{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["0. Hinweise","1. Kenndaten & Ablagerungsmenge","2. Deponiegutzusammensetzung ","3. Kosten der Deponienachsorge","4. Erlöse Sekundärrohstoffe","5. COO Einsparung","6. Kosten des Deponierückbaus","7. Ergebniszusammenfassung"],"not_rendered":{"charts":7,"images":16,"macros":1,"external_links":0,"defined_names":8,"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":"0. Hinweise","index":0,"n_rows":25,"n_cols":12,"rows_kept":25,"cut":false,"hidden":false,"merged":[[12,4,12,7],[14,1,14,7],[1,0,1,13],[11,4,11,7]]}
["Hinweise zur Anwendung dieser Kalkulationsgrundlage"]
[" - bitte beachten! -"]
[]
[null,"Kontakt:"]
[null,"Professur für Abfall- und Ressourcenmanagement"]
[null,"Heinrich-Buff-Ring 26"]
[null,"35392 Gießen"]
[null,"Tel. 0641-9937376",null,null,null,null,null,null,null,null,null,"Doppelklick zum Öffnen des Dokumentes!"]
[null,"Fax. 0641-9937389"]
[]
[null,"Ansprechpartner:"]
[null,"Prof. Dr. Stefan Gäth",null,"0641-9937381","stefan.a.gaeth@umwelt.uni-giessen.de"]
[null,"Dr. Jörg Nispel",null,"0641-9937377","joerg.nispel@umwelt.uni-giessen.de"]
[]
[null,"www.einfälle-für-abfälle.de"]
[]
[null,"In Zusammenarbeit mit:"]
[null,"Ministerium für Umwelt, Klima und Energiewirtschaft BaWü"]
[null,"www.um.baden-wuerttemberg.de"]
[]
[null,"und"]
[null,"Abfallwirtschaftsamt des Zollernalbkreises"]
[null,"www.zollernalbkreis.de"]
[null,"Leiter Abfallwirtschaftsamt"]
[null,"Friedrich Scholte-Reh"]

{"sheet":"1. Kenndaten & Ablagerungsmenge","index":1,"n_rows":45,"n_cols":5,"rows_kept":45,"cut":false,"hidden":false,"merged":[[6,2,6,5],[13,1,13,5],[7,2,7,5],[9,4,9,5],[10,4,10,5],[8,2,8,5],[11,2,11,3],[9,2,9,3],[10,2,10,3],[11,4,11,5],[0,0,0,5],[2,1,2,5],[3,2,3,5],[4,2,4,5],[5,2,5,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[22,2,22,3],[23,2,23,3],[14,4,14,5],[15,4,15,5],[14,2,14,3],[15,2,15,3],[16,2,16,3],[16,4,16,5],[28,0,28,1],[15,0,19,0],[20,0,27,0],[25,2,25,3],[26,2,26,3],[27,2,27,3],[24,2,24,3],[17,2,17,3],[19,2,19,3],[18,2,18,3],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[20,2,20,3],[21,2,21,3],[28,2,28,3],[22,4,22,5],[23,4,23,5],[24,4,24,5],[20,4,20,5],[21,4,21,5]]}
["Ressourcenpotenzial von Abfalldeponien [Blatt 1/7]"]
[]
["Schritt 1:","Kenndaten der Deponie"]
[null,"Deponiebezeichnung","Kreismülldeponie Hechingen (KMDH)"]
[null,"Betreiber","Zollernalbkreis"]
[null,"Straße"]
[null,"Hausnummer"]
[null,"PLZ"]
[null,"Ort"]
[null,"Ablagerungszeitraum","von",null,"bis"]
[null,"Gesamt",1982,null,2004]
[null,"Ablagerung organischer Substanz",1982,null,2004]
[]
["Schritt 2:","Ablagerungsmengen nach definierten Abfallarten"]
["Hinweis","Abfallart","Masse [Mg FM]",null,"Anteile [Gew.-% FM]"]
["Im Folgenden als\nDeponiegut bezeichnet","Hausmüll und hausmüllähnlicher Gewerbeabfall",795373.31099999999,null,{"$f":"IF(C$29=0,\"\",C16/C$29)","v":0.37277802600620236}]
[null,"Gewerbeabfall",640683.00833333319,null,0.30027729600574349]
[null,"Sperrmüll",99715.404999999882,null,4.6734924750711129E-2]
[null,"Sande",58384.375920192637,null,2.736377007391623E-2]
[null,"Bauschutt",261837.36,null,0.12271874457637587]
["Definitionen der Zusammensetzung sind eigenständig vorzunehmen","Schlämme",164338.48333333299,null,7.7022669187667855E-2]
[null,"Rekultivierungs- und Bodenmaterial",113305.91999999998,null,5.3104569399383184E-2]
[null,"Profilierungsmaterial",0,null,0]
[null,"Besonders wertstoffhaltige Abfälle",0,null,0]
[null,"Kritische Abfälle",0,null,0]
[null,"Optional (Eingabe vornehmen)",0,null,{"$f":"IF(C$29=0,\"\",C26/C$29)","v":0}]
[null,"Optional (Eingabe vornehmen)",0,null,0]
[null,"Optional (Eingabe vornehmen)",0,null,0]
["Gesamtablagerungsmenge",null,{"$f":"SUM(C16:C28)","v":2133637.8635868584},null,{"$f":"SUM(E16:E28)","v":1.0000000000000002}]
[]
[]
[]
[]
["Kontakt:"]
["Professur für Abfall- und Ressourcenmanagement"]
["Heinrich-Buff-Ring 26"]
["35392 Gießen"]
["Tel. 0641-9937376"]
["Fax. 0641-9937389"]
[]
["Ansprechpartner:"]
["Prof. Dr. Stefan Gäth",null,"0641-9937381","stefan.a.gaeth@umwelt.uni-giessen.de"]
["Dr. Jörg Nispel",null,"0641-9937377","joerg.nispel@umwelt.uni-giessen.de"]
[]
["www.einfälle-für-abfälle.de"]

{"sheet":"2. Deponiegutzusammensetzung ","index":2,"n_rows":173,"n_cols":13,"rows_kept":173,"cut":false,"hidden":false,"merged":[[172,0,172,6],[14,0,14,12],[113,1,113,5],[0,0,0,5],[2,1,2,2],[19,1,24,1],[169,3,169,6],[170,3,170,6]]}
["Ressourcenpotenzial von Abfalldeponien [Blatt 2/7]"]
[]
["Schritt 3: ","Reale Potenzialermittlung",null,null,"Ausgangsdaten","[Mg FM]"]
[null,null,null,null,"Deponiegut",{"$f":"SUM('1. Kenndaten & Ablagerungsmenge'!C16:D20)","v":1855993.4602535255}]
[null,null,null,null,"Schlämme ",{"$f":"'1. Kenndaten & Ablagerungsmenge'!C21","v":164338.48333333299}]
[null,null,null,null,"Rekultivierung  ",{"$f":"'1. Kenndaten & Ablagerungsmenge'!C22","v":113305.91999999998}]
[null,null,null,null,"Profilierungsmaterial",{"$f":"'1. Kenndaten & Ablagerungsmenge'!C23","v":0}]
[null,null,null,null,"Wertstoffhaltige Abfälle",{"$f":"'1. Kenndaten & Ablagerungsmenge'!C24","v":0}]
[null,null,null,null,"Kritische Abfälle",{"$f":"'1. Kenndaten & Ablagerungsmenge'!C25","v":0}]
[null,null,null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B26","v":"Optional (Eingabe vornehmen)"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C26","v":0}]
[null,null,null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B27","v":"Optional (Eingabe vornehmen)"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C27","v":0}]
[null,null,null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B28","v":"Optional (Eingabe vornehmen)"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C28","v":0}]
[null,null,null,null,"Summe  ",{"$f":"SUM(F4:F12)","v":2133637.8635868584}]
[]
["Zusammensetzung der Abfälle [Gew.-% FM]"]
[null,null,"Stofffraktionen",null,{"$f":"E36","v":"Deponiegut"},"Schlämme ","Rekultivierung  ","Profilierungsmaterial","Wertstoffhaltige Abfälle","Kritische Abfälle","Optional (Eingabe vornehmen)","Optional (Eingabe vornehmen)","Optional (Eingabe vornehmen)"]
[null,"bitte auswählen1","Fe-Metalle ",null,2.7719473542392001E-2]
[null,null,"NE-Metalle",null,6.2769100570800197E-3]
[null,null,"PPK",null,3.1747537693649899E-3]
[null,"1Eine direkte Übertragbarkeit der Ergebnisse ist nicht gewährleistet. Zudem differenzieren unterschiedliche Autoren ihren Stoffkatalog verschieden. Hierdurch können ggf. keine prozentualen Anteile auftauchen.","Glas",null,4.3911583625010603E-2]
[null,null,"Kunststoffe",null,0.17244518905539299]
[null,null,"Organik ",null,6.3950617091773306E-5]
[null,null,"Holz",null,3.2443857283590297E-2]
[null,null,"Textilien",null,7.6502222722731203E-2]
[null,null,"Mineralstoffe",null,0.122120755134629,null,1]
[null,null,"Verpackungen",null,1.0793000395514501E-3]
[null,null,"Komplexe Produkte",null,2.40700968807142E-3]
