{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Read me!","INPUTS","Conversion","HP","Table","Data","Results","Results_T53","Results_spec","Diagramm1","Labelling","Eco_base","Cost_calc","SUMMARY","sens_def","sens_res","sens_defSPEC","sens_resSPEC","sens_defRED","sens_resRED","Amor_T53","Amor_spec","c&p"],"not_rendered":{"charts":31,"images":3,"macros":1,"external_links":2,"defined_names":62,"comments":2,"pivot_tables":0},"unopened":[{"sheet":"Diagramm1","index":9,"reason":"not_a_worksheet"}],"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":"Read me!","index":0,"n_rows":75,"n_cols":8,"rows_kept":75,"cut":false,"hidden":false,"merged":[[65,2,65,14],[54,2,54,14],[2,1,2,14],[7,5,7,14],[8,5,8,14],[9,5,9,14],[10,5,10,14],[11,5,11,14],[56,3,56,14],[58,2,58,14],[64,3,64,14]]}
[]
[]
[null,"Steps towards your FlowChart, Energy Balance Overviews \nand IEA SHC Task 53 Key Figures"]
[]
[null,"RELEASE",null,null,"V0.106",null,null,"ALL Sheets are protected…password:T53"]
[]
[null,1,"Description of colors"]
[null,null,null,null,"Drop downs menu","Please select an option! Some options are just for information, others influence the result significantly!"]
[null,null,null,null,"Value to be filled in","Please fill in the certain value! ALL values are needed!"]
[null,null,null,null,"T53 Standard","Input values referring to T53 Standard calculation are unchangeable, decided by the T53 memebers."]
[null,null,null,null,"Specific value","Specific input values allow a country- or project specific calculation of both technical and economic key figures."]
[null,null,null,null,"Editing specific values","Cell to edit the specific value (x1, x2)"]
[null,2,"Worksheet \"INPUTS\" defines all types of sources, capacities and dimensions."]
[null,null,"Special remarks"]
[null,null,null,"Each single drop down or dimension to be filled in may has an influence on the results (both technical and economic key figures)."]
[null,null,null,"Take your time and go through with care!"]
[null,null,null,"More details about calculations, formulas, methods and utilisation of the Tool are available in the T53 documentation."]
[]
[null,3,"Worksheet \"Conversion Factors\" includes the necessary factors (general or country specific)."]
[null,null,"Special remarks"]
[null,null,null,"T53 Standard values are unchangeable, because they represent a reasonable average agreed by all T53 members."]
[null,null,null,"Country specific values have to represent a meaningful average."]
[null,null,null,"Specific values for your own interest can be edited at x1 or x2 (marked yellow)."]
[]
[null,4,"Enter your data in the worksheet \"Data\""]
[null,null,"Special remarks"]
[null,null,null,"The yearly sum will be calculated automatically if only monthly data is edited."]
[null,null,null,"If the data for the Energy Carrier to Hot Backup (EC:HB) is unknown, it will be calculated automatically using the boiler efficiency."]
[null,null,null,"The CAPsolar will only be calculated if data is filled in in column \"P\"."]
[]
[null,null,null,"→ Press the calculation button for updated results!"]
[]
[null,5,"\"EFChart\""]
[null,null,"Special remarks"]
[null,null,null,"Displays all possible engery flows in a system."]
[]
[null,6,"\"Results\" displays the calculated energy flows and fractions."]
[null,null,"Special remarks"]
[null,null,null,"The results are just updated by pressing the calculation button in \"Data\"!"]
[]
[null,7,"\"Results_T53\" displays the calculated primary energy ratio, fractional savings and the SPF equivalent for T53 Standard values."]
[null,null,"Special remarks"]
[null,null,null,"The results are just updated by pressing the calculation button in \"Data\"!"]
[null,null,null,"The results refers to the T53 Standard values."]
[]
[null,8,"\"T53_PER_monthly\" visualises the monthly primary energy ratios."]
[null,null,"Special remarks"]
[null,null,null,"The results refers to the T53 Standard values."]
[]
[null,9,"\"Results_spec\" displays the calculated primary energy ratio, fractional savings and the SPF equivalent for specific inputs."]
[null,null,"Special remarks"]
[null,null,null,"The results are just updated by pressing the calculation button in \"Data\"!"]
[null,null,null,"The results refers to the T53 specific values."]
[]
[null,10,"\"Labelling\""]
[null,null,"Special remarks"]
[null,null,null,"Displays the energy class basing on fractional savings of each subsystem."]
[]
[null,11,"\"Eco-base\" gives an overview of economic values."]
[null,null,"Special remarks"]
[null,null,null,"All relevant economic bases are / has to be defined here."]
