524009,73.123068821150753,0.18836342867109798,0.19996117693322504]
[2040,12.01168918674014,12.751262406305882,32.768326642205885,34.785909386630451,0.69244878810023569,0.73508363917222475,20.018650395027972,21.251221226144345,68.28410548819285,72.488434700841665,0.18487339942248515,0.19625626265656598]
["Note 1: Emissionerne knyttet til el er baseret på den forventede gennemsnitlige danske elproduktion. "]
["Note 2: Prisen på CO2-kvoter er medregnet i elpriserne angivet i tabel 7. Derfor skal CO2-emissioner fra elproduktion ikke værdisættes separat i det samfundsøkonomiske regnestykke."]

{"sheet":"Tabel 14","index":13,"n_rows":28,"n_cols":3,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Tabel 14: Skøn for priser på CO2"]
[]
["2019-priser kr./ton","Skøn for CO2-kvotepris","Skøn for pris på CO2-udledninger uden for kvotesektoren"]
[2019,195.74638834999999,195.74638834999999]
[2020,214.42575100000002,214.42575100000002]
[2021,220.80004550000001,254.16623663429559]
[2022,227.36394250000001,261.72203669931474]
[2023,234.12288050000001,269.50235137821068]
[2024,241.08274500000002,277.51395555810944]
[2025,248.24957050000003,285.76379564226693]
[2026,255.6293915,294.25881803393918]
[2027,263.22861500000005,303.00639792670648]
[2028,271.05372249999999,312.013996272214]
[2029,279.11149349999999,321.28941705436671]
[2030,287.40878200000003,330.84055001513428]
[2031,295.95274000000001,330.84055001513428]
[2032,304.75066849999996,330.84055001513428]
[2033,313.81016649999998,330.84055001513428]
[2034,323.13898200000006,330.84055001513428]
[2035,332.74508650000001,332.74508650000001]
[2036,342.63674950000001,342.63674950000001]
[2037,352.82246399999997,352.82246399999997]
[2038,363.31102099999998,363.31102099999998]
[2039,374.11136049999999,374.11136049999999]
[2040,385.23279500000001,385.23279500000001]
["Kilder: ","Skøn for kvotepris: Finansministeriet, september 2019. "]
[null,"Skøn for omkostninger for CO2-udledning uden for kvotesektoren: EU’s Impact Assessment for 2030-pakken (http://eur-lex.europa.eu/legal-content/EN/TXT/PDF/?uri=CELEX:52014SC0015&from=EN). Efter 2030 er omkostningen for CO2-udledning uden for kvotesektoren fastholdt på samme niveau, indtil kvoteprisen når dette niveau."]
["Note 1: Alle prisskøn i denne tabel er angivet i faktorpriser, og skal derfor ganges med nettoafgiftsfaktoren for at blive angivet i forbrugerpriser."]

{"sheet":"Tabel 15","index":14,"n_rows":7,"n_cols":5,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Tabel 15: Priser på SO2/SO4, NOx og PM2,5-emissioner for stationære anlæg"]
[]
["2019-priser, kr./kg","Sektor","SO2/SO4","NOx","PM2,5"]
["SNAP 1","Større forbrændingsanlæg, inkl. affaldsforbrændingsanlæg",19.823225972697561,14.815253095384495,47.106244877226054]
["SNAP 2","Forbrændingsanlæg i husholdninger mv.",57.591688089100295,49.766730468298611,172.55596545391839]
["SNAP 3","Industrielle forbrændingsanlæg",27.543850825221874,20.407489475050753,55.692831706452417]
["Kilde: Miljø- og Fødevareministeriets miljøøkonomiske nøgletalskatalog 2018. For emissionsfaktorer fra andre processer henvises til kataloget"]