[null,null,"Schadstoffe",null,3.7691596871592699E-4]
[null,null,"Stoffe anderweitig nicht genannt",null,5.9998713599710802E-3]
[null,null,"Sortierreste ",null,0.25026805711127398]
[null,null,"Fraktion < 5 mm",null,0.25521015002513397,1]
[null,null,"Summe",null,{"$f":"SUM(E17:E31)","v":1.0000000000000007},{"$f":"SUM(F17:F31)","v":1},1,0,0,0,0,0,0]
[]
[]
["Schritt 4:","Gesamtbetrachtung [Mg FM] - Ablagerungspotenzial"]
["[Gew.-% FM]","Summe","Stofffraktionen",null,{"$f":"E4","v":"Deponiegut"},{"$f":"$E5","v":"Schlämme "},{"$f":"E6","v":"Rekultivierung  "},{"$f":"E7","v":"Profilierungsmaterial"},{"$f":"E8","v":"Wertstoffhaltige Abfälle"},{"$f":"E9","v":"Kritische Abfälle"},{"$f":"E10","v":"Optional (Eingabe vornehmen)"},{"$f":"E11","v":"Optional (Eingabe vornehmen)"},{"$f":"E12","v":"Optional (Eingabe vornehmen)"}]
[{"$f":"B37/$B$52","v":2.4112414995233696E-2},{"$f":"SUM(E37:M37)","v":51447.161616350182},"Fe-Metalle ",null,{"$f":"E17*$F$4","v":51447.161616350182},{"$f":"F17*$F$5","v":0},{"$f":"G17*$F$6","v":0},{"$f":"H17*$F$7","v":0},{"$f":"I17*$F$8","v":0},{"$f":"J17*$F$9","v":0},{"$f":"K17*$F$10","v":0},{"$f":"L17*$F$11","v":0},{"$f":"M17*$F$12","v":0}]
[{"$f":"B38/$B$52","v":5.4601130844929048E-3},{"$f":"SUM(E38:M38)","v":11649.9040165401},"NE-Metalle",null,11649.9040165401,0,0,{"$f":"H18*$F$7","v":0},{"$f":"I18*$F$8","v":0},{"$f":"J18*$F$9","v":0},{"$f":"K18*$F$10","v":0},{"$f":"L18*$F$11","v":0},{"$f":"M18*$F$12","v":0}]
[2.7616318281636909E-3,5892.3222338566511,"PPK",null,5892.3222338566511,0,0,0,0,0,0,0,0]
[3.8197490505903584E-2,81499.612037395476,"Glas",null,81499.612037395476,0,0,0,0,0,0,0,0]
[0.15000537279599266,320057.14313899225,"Kunststoffe",null,320057.14313899225,0,0,0,0,0,0,0,0]
[5.5628899883682947E-5,118.6919271015086,"Organik ",null,118.6919271015086,0,0,0,0,0,0,0,0]
[2.8222027726164292E-2,60215.586943742303,"Holz",null,60215.586943742303,0,0,0,0,0,0,0,0]
[6.6547199734050613E-2,141987.62506824778,"Textilien",null,141987.62506824778,0,0,0,0,0,0,0,0]
[0.15933408789417736,339961.24289109354,"Mineralstoffe",null,226655.32289109356,0,113305.91999999998,0,0,0,0,0,0]
[9.3885370579772443E-4,2003.1738150588628,"Verpackungen",null,2003.1738150588628,0,0,0,0,0,0,0,0]
[2.093792164110406E-3,4467.3942398274339,"Komplexe Produkte",null,4467.3942398274339,0,0,0,0,0,0,0,0]
[3.2786893452755992E-4,699.55357300188291,"Schadstoffe",null,699.55357300188291,0,0,0,0,0,0,0,0]
[5.2191246680205064E-3,11135.722006468752,"Stoffe anderweitig nicht genannt",null,11135.722006468752,0,0,0,0,0,0,0,0]
[0.21770136593283737,464495.87730888033,"Sortierreste ",null,464495.87730888033,0,0,0,0,0,0,0,0]
[0.29902302713064394,638006.85277030279,"Fraktion < 5 mm",null,473668.36943696981,164338.48333333299,0,0,0,0,0,0,0]
[1,2133637.8635868598,"Summe",null,{"$f":"SUM(E37:E51)","v":1855993.4602535269},{"$f":"SUM(F37:F51)","v":164338.48333333299},113305.91999999998,0,0,0,{"$f":"SUM(K37:K51)","v":0},0,0]
["Differenz",{"$f":"B52-F13","v":0}]
[]
[]
["Schritt 5: ","Abbau der Organischen Substanz"]
[null,"Stofffraktionen","Organischer Abbau\n[% der FM]",null,"Stofffraktionen","Organischer Abbau\n[% der FM]"]
[null,"Fe-Metalle ",null,null,"Mineralstoffe"]
[null,"NE-Metalle",null,null,"Verpackungen"]
[null,"PPK",0.66,null,"Komplexe Produkte"]
[null,"Glas",null,null,"Schadstoffe"]
[null,"Kunststoffe",null,null,"Stoffe anderweitig nicht genannt"]
[null,"Organik ",0.66,null,"Sortierreste ",0.2]
[null,"Holz",0.2,null,"Fraktion < 5 mm",0.05]
[null,"Textilien",0.1]
[]
["Gesamtbetrachtung [Mg FM] - Aktuelles Frischmassepotenzialorganischer Abbau berücksichtigt"]
[]
[]
[]
[null,"Reduktion der Ausgangsmasse [Mg FM]","Stofffraktionen",null,"Vorher","[Mg FM]"]
[null,{"$f":"(1-C58)*B37","v":51447.161616350182},"Fe-Metalle ",null,"Gesamtmasse",{"$f":"B52","v":2133637.8635868598}]
[null,{"$f":"(1-C59)*B38","v":11649.9040165401},"NE-Metalle"]
[null,2003.3895595112613,"PPK",null,"Nachher","[Mg TM]"]
[null,81499.612037395476,"Glas",null,"Gesamtmasse",{"$f":"B87","v":1978629.1962447632}]
[null,320057.14313899225,"Kunststoffe",null,"Differenz",{"$f":"F72-F75","v":155008.66734209657}]
[null,40.355255214512923,"Organik "]
[null,48172.469554993848,"Holz"]
[null,127788.86256142301,"Textilien"]
[null,{"$f":"(1-F58)*B45","v":339961.24289109354},"Mineralstoffe"]
[null,{"$f":"(1-F59)*B46","v":2003.1738150588628},"Verpackungen"]
[null,4467.3942398274339,"Komplexe Produkte"]
[null,699.55357300188291,"Schadstoffe"]
[null,11135.722006468752,"Stoffe anderweitig nicht genannt"]
[null,371596.7018471043,"Sortierreste "]
[null,606106.51013178763,"Fraktion < 5 mm"]
[null,{"$f":"SUM(B72:B86)","v":1978629.1962447632},"Summe"]
["Differenz",{"$f":"B87-B52","v":-155008.66734209657}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Schritt 6: ","Stoffspezifischer Wassergehalt - Trockenmassepotenzial"]
[]
[]
[]
[null,"Vorher","[Mg FM]",null,"Nachher","[Mg TM]"]
[null,"Gesamtmasse",{"$f":"B87","v":1978629.1962447632},null,"Gesamtmasse",{"$f":"SUM(F123:F139)","v":1380410.4580961438}]
[null,null,null,null,"Differenz",{"$f":"C119-F119","v":598218.73814861942}]
[]
[null,"Stofffraktionen","Wassergehalt [Gew.-% der FM]",null,"Stofffraktionen","Masse [Mg TM]"]
[null,"Fe-Metalle ",1.4E-2,null,"Fe-Metalle ",{"$f":"B72-B72*C123","v":50726.901353721281}]
[null,"NE-Metalle",0.02,null,"NE-Metalle",{"$f":"B73-B73*C124","v":11416.905936209298}]
[null,"PPK",0.58099999999999996,null,"PPK",839.42022543521853]
[null,"Glas",1.7999999999999999E-2,null,"Glas",80032.619020722355]
[null,"Kunststoffe",0.106,null,"Kunststoffe",286131.08596625907]
[null,"Organik ",0.55900000000000005,null,"Organik ",17.796667549600198]
[null,"Holz",0.56200000000000006,null,"Holz",21099.541665087301]
[null,"Textilien",0.52400000000000002,null,"Textilien",60827.498579237348]
[null,"Mineralstoffe",0.11,null,"Mineralstoffe",302565.50617307326]
[null,"Verpackungen",0.40600000000000003,null,"Verpackungen",1189.8852461449644]
[null,"Komplexe Produkte",0.40600000000000003,null,"Komplexe Produkte",2653.6321784574957]
[null,"Schadstoffe",0.18,null,"Schadstoffe",573.63392986154395]
[null,"Stoffe anderweitig nicht genannt",0.53300000000000003,null,"Stoffe anderweitig nicht genannt",5200.382177020907]
[null,"Sortierreste ",0.41899999999999998,null,"Sortierreste ",215897.68377316761]
[null,"Fraktion < 5 mm",0.437,null,"Fraktion < 5 mm",341237.96520419646]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Kontakt:"]
["Professur für Abfall- und Ressourcenmanagement"]
["Heinrich-Buff-Ring 26"]
["35392 Gießen"]
["Tel. 0641-9937376"]
["Fax. 0641-9937389"]
[]
["Ansprechpartner:"]
["Prof. Dr. Stefan Gäth",null,"0641-9937381","stefan.a.gaeth@umwelt.uni-giessen.de"]
["Dr. Jörg Nispel",null,"0641-9937377","joerg.nispel@umwelt.uni-giessen.de"]
[]
["www.einfälle-für-abfälle.de"]

{"sheet":"3. Kosten der Deponienachsorge","index":3,"n_rows":2012,"n_cols":6,"rows_kept":2012,"cut":false,"hidden":false,"merged":[[2,1,2,4],[4,0,4,1],[0,0,0,5],[5,2,10,2]]}
