{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Basisdaten fixiert","Eingabemaske","Kalkulation"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":3,"comments":7,"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","formulas":"cached_only"}

{"sheet":"Basisdaten fixiert","index":0,"n_rows":38,"n_cols":26,"rows_kept":38,"cut":false,"hidden":false,"merged":[[4,23,4,25],[1,5,1,11],[0,0,0,11],[2,9,2,11],[2,1,2,3],[1,0,1,3],[2,6,2,8],[2,0,4,0],[2,5,4,5]],"flags":["formulas_cached_only"]}
["Fixe standardmäßige Basisdaten zur Kalkulation"]
["Verpackungsanteil (Mittelwert aus Analyse 2003)",null,null,null,null,"Restabfallzusammensetzung (Daten aus TBU-Bericht 2004)"]
["Fraktion","[%]",null,null,null,"Fraktion","[kg/EW.a]",null,null,"[%]"]
[null,"ländlich","gemischt","städtisch",null,null,"ländlich","gemischt","städtisch","ländlich","gemischt","städtisch"]
[null,1,2,3,null,null,1,2,3,1,2,3,null,null,null,null,null,null,null,null,null,null,"Verpackungsanteil fixiert in [kg/EW.a]","kg/EW.a"]
["Zeitungen und Illustrierte",0,0,0,null,"Zeitungen und Illustrierte",1.2,3.3,4.5,0.0149812734082397,0.028522039757994815,0.030425963488843813,null,null,null,null,null,null,null,null,null,null,"Zeitungen und Illustrierte",0,0,0]
["Kartonagen und Pappe",0.8294923211836377,0.9697391215786632,0.9303771272939484,null,"Kartonagen und Pappe",1.4,2.3,3.6,0.017478152309612985,0.019878997407087297,0.02434077079107505,null,null,null,null,null,null,null,null,null,null,"Kartonagen und Pappe",1.1612892496570928,2.230399979630925,3.349357658258214]
["Papier",0.07982864309778147,0.07610007916607993,0.07832675611636576,null,"Papier",4.3,7,10.2,0.05368289637952559,0.06050129645635264,0.06896551724137931,null,null,null,null,null,null,null,null,null,null,"Papier",0.3432631653204603,0.5327005541625595,0.7989329123869308]
["Kunststofffolien",0.4887014856004228,0.5393091754492715,0.4719842811665143,null,"Kunststofffolien",3.7,4.6,6.3,0.04619225967540575,0.039757994814174594,0.04259634888438134,null,null,null,null,null,null,null,null,null,null,"Kunststofffolien",1.8081954967215645,2.4808222070666486,2.97350097134904]
["Hartkunststoffe",0.5014305203970452,0.5791436773406814,0.7314636962760735,null,"Hartkunststoffe",4.3,4.5,6.3,0.05368289637952559,0.03889369057908384,0.04259634888438134,null,null,null,null,null,null,null,null,null,null,"Hartkunststoffe",2.156151237707294,2.6061465480330663,4.608221286539263]
["davon PET-Flaschen",1,1,1,null,"davon PET-Flaschen",0.3,0.8,1.2,0.003745318352059925,0.006914433880726017,0.008113590263691683,null,null,null,null,null,null,null,null,null,null,"davon PET-Flaschen",0.3,0.8,1.2]
["Getränkeverbund",1,1,1,null,"Getränkeverbund",0.4,0.9,1.6,0.004993757802746568,0.007778738115816769,0.010818120351588911,null,null,null,null,null,null,null,null,null,null,"Getränkeverbund",0.4,0.9,1.6]
["Sonstige Verbundstoffe",0.3325205359632892,0.47545173662582313,0.5123883914294629,null,"Sonstige Verbundstoffe",6.2,9.6,9,0.0774032459425718,0.0829732065687122,0.060851926977687626,null,null,null,null,null,null,null,null,null,null,"Sonstige Verbundstoffe",2.061627322972393,4.564336671607902,4.611495522865166]
["davon Elektroaltgeräte",0,0,0,null,"davon Elektroaltgeräte",0.5,0.5,0.8,0.006242197253433209,0.00432152117545376,0.005409060175794456,null,null,null,null,null,null,null,null,null,null,"davon Elektroaltgeräte",0,0,0]
["davon Schuhe",0,0,0,null,"davon Schuhe",2.2,1.8,2.8,0.027465667915106122,0.015557476231633538,0.018931710615280595,null,null,null,null,null,null,null,null,null,null,"davon Schuhe",0,0,0]