[null,null,null,"Includes comparison between SHC and reference system."]
[null,null,null,"Only yellow marked cells can be changed (x1, x2)."]
[null,null,null,"T53 and country wise values has been chosen as average standards and are unchangeable."]
[]
[null,12,"\"Cost_calc\" is the cost calculation of investment, replacement and maintenance."]
[null,null,"Special remarks"]
[null,null,null,"Includes comparison between SHC and reference system."]
[]
[null,13,"The worksheet \"Summary\" gives an overview of your plant and its performance."]
[null,null,"Special remarks"]
[null,null,null,"Included is the overview of the main input values and technical- as well as the economic results."]
[]
[null,null,"Originally developed in IEA SHC Task 44 by Roberto Fedrizzi (EURAC) and Michel Haller (SPF) (July 5, 2012)"]
[null,null,"Adapted to IEA SHC Task 53 needs by Alice Vittoriosi (EURAC), Hilbert Focke (ASIC), Daniel Neyer / Katharina Stadler / Jacqueline Neyer (UIBK) (July 11, 2016)"]

{"sheet":"INPUTS","index":1,"n_rows":89,"n_cols":12,"rows_kept":89,"cut":false,"hidden":false,"merged":[[85,2,85,5],[64,6,64,12],[22,6,22,12],[14,6,14,12],[29,8,29,9],[14,2,14,5],[22,2,22,5],[64,2,64,5],[85,6,85,12],[28,2,29,2],[37,2,38,2],[44,2,45,2],[76,2,77,5],[60,2,61,5],[52,2,53,5],[72,2,73,5],[1,2,1,12],[5,3,5,12],[6,3,6,12],[7,3,7,12],[8,3,8,12],[9,3,9,12],[37,4,38,5],[44,4,45,5],[68,2,69,5],[28,4,29,4],[28,5,29,5]]}
[]
[null,null,"INPUTS to the calculation of technical and economic key figures"]
[]
[null,null,null,null,"             !!! Please focus on the adequate input of variables - results depend on it significantly !!!"]
[]
[null,null,"Drop downs menu","Please select an option. Some options are just for information, others influence the result signifcantly!"]
[null,null,"Value to be filled in","Please fill in the certain value. ALL values are needed!"]
[null,null,"T53 Standard","Input values to the T53 Standard calculation are unchangable. They were defined and agreed during the work on T53."]
[null,null,"Specific value","Input values can be adopted at different, highlighted positions in this Tool. This allowes a country or project specific calculation of both technical and economic key figures."]
[null,null,"Editing specific values","Edit the specific value (x1, x2)"]
[]
[null,null,null,null,"More details about calculations, formulas, methods and utilisation of the Tool are avalable in the current documentation."]
[]
[]
[null,null,"GENERAL Information",null,null,null,"Selection leads to specific values of"]
[]
[null,null,"Project location",null,"Austria (Vienna)","-"]
[null,null,"Calc method for CHP (eel; eEC)",null,"Energy balance","-",null,null,null,null,"T53 Standard","specific value"]
[null,null,"Building category",null,"Residential","-",null,"Primary energy factor for electricity ",null,"εel",0.4,0.59105923829174101]
[null,null,"Cooled/heated area",null,200,"m²",null,"CO2 factor for electricity",null,null,0.55000000000000004,0.10752725127404]
[null,null,"Distribution system",null,"Other","-"]
[]
[null,null,"SOLAR HEATING AND COOLING SYSTEM including BACKUPS",null,null,null,"Selection leads to specific values of"]
[null,null,"Solar",null,null,"if SPECIFIC \nwhich TYPE?"]