["Ressourcenpotenzial von Abfalldeponien [Blatt 3/7]"]
[]
["Schritt 7:","Kosten der Deponienachsorge "]
["Bilanzierungsmodell:",null,null,null,"Angenommene Kostenabschätzung:"]
["Rahmenbedingungen",null,"Hinweis:",null,"Angenommene Ablagerungsmasse"]
["Nachsorgebeginn [Jahr]",2012,"Sollten keine Kostenschätzungen vorliegen, kann eine Berechnung über nebenstehende Angaben vorgenommen werden.\nKosten die in die Kalkulation einfließen stehen in der Tabelle \"Einzusparende Nachsorgekosten\"!",null,2133637.8635868588,"Mg FM"]
["Nachsorgedauer [Jahre]",50]
["Nachsorgeende [Jahr]",{"$f":"B6+B7","v":2062}]
["Nachsorgekosten [€*Mg-1]",15]
["Gesamtkosten [€]",{"$f":"B9*E6","v":32004567.953802884}]
["Kostenentwicklung pro Jahr",0]
[]
["Kostenentwicklung ","Spezifische Kosten [€*Mg-1]","Gesamtkosten [€]",null,"Einzusparende Nachsorgekosten"]
["Jahr","Spez. Kosten [€*(Mg*Jahr)-1]","Gesamtkosten [€]",null,"Jahr","Gesamtkosten [€]"]
[{"$f":"B6","v":2012},{"$f":"B9","v":15},{"$f":"B15*$E$6","v":32004567.953802884},null,{"$f":"A15","v":2012},32004567.953802884]
[2020,{"$f":"B15*POWER(1+$B$11,(A16-A15))","v":15},{"$f":"B16*$E$6","v":32004567.953802884},null,2020,26883837.081194423]
[2030,{"$f":"B16*POWER(1+$B$11,(A17-A16))","v":15},32004567.953802884,null,2030,20482923.490433846]
[2040,15,32004567.953802884,null,2040,14082009.899673268]
[2050,15,32004567.953802884,null,2050,7681096.3089126907]
[2060,15,32004567.953802884,null,2060,1280182.7181521133]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Kontakt:"]
["Professur für Abfall- und Ressourcenmanagement"]
["Heinrich-Buff-Ring 26"]
["35392 Gießen"]
["Tel. 0641-9937376"]
["Fax. 0641-9937389"]
[]
["Ansprechpartner:"]
["Prof. Dr. Stefan Gäth",null,"0641-9937381","stefan.a.gaeth@umwelt.uni-giessen.de"]
["Dr. Jörg Nispel",null,"0641-9937377","joerg.nispel@umwelt.uni-giessen.de"]
[]
["www.einfälle-für-abfälle.de"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2]

{"sheet":"4. Erlöse Sekundärrohstoffe","index":4,"n_rows":46,"n_cols":14,"rows_kept":46,"cut":false,"hidden":false,"merged":[[42,3,42,6],[43,3,43,6],[45,0,45,6],[24,0,25,0],[0,0,0,5],[4,0,5,0],[2,1,2,5],[13,1,13,2]]}
["Ressourcenpotenzial von Abfalldeponien [Blatt 4/7]"]
[]
["Schritt 8:"," Preisentwicklung ausgewählter Sekundärrohstoffe "]
[null,null,null,null,null,"Eigenständige Preisentwicklung definieren"]
["Jahr","Stahlschrott/NE-Sonstige","Kupferschrott","Aluminiumschrott",null,"Modell I: Prozentuale Preissteigerung in Abhängigkeit des Vorjahreswerts",null,null,null,null,"Modell II: Prozentuale Preissteigerung des Ausgangswerts"]
[null,"Marktpreis [€*Mg-1]","Marktpreis [€*Mg-1]","Marktpreis [€*Mg-1]",null,null,"Stahlschrott/NE-Sonstige","Kupfer","Aluminium",null,null,"Stahl/Sonstige","Kupfer","Aluminium"]
[2012,286.92802844376888,5101.9493351630881,895.46000296554337,null,"Ausgangswert [€*Mg-1]",286.92802844376888,5101.9493351630881,895.46000296554337,null,"Ausgangswert [€*Mg-1]",286.92802844376888,5101.9493351630881,895.46000296554337]
[2020,429.24433055187825,8163.1189362609402,959.93312317906248,null,"Basisjahr",2012,2012,2012,null,"Basisjahr",2012,2012,2012]
[2030,607.139708187015,11989.580937633256,1040.5245234459614,null,"Preissteigerung Pro Jahr [%]",0.03,0.03,0.03,null,"Preissteigerung Pro Jahr [%]",6.2E-2,7.4999999999999997E-2,8.9999999999999993E-3]
[2040,785.03508582215159,15816.042939005574,1121.1159237128604,null,"Preisentwicklung","[€*Mg-1]","[€*Mg-1]","[€*Mg-1]",null,"Preisentwicklung","[€*Mg-1]","[€*Mg-1]","[€*Mg-1]"]
[2050,962.93046345728828,19642.50494037789,1201.7073239797592,null,{"$f":"G8","v":2012},{"$f":"G7","v":286.92802844376888},{"$f":"H7","v":5101.9493351630881},895.46000296554337,null,{"$f":"L8","v":2012},{"$f":"L7","v":286.92802844376888},{"$f":"M7","v":5101.9493351630881},895.46000296554337]
[2060,1140.825841092425,23468.966941750205,1282.2987242466579,null,2020,{"$f":"G11*POWER((1+G$9),($F12-$F11))","v":363.4718419441013},{"$f":"H11*POWER((1+H$9),($F12-$F11))","v":6462.9967745400381},{"$f":"I11*POWER((1+I$9),($F12-$F11))","v":1134.3419408360162},null,2020,{"$f":"L$11+(K12-K$11)*L$9*L$7","v":429.24433055187825},{"$f":"M$11+(K12-K$11)*M$9*M$7","v":8163.1189362609402},{"$f":"N$11+(K12-K$11)*N$9*N$7","v":959.93312317906248}]
[null,null,null,null,null,2030,{"$f":"G12*POWER((1+G$9),($F13-$F12))","v":488.47576181905549},{"$f":"H12*POWER((1+H$9),($F13-$F12))","v":8685.7272249525849},{"$f":"I12*POWER((1+I$9),($F13-$F12))","v":1524.460714066523},null,2030,{"$f":"L$11+(K13-K$11)*L$9*L$7","v":607.139708187015},{"$f":"M$11+(K13-K$11)*M$9*M$7","v":11989.580937633256},{"$f":"N$11+(K13-K$11)*N$9*N$7","v":1040.5245234459614}]
["Schritt 9: ","Differenzierung der Metallfraktion",null,null,null,2040,656.47057722122668,11672.891084128943,2048.7477233006362,null,2040,785.03508582215159,15816.042939005574,1121.1159237128604]
["Fe-Metalle","Mg FM",51447.161616350182,null,null,2050,882.24156128509662,15687.38952226085,2753.3456224877036,null,2050,962.93046345728828,19642.50494037789,1201.7073239797592]
["NE-Metalle","Mg FM",11649.9040165401,null,null,2060,1185.6588847491721,21082.539728117714,3700.2662800566618,null,2060,1140.825841092425,23468.966941750205,1282.2987242466579]
["Summe","Mg FM",{"$f":"SUM(C15:C16)","v":63097.065632890284}]
[]
["Annahme NE-Metalle","Gew.-%","Mg FM"]
["Aluminium",0.45,{"$f":"$C$16*B20","v":5242.4568074430454}]
["Kupfer",0.5,{"$f":"$C$16*B21","v":5824.9520082700501}]
["NE-Sonstige",0.05,582.49520082700508]
["Summe",{"$f":"SUM(B20:B22)","v":1},{"$f":"SUM(C20:C22)","v":11649.9040165401}]
[]
["Jahr","Stahlschrott","Kupferschrott","Aluminiumschrott","NE-Sonstige","Summe"]
[null,"Erlöse  [€]","Erlöse  [€]","Erlöse  [€]","Erlöse  [€]","Erlöse  [€]"]
[{"$f":"A7","v":2012},{"$f":"$C$15*B7","v":14761632.651607299},{"$f":"$C$21*C7","v":29718610.025950275},{"$f":"$C$20*D7","v":4694410.3883396825},{"$f":"$C$22*B7","v":167134.19955124977},{"$f":"SUM(B27:E27)","v":49341787.265448503}]
[{"$f":"A8","v":2020},{"$f":"$C$15*B8","v":22083402.44680452},{"$f":"$C$21*C8","v":47549776.041520439},{"$f":"$C$20*D8","v":5032407.9363001399},{"$f":"$C$22*B8","v":250032.76252866967},{"$f":"SUM(B28:E28)","v":74915619.187153772}]
[2030,31235614.690801051,69838733.560983151,5454904.8712507114,353655.96625044459,106882909.08928537]
[2040,40387826.93479757,92127691.080445871,5877401.8062012829,457279.16997221933,138850198.99141693]
[2050,49540039.178794093,114416648.59990858,6299898.7411518535,560902.37369399425,170817488.89354852]
[2060,58692251.422790617,136705606.11937127,6722395.676102424,664525.5774157691,202784778.79568008]
[]
[]
["Kontakt:"]
["Professur für Abfall- und Ressourcenmanagement"]
["Heinrich-Buff-Ring 26"]
["35392 Gießen"]
["Tel. 0641-9937376"]
["Fax. 0641-9937389"]
[]
["Ansprechpartner:"]