["Glas",0.7119049075924715,0.8488557672228447,0.9009699620415189,null,"Glas",2.5,4.4,6.4,0.031210986267166046,0.03802938634399309,0.043272481406355645,null,null,null,null,null,null,null,null,null,null,"Glas",1.7797622689811787,3.7349653757805172,5.766207757065722]
["Metalle",0.5726061050573813,0.5962503979024711,0.723503149590627,null,"Metalle",1.9,2.5,4.3,0.02372034956304619,0.0216076058772688,0.029073698444895196,null,null,null,null,null,null,null,null,null,null,"Metalle",1.0879515996090243,1.490625994756178,3.111063543239696]
["Textilien",0.021037273743570204,0.014181353059755744,0.026858518778742988,null,"Textilien",5.5,8.2,8.9,0.0686641697877653,0.07087294727744166,0.06017579445571332,null,null,null,null,null,null,null,null,null,null,"Textilien",0.11570500558963612,0.1162870950899971,0.2390408171308126]
["Holz",0.09835265375178977,0.13864546423530089,0.10639409414603022,null,"Holz",0.8,1.4,2.6,0.009987515605493135,0.012100259291270527,0.01757944557133198,null,null,null,null,null,null,null,null,null,null,"Holz",0.07868212300143182,0.19410364992942122,0.2766246447796786]
["Inertes",0.0032546818261103977,0.3333333333333333,0.3125,null,"Inertes",3.5,3.3,6.2,0.04369538077403246,0.028522039757994815,0.04192021636240703,null,null,null,null,null,null,null,null,null,null,"Inertes",0.011391386391386392,1.0999999999999999,1.9375]
["Organik-Garten",0,0,0,null,"Organik-Garten",1.5,2.8,1.4,0.018726591760299626,0.024200518582541054,0.009465855307640297,null,null,null,null,null,null,null,null,null,null,"Organik-Garten",0,0,0]
["Organik-Küche",0,0,0,null,"Organik-Küche",7.3,12.4,17.2,0.09113607990012484,0.10717372515125326,0.11629479377958078,null,null,null,null,null,null,null,null,null,null,"Organik-Küche",0,0,0]
["Problemstoffe",0,0,0,null,"Problemstoffe",0.8,1.1,3.1,0.009987515605493135,0.009507346585998272,0.020960108181203516,null,null,null,null,null,null,null,null,null,null,"Problemstoffe",0,0,0]
["Hygieneartikel",0,0,0,null,"Hygieneartikel",8,9.5,12.2,0.09987515605493134,0.08210890233362145,0.08248816768086545,null,null,null,null,null,null,null,null,null,null,"Hygieneartikel",0,0,0]
["davon Höschenwindeln",0,0,0,null,"davon Höschenwindeln",7,8.5,9.2,0.08739076154806492,0.07346585998271392,0.06220419202163623,null,null,null,null,null,null,null,null,null,null,"davon Höschenwindeln",0,0,0]
["Rest",0,0,0,null,"Rest",1.9,2.5,3.2,0.02372034956304619,0.0216076058772688,0.021636240703177823,null,null,null,null,null,null,null,null,null,null,"Rest",0,0,0]
["<40 mm",0,0,0,null,"<40 mm",24.9,35.4,40.9,0.31086142322097376,0.3059636992221262,0.27653820148749153,null,null,null,null,null,null,null,null,null,null,"<40 mm",0,0,0]
["Verpackungsanteil Gesamt",0.1373785125586949,0.17243204905840295,0.1979171407276168,null,"Gesamt",80.1,115.69999999999999,147.9,1,1.0000000000000002,0.9999999999999997,null,null,null,null,null,null,null,null,null,null,"Summe",11.004018855951461,19.95038807605722,29.271945113614525]
[]
[null,null,null,null,null,"<40 mm",1,2,3,1,2,3]
[null,null,null,null,null,"Kunststoffe",1.1,0.9,1.3,0.043824701195219126,0.02542372881355932,0.03186274509803922]
[null,null,null,null,null,"Metalle",1,0.9,1.5,0.0398406374501992,0.02542372881355932,0.03676470588235294]
[null,null,null,null,null,"Organische Materialien",19.6,30.1,33.7,0.7808764940239044,0.8502824858757061,0.8259803921568629]
[null,null,null,null,null,"Glas",0.8,0.6,0.9,0.03187250996015936,0.016949152542372878,0.022058823529411766]
[null,null,null,null,null,"Papier",0.9,0.7,1.5,0.03585657370517928,0.019774011299435023,0.03676470588235294]
[null,null,null,null,null,"Sonst. Verbundstoffe",0.2,0.1,0.4,0.00796812749003984,0.0028248587570621464,0.009803921568627453]
[null,null,null,null,null,"Inert",1.5,2.1,1.5,0.0597609561752988,0.05932203389830508,0.03676470588235294]
