{"text_format":"5","workbook":"xls","n_sheets":5,"sheets":["Start","Tabellen","Grafieken","Module2","Module1"],"props":{"creator":"Michiel van Drunen","last_modified_by":"IVM","company":"IvM, Vrije Universiteit"},"defined_names":["extr","GotoI","GotoII","GotoInh","GotoRMK","Hide","Milieu","Module2.GotoInh","Unhide"],"not_rendered":{"charts":3,"images":5,"macros":1,"external_links":1,"defined_names":11},"unopened":[{"sheet":"Module2","index":3,"reason":"not_a_worksheet"},{"sheet":"Module1","index":4,"reason":"not_a_worksheet"}],"read":"whole","wrapped":"gz","date_system":"1900","formulas":"cached_only"}

{"sheet":"Start","index":0,"n_rows":29,"n_cols":9,"rows_kept":29,"headers":{"footer":["","Page"]},"flags":["formulas_cached_only"]}
["Evaluatie van de RMK-resultaten"]
[]
["Deze spreadsheet is bedoeld om alle RMK-resultaten samen te vatten."]
["Bereken daartoe eerst de indices voor Risicoreductie, Milieuverdienste en Kosten"]
["in de bijbehorende spreadsheets."]
[]
["Druk daarna op de onderstaande knop om alle data in te lezen."]
{"$rows_empty":8}
["De resultaten staan nu in de Werkbladen \"Tabellen\" en \"Grafieken\"."]
{"$rows_empty":7}
["NOBIS",null,"Berenschot",null,"Instituut voor ",null,"Tauw ",null,"TNO-MEP"]
[null,null,"   Osborne",null,"Milieuvraagstukken"]
[]
["Aan het RMK-model en de bijbehorende Excel-sjablonen kunnen geen rechten worden ontleend. Het RMK-consortium "]
["aanvaardt geen enkele aansprakelijkheid voor schade, van welke aard dan ook, die het gevolg is van handelingen"]
["of beslissingen die gebaseerd zijn op het RMK-model of de RMK-methodiek."]

{"sheet":"Tabellen","index":1,"n_rows":44,"n_cols":16,"rows_kept":44,"headers":{"footer":["","Page"]},"flags":["formulas_cached_only"]}
["Resultaten RMK"]
["Terug naar inhoud:"]
["Prestatietabel Risicoreductie","Variant I","Variant II","Variant III","Variant IV","Variant V","Variant VI","Variant VII","Variant VIII"]
["Blootstelling aan mensen",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Blootstelling aan ecosystemen",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Blootstelling aan overige objecten",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Totaal",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[]
["Milieuverdienste gewogen prestaties met default gewichtenset","Variant I","Variant II","Variant III","Variant IV","Variant I","Variant I","Variant I","Variant I"]
["M1 grondkwaliteit",0,0,0,0,0,0,0,0]
["M2 grondwaterkwaliteit",0,0,0,0,0,0,0,0]
["M3 verlies grond",0,0,0,0,0,0,0,0]
["M4 verlies grondwater",0,0,0,0,0,0,0,0]
["M5 energiegebruik",0,0,0,0,0,0,0,0]
["M6 luchtemissies",0,0,0,0,0,0,0,0]
["M7 opp. wateremissies",0,0,0,0,0,0,0,0]
["M8 afvalvorming",0,0,0,0,0,0,0,0]
["M9 ruimtebeslag",0,0,0,0,0,0,0,0]
["M-index",0,0,0,0,0,0,0,0,{"$nulls":4},"max","min","extr"]
["Theoretisch maximum",0,0,0,0,0,0,0,0,{"$nulls":4},0,0,"min"]
["Multifuctioneel ref",0,0,0,0,0,0,0,0,{"$nulls":4},0,0,0]
[]
["Overschrijdingskans=",{"v":0.159,"d":"15.9%"},"k=",{"v":0.9985751603380777,"d":"1.0"}]
["Disconteringsvoet=",0.05]
["Tabel gewaardeerde kosten","Variant I","Variant II","Variant III","Variant IV","Variant V","Variant VI","Variant VII","Variant VIII"]
["Stichtingskosten",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Doorlopende kosten",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Vervangingskosten",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Overhead",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Overige kosten",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Totaal",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[]
[]
["Genormeerd op extremen"]
[null,"Variant I","Variant II","Variant III","Variant IV","Variant V","Variant VI","Variant VII","Variant VIII"]
["Risicoreductie",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Milieuverdienste",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Kosten",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hide",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Total hidden",{"$error":"#DIV/0!"}]

{"sheet":"Grafieken","index":2,"n_rows":6,"n_cols":1,"rows_kept":6,"headers":{"footer":["","Page"]},"flags":["formulas_cached_only"]}
["Grafiek RMK resultaten"]
[]
["Terug naar inhoud:"]
[]
["Scores op R, M en K "]
["genormeerd op de extreme waarden"]