["Prof. Dr. Stefan Gäth",null,"0641-9937381","stefan.a.gaeth@umwelt.uni-giessen.de"]
["Dr. Jörg Nispel",null,"0641-9937377","joerg.nispel@umwelt.uni-giessen.de"]
[]
["www.einfälle-für-abfälle.de"]

{"sheet":"5. COO Einsparung","index":5,"n_rows":37,"n_cols":4,"rows_kept":37,"cut":false,"hidden":false,"merged":[[14,1,14,3],[0,0,0,4],[2,1,2,4],[12,0,12,2]]}
["Ressourcenpotenzial von Abfalldeponien [Blatt 5/7]"]
[]
["Schritt 10:","CO2-Einsparpotenzial"]
[]
["Stofffraktion","Menge","Spez. Einsparung","Einsparung Gesamt"]
[null,"Mg FM","Mg CO2*Mg-1 Input","Mg CO2"]
["Stahlschrott",{"$f":"'4. Erlöse Sekundärrohstoffe'!C15","v":51447.161616350182},0.86,{"$f":"C7*B7","v":44244.558990061159}]
["Aluminium",{"$f":"'4. Erlöse Sekundärrohstoffe'!C20","v":5242.4568074430454},9.8699999999999992,51743.048689462856]
["Kupfer",{"$f":"'4. Erlöse Sekundärrohstoffe'!C21","v":5824.9520082700501},3.52,20503.831069110576]
["PPK",5892.3222338566511,0.09,530.3090010470986]
["Holz",60215.586943742303,0.77,46366.001946681572]
["Kunststoffe",320057.14313899225,1.855,{"$f":"C12*B12","v":593706.00052283064}]
["Summe:",null,null,{"$f":"SUM(D7:D12)","v":757093.75021919387}]
[]
[null,"Monätere Wertschätzung"]
[null,null,"Spez. Erlös","Gesamterlös"]
[null,"Jahr","€*Mg-1 CO2","€"]
[null,2012,13.521553413491301,{"$f":"C18*$D$13","v":10237083.582609272}]
[null,2020,13.521553413491301,{"$f":"C19*$D$13","v":10237083.582609272}]
[null,2030,13.521553413491301,10237083.582609272]
[null,2040,13.521553413491301,10237083.582609272]
[null,2050,13.521553413491301,10237083.582609272]
[null,2060,13.521553413491301,10237083.582609272]
[]
[]
["Kontakt:"]
["Professur für Abfall- und Ressourcenmanagement"]
["Heinrich-Buff-Ring 26"]
["35392 Gießen"]
["Tel. 0641-9937376"]
["Fax. 0641-9937389"]
[]
["Ansprechpartner:"]
["Prof. Dr. Stefan Gäth",null,"0641-9937381","stefan.a.gaeth@umwelt.uni-giessen.de"]
["Dr. Jörg Nispel",null,"0641-9937377","joerg.nispel@umwelt.uni-giessen.de"]
[]
["www.einfälle-für-abfälle.de"]

{"sheet":"6. Kosten des Deponierückbaus","index":6,"n_rows":65,"n_cols":6,"rows_kept":65,"cut":false,"hidden":false,"merged":[[64,0,64,6],[0,0,0,4],[2,1,2,4],[4,0,5,0],[61,3,61,6],[62,3,62,6]]}
["Ressourcenpotenzial von Abfalldeponien [Blatt 6/7]"]
[]
["Schritt 11:","Kosten des Deponierückbaus"]
[]
["Jahr","Spez. Kosten","Gesamtkosten",null,"Rückbaumasse Mg FM"]
[null,"€*Mg-1 Deponiegut","[€]",null,2103428.7143450547]
[2012,98.924999999999997,{"$f":"B7*$E$6","v":208081685.56658453}]
[2020,95.03655933570009,{"$f":"B8*$E$6","v":199902627.81926915}]
[2030,90.390234348795786,190129414.42563573]
[2040,85.971067584314866,180834012.15974721]
[2050,81.767953306399406,171993060.89790615]
[2060,77.770328737168683,163584342.58981499]
[]
["Eigenständige Ermittlung der durchschnittlichen Rückbaukosten "]
["Ausgangsjahr",{"$f":"'4. Erlöse Sekundärrohstoffe'!A7","v":2012}]
["Deponiegut Gesamt [Mg]",{"$f":"E6","v":2103428.7143450547}]
[]
["Aufbereitungs- und Verwertungsschritte","Spez. Kosten aktuell \n[€*Mg-1]","Anteil an der Gesamtablagerungsmasse [%]","Anteil Deponiegut [Mg]","Rückbaukosten [€]"]
["Aufnahme Belüftung Aushub Verbrinung in Aufbereitungs-anlage",5,1,{"$f":"$B$16*C19","v":2103428.7143450547},{"$f":"D19*B19","v":10517143.571725274},{"$f":"SUM(C19)","v":1}]
["Teilstrom 1\nAufbereitung Sieben, Klassieren Sortieren",10,0.5,{"$f":"$B$16*C20","v":1051714.3571725274},10517143.571725274]
["Teilstrom 2\nAufbereitung Sieben, Klassieren Sortieren",12,0.25,525857.17858626368,6310286.1430351641]
["Teilstrom 3\nAufbereitung Sieben, Klassieren Sortieren",8,0.25,525857.17858626368,4206857.4286901094,{"$f":"SUM(C20:C22)","v":1}]
["Entsorgung in MVA",90,0.1,210342.87143450548,18930858.429105494]
["Entsorgung als Ersatzbrennstoff",50,0.05,105171.43571725274,5258571.7858626368]
["Entsorgung in MBA",110,0.05,105171.43571725274,11568857.928897802]
["Deponierung Klasse II",90,0.47,988611.49574217561,88975034.616795808]
["Deponierung Klasse I",50,0.15,315514.30715175817,15775715.357587909]
["Deponierung Klasse 0",30,0.05,105171.43571725274,3155143.0715175821]
["Verwendung zur Verfüllung/Rekultivierung fremd",5,0.05,105171.43571725274,525857.17858626368]
["Verwendung zur Rekultivierung eigen",2.5,0.05,105171.43571725274,262928.58929313184]
["Sonderbehandlung",200,0.03,63102.861430351637,12620572.286070328,{"$f":"SUM(C23:C31)","v":1}]
["sonstige Betriebskosten",1.5,1,2103428.7143450547,3155143.0715175821,{"$f":"C32","v":1}]
["Transportkosten Teilstrom 1",15,0.15,315514.30715175817,4732714.6072763726]
["Transportkosten Teilstrom 2",10,0.25,525857.17858626368,5258571.7858626368]
["Transportkosten Teilstrom 3",5,0.6,1262057.2286070327,6310286.1430351632,{"$f":"SUM(C33:C35)","v":1}]
["Summe Rückbau",null,null,null,{"$f":"SUM(E19:E35)","v":208081685.56658453}]
[null,null,null,null,{"$f":"E36/B16","v":98.924999999999997}]
[]
[]
["Kostenentwicklung des Deponierückbaus"]
["Ausgangsjahr",{"$f":"B15","v":2012}]
["Spezifische Rückbaukosten [€*Mg-1]",{"$f":"E37","v":98.924999999999997}]
[" Jährliche Kostensteigerung [%]",-5.0000000000000001E-3]
[]
["Kostenentwicklung ","Spezifische Kosten [€*Mg-1]","Gesamtkosten [€]"]
[{"$f":"B41","v":2012},{"$f":"B42","v":98.924999999999997},{"$f":"B46*$E$6","v":208081685.56658453}]
[2020,{"$f":"B46*POWER(1+$B$43,(A47-A46))","v":95.03655933570009},{"$f":"B47*$E$6","v":199902627.81926915}]
[2030,{"$f":"B47*POWER(1+$B$43,(A48-A47))","v":90.390234348795786},190129414.42563573]
[2040,85.971067584314866,180834012.15974721]
[2050,81.767953306399406,171993060.89790615]
[2060,77.770328737168683,163584342.58981499]
[]
[]
["Kontakt:"]
["Professur für Abfall- und Ressourcenmanagement"]
["Heinrich-Buff-Ring 26"]
["35392 Gießen"]
["Tel. 0641-9937376"]
["Fax. 0641-9937389"]
[]
["Ansprechpartner:"]
["Prof. Dr. Stefan Gäth",null,"0641-9937381","stefan.a.gaeth@umwelt.uni-giessen.de"]
["Dr. Jörg Nispel",null,"0641-9937377","joerg.nispel@umwelt.uni-giessen.de"]
[]
["www.einfälle-für-abfälle.de"]

{"sheet":"7. Ergebniszusammenfassung","index":7,"n_rows":288,"n_cols":12,"rows_kept":288,"cut":false,"hidden":false,"merged":[[13,3,13,10],[7,3,7,10],[8,3,8,10],[9,3,9,10],[10,3,10,10],[11,3,11,10],[12,3,12,10],[0,1,0,11],[2,1,2,11],[3,2,3,11],[4,2,4,11],[5,2,5,11],[19,3,19,10],[14,3,14,10],[15,3,15,10],[16,3,16,10],[17,3,17,10],[18,3,18,10],[21,1,21,11],[39,1,39,11],[58,1,58,11],[78,1,78,11],[188,1,188,11],[197,1,197,11],[206,1,206,11],[179,1,179,11],[113,1,113,11],[138,1,138,11]]}
[null,"Ressourcenpotenzial von Abfalldeponien [Blatt 7/7]"]
[null,"Ergebniszusammenfassung"]
[null,"Stammdaten:"]
[null,"Deponiebezeichnung",{"$f":"'1. Kenndaten & Ablagerungsmenge'!C4:F4","v":"Kreismülldeponie Hechingen (KMDH)"}]
[null,"Betreiber",{"$f":"'1. Kenndaten & Ablagerungsmenge'!C5:F5","v":"Zollernalbkreis"}]
[null,"Laufzeit",{"$f":"'1. Kenndaten & Ablagerungsmenge'!C11&\" - \" & '1. Kenndaten & Ablagerungsmenge'!E11","v":"1982 - 2004"}]