[null,null,null,null,null,"Gesamt",25.1,35.400000000000006,40.8,0.9999999999999999,0.9999999999999998,1.0000000000000002]

{"sheet":"Eingabemaske","index":1,"n_rows":20,"n_cols":14,"rows_kept":20,"cut":false,"hidden":false,"merged":[[11,0,11,1]],"flags":["formulas_cached_only"]}
["Entsorgungsdaten"]
["Untersuchungsgebiet:"]
["Erkennungsbuchstabe:"]
["Einwohner",1,null,null,null,null,null,null,null,null,null,null,null,"t/a"]
["Restmüllanfall",null,"kg/EW.a",null,null,null,null,null,null,null,null,null,null,"kg/EW.a"]
["€/t Restmüll"]
["€/t Biomüll"]
["€/t Papier Ertrag"]
["€/t Problemstoffe"]
[" % ARA Papierabgabe"]
[]
["Geben sie die Menge ein, die sie aus ihrem Restmüll entfernen möchten"]
["Verpackungsmaterial"]
["Altpapier"]
["Organik"]
["Metall"]
["Problemstoffe"]
["Organik <40mm"]
["Kunststoff <40mm"]
["Metall <40mm"]

{"sheet":"Kalkulation","index":2,"n_rows":97,"n_cols":4,"rows_kept":97,"cut":false,"hidden":false,"merged":[[94,3,95,3],[79,3,80,3],[3,1,3,3],[91,3,92,3]],"flags":["formulas_cached_only"]}
["Untersuchungsgebiet",0,null,"Ländliche Struktur"]
["Teilgebiet:",0]
[]
[null,"Ergebnis aus Eingabe Restmüllanfall und Standardzusammensetzung"]
["Fraktion","Verpackung","Nicht Verpackung","Gesamtanfall"]
[1,"[kg/EW.a]","[kg/EW.a]","[kg/EW.a]"]
["Zeitungen und Illustrierte",0,0,0]
["Kartonagen und Pappe",0,0,0]
["Papier",0,0,0]
["Kunststofffolien",0,0,0]
["Hartkunststoffe",0,0,0]
["davon PET-Flaschen",0,0,0]
["Getränkeverbund",0,0,0]
["Sonstige Verbundstoffe",0,0,0]
["davon Elektroaltgeräte",0,0,0]
["davon Schuhe",0,0,0]
["Glas",0,0,0]
["Metalle",0,0,0]
["Textilien",0,0,0]
["Holz",0,0,0]
["Inertes",0,0,0]
["Organik-Garten",0,0,0]
["Organik-Küche",0,0,0]
["Problemstoffe",0,0,0]
["Hygieneartikel",0,0,0]
["davon Höschenwindeln",0,0,0]
["Rest",0,0,0]
["<40 mm",0,0,0]
["Gesamt",0,0,0]
["Gesamt in %",0,0,0]
[]
["Fraktionsaufteilung <40 mm","[kg/EW.a]"]
["Kunststoffe",0]
["Metalle",0,"org. Material/Gesamtmenge:"]
["Organische Materialien",0,0]
["Glas",0]
["Papier",0]
["Sonst. Verbundstoffe",0]
["Inert",0]
["Gesamt (<40 mm)",0]
[]
[]
["Entsorgungsdaten"]
["Einwohner",1]
["per Jahr t Restmüll",0]
["€/t Restmüll",0]
["€/t Biomüll",0]
["€/t Papier Ertrag",0]
["€/t Problemstoffe",0]
[" % ARA Papierabgabe",0]
[]
["Entsorgungskosten"]
["Kosten Restmüllentsorgung",0]
["Verpackung als Restmüll",0,"Th. Faktor Verpm.",0]
["Papier als Restmüll",0,"Th. Faktor Papier",0]
["Th. Ertrag Papier aus Restm.",0]
["Organik als Restmüll",0,"Th.Faktor Organik",0]
["Organik als Organik",0]
["Metall als Restmüll",0,"Th. Faktor Metall",0]
["Problemstoffe als Restmüll",0,"Th. Faktor Problm.",0]
["Problemstoffe als Problemstoffe",0]
["Organik<40 als Restmüll",0,"Th. Faktor Organik",0]
["Organik<40 als Organik",0]
["Kunststoffe <40 als Restmüll",0,"Th. Faktor Kst.",0]
["Metall <40 als Restmüll",0,"Th. Faktor Metall",0]
[]
["Theoretisches Einsparungspotential"]
["Kosten Restmüllentsorgung",0]
[" - Verp. als Restmüll",0]
[" - Papier als Restmüll",0]
[" - Organik als Restmüll",0]
[" - Metall als Restmüll",0]
[" - Problemst. als Restmüll",0]
[" - Org.<40 als Restmüll",0]
[" - Kunstst.<40 als Restmüll",0]
[" - Metalle <40 als Restmüll",0]
["Neue Restmüllents. Kosten",0]
[]
["Alternative Kosten"]
["Bio als Bio",0]
["Problemst. als Problemst.",0]
["Org.<40 als Organik",0]
["Alternative Kosten",0]
[]
["Alternative Erlöse"]
["Altpapiererlöse",0]
[" - Abgaben ARA",0]
["Alternative Erlöse",0]
[]
[]
["Einsparungspotential"]
["Neue Restmüllents. Kosten",0]
[" + Alternative Kosten",0]
[" - Alternative Erlöse",0]
["Neue Restmüllents. Kosten",0]
["Einparungspotential",0]
["Einsparungsp./Einwohner a",0]