[null,"Ablagerungsmenge","Summe",null,null,null,null,null,null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!C29","v":2133637.8635868584},{"$f":"SUM(L8:L20)","v":1.0000000000000002}]
[null,"Abfallarten",{"$f":"'1. Kenndaten & Ablagerungsmenge'!B16","v":"Hausmüll und hausmüllähnlicher Gewerbeabfall"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C16","v":795373.31099999999},null,null,null,null,null,null,null,{"$f":"D8/$K$7","v":0.37277802600620236}]
[null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B17","v":"Gewerbeabfall"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C17","v":640683.00833333319},null,null,null,null,null,null,null,0.30027729600574349]
[null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B18","v":"Sperrmüll"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C18","v":99715.404999999882},null,null,null,null,null,null,null,4.6734924750711129E-2]
[null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B19","v":"Sande"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C19","v":58384.375920192637},null,null,null,null,null,null,null,2.736377007391623E-2]
[null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B20","v":"Bauschutt"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C20","v":261837.36},null,null,null,null,null,null,null,0.12271874457637587]
[null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B21","v":"Schlämme"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C21","v":164338.48333333299},null,null,null,null,null,null,null,7.7022669187667855E-2]
[null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B22","v":"Rekultivierungs- und Bodenmaterial"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C22","v":113305.91999999998},null,null,null,null,null,null,null,5.3104569399383184E-2]
[null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B23","v":"Profilierungsmaterial"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C23","v":0},null,null,null,null,null,null,null,0]
[null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B24","v":"Besonders wertstoffhaltige Abfälle"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C24","v":0},null,null,null,null,null,null,null,0]
[null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B25","v":"Kritische Abfälle"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C25","v":0},null,null,null,null,null,null,null,0]
[null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B26","v":"Optional (Eingabe vornehmen)"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C26","v":0},null,null,null,null,null,null,null,0]
[null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B27","v":"Optional (Eingabe vornehmen)"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C27","v":0},null,null,null,null,null,null,null,0]
[null,null,{"$f":"'1. Kenndaten & Ablagerungsmenge'!B28","v":"Optional (Eingabe vornehmen)"},{"$f":"'1. Kenndaten & Ablagerungsmenge'!C28","v":0},null,null,null,null,null,null,null,0]
[]
[null,"Ablagerungspotenzial"]
[null,null,"Summe",null,null,null,null,null,null,null,{"$f":"SUM(K24:K38)","v":2133637.8635868602},{"$f":"SUM(L24:L38)","v":0.99999999999999989}]
[null,"Stofffraktionen",{"$f":"'2. Deponiegutzusammensetzung '!C37","v":"Fe-Metalle "},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B37","v":51447.161616350182},{"$f":"K24/$K$23","v":2.4112414995233689E-2}]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C38","v":"NE-Metalle"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B38","v":11649.9040165401},5.4601130844929031E-3]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C39","v":"PPK"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B39","v":5892.3222338566511},2.76163182816369E-3]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C40","v":"Glas"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B40","v":81499.612037395476},3.819749050590357E-2]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C41","v":"Kunststoffe"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B41","v":320057.14313899225},0.15000537279599263]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C42","v":"Organik "},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B42","v":118.6919271015086},5.5628899883682934E-5]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C43","v":"Holz"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B43","v":60215.586943742303},2.8222027726164285E-2]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C44","v":"Textilien"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B44","v":141987.62506824778},6.6547199734050599E-2]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C45","v":"Mineralstoffe"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B45","v":339961.24289109354},0.15933408789417733]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C46","v":"Verpackungen"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B46","v":2003.1738150588628},9.3885370579772421E-4]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C47","v":"Komplexe Produkte"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B47","v":4467.3942398274339},2.0937921641104055E-3]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C48","v":"Schadstoffe"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B48","v":699.55357300188291},3.2786893452755981E-4]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C49","v":"Stoffe anderweitig nicht genannt"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B49","v":11135.722006468752},5.2191246680205047E-3]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C50","v":"Sortierreste "},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B50","v":464495.87730888033},0.21770136593283734]
[null,null,{"$f":"'2. Deponiegutzusammensetzung '!C51","v":"Fraktion < 5 mm"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B51","v":638006.85277030279},0.29902302713064388]
[]
[null,"Frischmassepotenzial"]
[null,"Ablagerungspotenzial","Summe",null,null,null,null,null,null,null,{"$f":"SUM(K43:K57)","v":1978629.1962447632},{"$f":"SUM(L43:L57)","v":0.92735005785775093}]
[null,{"$f":"$K$23","v":2133637.8635868602},"Abgebaute organische Substanz",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B88*-1","v":155008.66734209657},{"$f":"K42/K23","v":7.2649942142248722E-2}]
[null,"Stofffraktionen",{"$f":"C24","v":"Fe-Metalle "},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B72","v":51447.161616350182},{"$f":"K43/$K$23","v":2.4112414995233689E-2}]
[null,null,{"$f":"C25","v":"NE-Metalle"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B73","v":11649.9040165401},{"$f":"K44/$K$23","v":5.4601130844929031E-3}]
[null,null,"PPK",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B74","v":2003.3895595112613},9.389548215756546E-4]
[null,null,"Glas",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B75","v":81499.612037395476},3.819749050590357E-2]
[null,null,"Kunststoffe",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B76","v":320057.14313899225},0.15000537279599263]
[null,null,"Organik ",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B77","v":40.355255214512923},1.8913825960452197E-5]
[null,null,"Holz",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B78","v":48172.469554993848},2.2577622180931432E-2]
[null,null,"Textilien",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B79","v":127788.86256142301},5.9892479760645538E-2]
[null,null,"Mineralstoffe",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B80","v":339961.24289109354},0.15933408789417733]
[null,null,"Verpackungen",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B81","v":2003.1738150588628},9.3885370579772421E-4]
[null,null,"Komplexe Produkte",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B82","v":4467.3942398274339},2.0937921641104055E-3]
[null,null,"Schadstoffe",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B83","v":699.55357300188291},3.2786893452755981E-4]
[null,null,"Stoffe anderweitig nicht genannt",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B84","v":11135.722006468752},5.2191246680205047E-3]
[null,null,"Sortierreste ",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B85","v":371596.7018471043},0.1741610927462699]
[null,null,"Fraktion < 5 mm",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!B86","v":606106.51013178763},0.28407187577411169]
[]
[null,"Trockenmassepotenzial"]
[null,"Ablagerungspotenzial","Summe",null,null,null,null,null,null,null,{"$f":"SUM(K63:K77)","v":1380410.4580961438},{"$f":"SUM(L63:L77)","v":0.64697504747855128}]
[null,{"$f":"$K$23","v":2133637.8635868602},"Abgebaute organische Substanz",null,null,null,null,null,null,null,{"$f":"K42","v":155008.66734209657},{"$f":"K61/K23","v":7.2649942142248722E-2}]
[null,null,"Wasserverlust",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F120","v":598218.73814861942},{"$f":"K62/K23","v":0.28037501037919971}]
[null,"Stofffraktionen",{"$f":"C43","v":"Fe-Metalle "},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F123","v":50726.901353721281},{"$f":"K63/$K$23","v":2.3774841185300419E-2}]
[null,null,{"$f":"C44","v":"NE-Metalle"},null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F124","v":11416.905936209298},5.3509108228030448E-3]
[null,null,"PPK",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F125","v":839.42022543521853},3.9342207024019933E-4]
[null,null,"Glas",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F126","v":80032.619020722355},3.7509935676797307E-2]
[null,null,"Kunststoffe",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F127","v":286131.08596625907},0.13410480327961741]
[null,null,"Organik ",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F128","v":17.796667549600198},8.3409972485594183E-6]
[null,null,"Holz",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F129","v":21099.541665087301},9.8889985152479654E-3]
[null,null,"Textilien",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F130","v":60827.498579237348},2.8508820366067274E-2]
[null,null,"Mineralstoffe",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F131","v":302565.50617307326},0.14180733822581784]
[null,null,"Verpackungen",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F132","v":1189.8852461449644},5.576791012438481E-4]
[null,null,"Komplexe Produkte",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F133","v":2653.6321784574957},1.2437125454815808E-3]
[null,null,"Schadstoffe",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F134","v":573.63392986154395},2.6885252631259906E-4]
[null,null,"Stoffe anderweitig nicht genannt",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F135","v":5200.382177020907},2.4373312199655757E-3]
[null,null,"Sortierreste ",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F136","v":215897.68377316761},0.10118759488558281]
[null,null,"Fraktion < 5 mm",null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!F137","v":341237.96520419646},0.1599324660608249]
[]
[null,"Definierte Rahmenbedingungen"]
[null,"\"Deponiegutzusammensetzung gesamt\"","Summe",null,null,null,null,null,null,null,null,{"$f":"SUM(L81:L95)","v":1}]
[null,"Stofffraktionen","Fe-Metalle ",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A37","v":2.4112414995233696E-2}]
[null,null,"NE-Metalle",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A38","v":5.4601130844929048E-3}]
[null,null,"PPK",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A39","v":2.7616318281636909E-3}]
[null,null,"Glas",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A40","v":3.8197490505903584E-2}]
[null,null,"Kunststoffe",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A41","v":0.15000537279599266}]
[null,null,"Organik ",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A42","v":5.5628899883682947E-5}]
[null,null,"Holz",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A43","v":2.8222027726164292E-2}]
[null,null,"Textilien",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A44","v":6.6547199734050613E-2}]
[null,null,"Mineralstoffe",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A45","v":0.15933408789417736}]
[null,null,"Verpackungen",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A46","v":9.3885370579772443E-4}]
[null,null,"Komplexe Produkte",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A47","v":2.093792164110406E-3}]
[null,null,"Schadstoffe",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A48","v":3.2786893452755992E-4}]
[null,null,"Stoffe anderweitig nicht genannt",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A49","v":5.2191246680205064E-3}]
[null,null,"Sortierreste ",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A50","v":0.21770136593283737}]
[null,null,"Fraktion < 5 mm",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!A51","v":0.29902302713064394}]
[]
[null,"Spezifischer Wassergehalt","Mittelwert",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(L98:L112)","v":0.32500000000000007}]
[null,"Stofffraktionen","Fe-Metalle ",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C123","v":1.4E-2}]
[null,null,"NE-Metalle",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C124","v":0.02}]
[null,null,"PPK",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C125","v":0.58099999999999996}]
[null,null,"Glas",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C126","v":1.7999999999999999E-2}]
[null,null,"Kunststoffe",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C127","v":0.106}]
[null,null,"Organik ",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C128","v":0.55900000000000005}]
[null,null,"Holz",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C129","v":0.56200000000000006}]
[null,null,"Textilien",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C130","v":0.52400000000000002}]
[null,null,"Mineralstoffe",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C131","v":0.11}]
[null,null,"Verpackungen",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C132","v":0.40600000000000003}]
[null,null,"Komplexe Produkte",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C133","v":0.40600000000000003}]
[null,null,"Schadstoffe",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C134","v":0.18}]
[null,null,"Stoffe anderweitig nicht genannt",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C135","v":0.53300000000000003}]
[null,null,"Sortierreste ",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C136","v":0.41899999999999998}]
[null,null,"Fraktion < 5 mm",null,null,null,null,null,null,null,null,{"$f":"'2. Deponiegutzusammensetzung '!C137","v":0.437}]
[]
[null,"Preisentwicklung metallischer Ressourcen"]
[null,"Stahlschrott","Preissteigerung 2012 bis 2060",null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"L121-L116","v":853.8978126486561}]
[null,null,{"$f":"'4. Erlöse Sekundärrohstoffe'!A7","v":2012},null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!B7","v":286.92802844376888}]
[null,null,{"$f":"'4. Erlöse Sekundärrohstoffe'!A8","v":2020},null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!B8","v":429.24433055187825}]
[null,null,{"$f":"'4. Erlöse Sekundärrohstoffe'!A9","v":2030},null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!B9","v":607.139708187015}]
[null,null,{"$f":"'4. Erlöse Sekundärrohstoffe'!A10","v":2040},null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!B10","v":785.03508582215159}]
[null,null,{"$f":"'4. Erlöse Sekundärrohstoffe'!A11","v":2050},null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!B11","v":962.93046345728828}]
[null,null,{"$f":"'4. Erlöse Sekundärrohstoffe'!A12","v":2060},null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!B12","v":1140.825841092425}]
[]
[null,"Kupferschrott","Preissteigerung 2012 bis 2060",null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"L129-L124","v":18367.017606587116}]
[null,null,{"$f":"C116","v":2012},null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!C7","v":5101.9493351630881}]
[null,null,{"$f":"C117","v":2020},null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!C8","v":8163.1189362609402}]
[null,null,2030,null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!C9","v":11989.580937633256}]
[null,null,2040,null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!C10","v":15816.042939005574}]
[null,null,2050,null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!C11","v":19642.50494037789}]
[null,null,2060,null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!C12","v":23468.966941750205}]
[]
[null,"Aluminiumschrott","Preissteigerung 2012 bis 2060",null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"L137-L132","v":386.83872128111454}]
[null,null,{"$f":"C124","v":2012},null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!D7","v":895.46000296554337}]
[null,null,{"$f":"C125","v":2020},null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!D8","v":959.93312317906248}]
[null,null,2030,null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!D9","v":1040.5245234459614}]
[null,null,2040,null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!D10","v":1121.1159237128604}]
[null,null,2050,null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!D11","v":1201.7073239797592}]
[null,null,2060,null,null,null,null,null,null,null,"[€*Mg-1]",{"$f":"'4. Erlöse Sekundärrohstoffe'!D12","v":1282.2987242466579}]
[]
[null,"Erlöse der Metallvermarktung"]
[null,"Stahlschrott","Ablagerungspotenzial"]
[null,null,{"$f":"C132","v":2012},null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!B27","v":14761632.651607299}]
[null,null,{"$f":"C133","v":2020},null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!B28","v":22083402.44680452}]
[null,null,2030,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!B29","v":31235614.690801051}]
[null,null,2040,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!B30","v":40387826.93479757}]
[null,null,2050,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!B31","v":49540039.178794093}]
[null,null,2060,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!B32","v":58692251.422790617}]
[]
[null,"Kupferschrott"]
[null,null,{"$f":"C141","v":2012},null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!C27","v":29718610.025950275}]
[null,null,{"$f":"C142","v":2020},null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!C28","v":47549776.041520439}]
[null,null,2030,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!C29","v":69838733.560983151}]
[null,null,2040,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!C30","v":92127691.080445871}]
[null,null,2050,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!C31","v":114416648.59990858}]
[null,null,2060,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!C32","v":136705606.11937127}]
[]
[null,"Aluminiumschrott"]
[null,null,{"$f":"C149","v":2012},null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!D27","v":4694410.3883396825}]
[null,null,{"$f":"C150","v":2020},null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!D28","v":5032407.9363001399}]
[null,null,2030,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!D29","v":5454904.8712507114}]
[null,null,2040,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!D30","v":5877401.8062012829}]
[null,null,2050,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!D31","v":6299898.7411518535}]
[null,null,2060,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!D32","v":6722395.676102424}]
[]
[null,"Sonstige NE-Metalle"]
[null,null,{"$f":"C157","v":2012},null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!E27","v":167134.19955124977}]
[null,null,{"$f":"C158","v":2020},null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!E28","v":250032.76252866967}]
[null,null,2030,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!E29","v":353655.96625044459}]
[null,null,2040,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!E30","v":457279.16997221933}]
[null,null,2050,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!E31","v":560902.37369399425}]
[null,null,2060,null,null,null,null,null,null,null,"[€]",{"$f":"'4. Erlöse Sekundärrohstoffe'!E32","v":664525.5774157691}]
[]
[null,"Gesamterlöse der Metallvermarktung"]
[null,null,{"$f":"C165","v":2012},null,null,null,null,null,null,null,"[€]",{"$f":"L141+L149+L157+L165","v":49341787.265448503}]
[null,null,{"$f":"C166","v":2020},null,null,null,null,null,null,null,"[€]",{"$f":"L142+L150+L158+L166","v":74915619.187153772}]
[null,null,2030,null,null,null,null,null,null,null,"[€]",106882909.08928537]
[null,null,2040,null,null,null,null,null,null,null,"[€]",138850198.99141693]
[null,null,2050,null,null,null,null,null,null,null,"[€]",170817488.89354852]
[null,null,2060,null,null,null,null,null,null,null,"[€]",202784778.79568008]
[]
[null,"Kosten des Deponierückbaus"]
[]
[null,null,{"$f":"C173","v":2012},null,null,null,null,null,null,null,"[€]",{"$f":"'6. Kosten des Deponierückbaus'!C7","v":208081685.56658453}]
[null,null,{"$f":"C174","v":2020},null,null,null,null,null,null,null,"[€]",{"$f":"'6. Kosten des Deponierückbaus'!C8","v":199902627.81926915}]
[null,null,2030,null,null,null,null,null,null,null,"[€]",{"$f":"'6. Kosten des Deponierückbaus'!C9","v":190129414.42563573}]
[null,null,2040,null,null,null,null,null,null,null,"[€]",{"$f":"'6. Kosten des Deponierückbaus'!C10","v":180834012.15974721}]
[null,null,2050,null,null,null,null,null,null,null,"[€]",{"$f":"'6. Kosten des Deponierückbaus'!C11","v":171993060.89790615}]
[null,null,2060,null,null,null,null,null,null,null,"[€]",{"$f":"'6. Kosten des Deponierückbaus'!C12","v":163584342.58981499}]
[]
[null,"Einzusparende Nachsorgekosten"]
[]
[null,null,{"$f":"C182","v":2012},null,null,null,null,null,null,null,"[€]",{"$f":"'3. Kosten der Deponienachsorge'!F15","v":32004567.953802884}]
[null,null,{"$f":"C183","v":2020},null,null,null,null,null,null,null,"[€]",{"$f":"'3. Kosten der Deponienachsorge'!F16","v":26883837.081194423}]
[null,null,2030,null,null,null,null,null,null,null,"[€]",{"$f":"'3. Kosten der Deponienachsorge'!F17","v":20482923.490433846}]
[null,null,2040,null,null,null,null,null,null,null,"[€]",{"$f":"'3. Kosten der Deponienachsorge'!F18","v":14082009.899673268}]
[null,null,2050,null,null,null,null,null,null,null,"[€]",{"$f":"'3. Kosten der Deponienachsorge'!F19","v":7681096.3089126907}]
[null,null,2060,null,null,null,null,null,null,null,"[€]",{"$f":"'3. Kosten der Deponienachsorge'!F20","v":1280182.7181521133}]
[]
[null,"CO2-Einsparungen"]
[]
[null,null,{"$f":"C191","v":2012},null,null,null,null,null,null,null,"[€]",{"$f":"'5. COO Einsparung'!D18","v":10237083.582609272}]
[null,null,{"$f":"C192","v":2020},null,null,null,null,null,null,null,"[€]",{"$f":"'5. COO Einsparung'!D19","v":10237083.582609272}]
[null,null,2030,null,null,null,null,null,null,null,"[€]",{"$f":"'5. COO Einsparung'!D20","v":10237083.582609272}]
[null,null,2040,null,null,null,null,null,null,null,"[€]",{"$f":"'5. COO Einsparung'!D21","v":10237083.582609272}]
[null,null,2050,null,null,null,null,null,null,null,"[€]",{"$f":"'5. COO Einsparung'!D22","v":10237083.582609272}]
[null,null,2060,null,null,null,null,null,null,null,"[€]",{"$f":"'5. COO Einsparung'!D23","v":10237083.582609272}]
[]
[null,"Gesamtbetrachtung"]
[null,"Betrachtung",{"$f":"C200","v":2012}]
[null,"Kosten des Deponierückbaus",null,null,null,null,null,null,null,null,null,{"$f":"L182","v":208081685.56658453}]
[null,"Erlöse der Metallvermarktung",null,null,null,null,null,null,null,null,null,{"$f":"L173","v":49341787.265448503}]
[null,"Entfallende Nachsorge- und Folgekosten",null,null,null,null,null,null,null,null,null,{"$f":"L191","v":32004567.953802884}]
[null,"CO2-Einsparpotenzial",null,null,null,null,null,null,null,null,null,{"$f":"L200","v":10237083.582609272}]
[null,"Bilanz",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L210:L212)-L209","v":-116498246.76472387}]
[]
[null,"Betrachtung",{"$f":"C201","v":2020}]
[null,"Kosten des Deponierückbaus",null,null,null,null,null,null,null,null,null,{"$f":"L183","v":199902627.81926915}]
[null,"Erlöse der Metallvermarktung",null,null,null,null,null,null,null,null,null,{"$f":"L174","v":74915619.187153772}]
[null,"Entfallende Nachsorge- und Folgekosten",null,null,null,null,null,null,null,null,null,{"$f":"L192","v":26883837.081194423}]
[null,"CO2-Einsparpotenzial",null,null,null,null,null,null,null,null,null,{"$f":"L201","v":10237083.582609272}]
[null,"Bilanz",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L217:L219)-L216","v":-87866087.968311697}]
[]
[null,"Betrachtung",{"$f":"C202","v":2030}]
[null,"Kosten des Deponierückbaus",null,null,null,null,null,null,null,null,null,{"$f":"L184","v":190129414.42563573}]
[null,"Erlöse der Metallvermarktung",null,null,null,null,null,null,null,null,null,{"$f":"L175","v":106882909.08928537}]
[null,"Entfallende Nachsorge- und Folgekosten",null,null,null,null,null,null,null,null,null,{"$f":"L193","v":20482923.490433846}]
[null,"CO2-Einsparpotenzial",null,null,null,null,null,null,null,null,null,{"$f":"L202","v":10237083.582609272}]
[null,"Bilanz",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L224:L226)-L223","v":-52526498.263307244}]
[]
[null,"Betrachtung",{"$f":"C203","v":2040}]
[null,"Kosten des Deponierückbaus",null,null,null,null,null,null,null,null,null,{"$f":"L185","v":180834012.15974721}]
[null,"Erlöse der Metallvermarktung",null,null,null,null,null,null,null,null,null,{"$f":"L176","v":138850198.99141693}]
[null,"Entfallende Nachsorge- und Folgekosten",null,null,null,null,null,null,null,null,null,{"$f":"L194","v":14082009.899673268}]
[null,"CO2-Einsparpotenzial",null,null,null,null,null,null,null,null,null,{"$f":"L203","v":10237083.582609272}]
[null,"Bilanz",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L231:L233)-L230","v":-17664719.686047733}]
[]
[null,"Betrachtung",{"$f":"C204","v":2050}]
[null,"Kosten des Deponierückbaus",null,null,null,null,null,null,null,null,null,{"$f":"L186","v":171993060.89790615}]
[null,"Erlöse der Metallvermarktung",null,null,null,null,null,null,null,null,null,{"$f":"L177","v":170817488.89354852}]
[null,"Entfallende Nachsorge- und Folgekosten",null,null,null,null,null,null,null,null,null,{"$f":"L195","v":7681096.3089126907}]
[null,"CO2-Einsparpotenzial",null,null,null,null,null,null,null,null,null,{"$f":"L204","v":10237083.582609272}]
[null,"Bilanz",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L238:L240)-L237","v":16742607.887164325}]
[]
[null,"Betrachtung",{"$f":"C205","v":2060}]
[null,"Kosten des Deponierückbaus",null,null,null,null,null,null,null,null,null,{"$f":"L187","v":163584342.58981499}]
[null,"Erlöse der Metallvermarktung",null,null,null,null,null,null,null,null,null,{"$f":"L178","v":202784778.79568008}]
[null,"Entfallende Nachsorge- und Folgekosten",null,null,null,null,null,null,null,null,null,{"$f":"L196","v":1280182.7181521133}]
[null,"CO2-Einsparpotenzial",null,null,null,null,null,null,null,null,null,{"$f":"L205","v":10237083.582609272}]
[null,"Bilanz",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L245:L247)-L244","v":50717702.506626457}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Kontakt:"]
[null,"Professur für Abfall- und Ressourcenmanagement"]
[null,"Heinrich-Buff-Ring 26"]
[null,"35392 Gießen"]
[null,"Tel. 0641-9937376"]
[null,"Fax. 0641-9937389"]
[]
[null,"Ansprechpartner:"]
[null,"Prof. Dr. Stefan Gäth",null,"0641-9937381",null,null,null,null,null,null,"stefan.a.gaeth@umwelt.uni-giessen.de"]
[null,"Dr. Jörg Nispel",null,"0641-9937377",null,null,null,null,null,null,"joerg.nispel@umwelt.uni-giessen.de"]
[]
[null,"www.einfälle-für-abfälle.de"]