[null,null,"Thermal collector type",null,"no collector"]
[null,null,"Thermal collector area",null,0,"m²"]
[null,null,"Photovoltaic collector type",null,"PV"]
[null,null,"Photovoltaic peak load",null,11.1,"kWp"]
[null,null,"Heat sources","heat sources:",null,"Biogas fraction of CHP"]
[null,null,null,"bivalent",null,null,null,null,null,null,"T53 Standard","specific value"]
[null,null,"Primary boiler type",null,"Heat Pump",0.25,null,"Primary efficiency of the boiler ",null,"ηHB",3.3,2]
[null,null,"Use of primary boiler for cooling?",null,"no",null,null,"Primary energy factor for spec. Energy Carrier",null,"εEC",1000000000000000,1000000000000000]
[null,null,"Primary boiler peak load (SH/DHW)","P_H1",10.6,"kW",null,"CO2 factor for Energy Carrier",null,"CO2",1.0000000000000001E-5,1.0000000000000001E-5]
[null,null,"Secondary boiler type",null,"no heat source",0.75,null,"Secondary efficiency of the boiler ",null,"ηHB",0.85599999999999998,0.81399999999999995]
[null,null,"Use of secondary boiler for cooling?",null,"no",null,null,"Secondary energy factor for spec. Energy Carrier",null,"εEC",10,16.7]
[null,null,"Secondary boiler peak load (SH/DHW)","P_H2",0,"kW",null,"CO2 factor for Energy Carrier",null,"CO2",4.4999999999999998E-2,4.0000000000000001E-3]
[null,null,"Overall peak load (Ref boiler)","P_Href",10.6,"kW",null,"Primary energy factor for electricity HP/AHP",null,"eHP",0,0]
[null,null,"Cooling","cooling:",null,null,null,"Secondary energy factor for electricity HP/AHP",null,"eHP",0,0]
[null,null,null,"bivalent"]
[null,null,"Primary chiller type",{"$f":"IF(AND(E41<20,E40=Conversion!F42),\"!!! Only air cooled VCC possible !!!\",\"\")","v":""},"no chiller",{"$f":"IF(OR($E$31=Conversion!$C$37,INPUTS!$E$31=Conversion!$C$39,$E$34=Conversion!$C$37,INPUTS!$E$34=Conversion!$C$39),\"Rev. pump for heating & cooling\",\"\")","v":""},null,"Saisonal Perfomance Factor for VCC",null,"SPFC",1.8748125,3]
[null,null,"Primary chiller capacity","P_C1",0,"kW",null,"Saisonal Perfomance Factor for ACM (air cooled VCC)",null,"SPFCth",0,3]
[null,null,"Secondary chiller type",{"$f":"IF(AND(E43<20,E42=Conversion!F42),\"!!! Only air cooled VCC possible !!!\",\"\")","v":""},"no chiller",null,null,"Saisonal Perfomance Factor for VCC",null,"SPFC",1.8748125,3]
[null,null,"Secondary chiller capacity","P_C2",0,"kW",null,"Saisonal Perfomance Factor for ACM (air cooled VCC)",null,"SPFCth",0,3]
[null,null,"Cooling peak load (Ref chiller)","P_Cref",10,"kW",null,"Primary energy factor for electricity VCC/ACM",null,"eKM",0,0]
[null,null,"Heat rejection","heat rejection:",null,null,null,"Secondary energy factor for electricity VCC/ACM",null,"eKM",0,0]
[null,null,null,"bivalent"]
[null,null,"Primary cooling tower type",null,"no cooling tower"]
[null,null,"Primary cooling tower capacity","P_CT",0,"kW"]
[null,null,"Primary water consumption for heat rejection or air conditioning - SHC System","V_HR_1",0,"m³/a"]
[null,null,"Secondary cooling tower type",null,"no cooling tower"]
[null,null,"Secondary cooling tower capacity","P_CT",0,"kW"]
[null,null,"Secondary water consumption for heat rejection or air conditioning - SHC System","V_HR_2",0,"m³/a"]
[null,null,"Storage"]
[]
[null,null,"Primary hot water storage ","V_HS_1",0.5,"m³",null,"Primary energy factor for CHP1 electricity ",null,"εCHP1",1.0000000000000001E-5,1.0000000000000001E-5]
[null,null,"Secondary hot water storage ","V_HS_2",0,"m³",null,"CO2 factor for CHP1 electricity",null,"CO2",1.0000000000000001E-5,1.0000000000000001E-5]
[null,null,"Primary cold storage","V_CS_1",0,"m³",null,"Secondary energy factor for CHP2 electricity ",null,"εCHP2",1.0000000000000001E-5,1.0000000000000001E-5]
[null,null,"Secondary cold storage","V_CS_2",0,"m³",null,"CO2 factor for CHP2 electricity",null,"CO2",1.0000000000000001E-5,1.0000000000000001E-5]
[null,null,"Primary battery storage","BS_1",0,"kWh",null,"Primary energy factor for PV electricity ",null,"εPV",10000,10000]
[null,null,"Secondary battery storage","BS_2",0,"kWh",null,"CO2 factor for PV electricity",null,"CO2",0,0]
[null,null,"Rest"]
[]
[null,null,"Electricity peak in Operation - SHC System","P_el_op",4,"kW",null,null,null,null,"T53 Standard","specific value"]
[null,null,"Cost calculation with electricity peak?",null,{"$f":"K64","v":"yes"},null,null,"Cost calculation with electricity peak?",null,null,"yes","yes"]
[null,null,"REFERENCE SYSTEM (only specific)",null,null,null,"Selection leads to specific values of"]
[null,null,"Heat sources (specific,…T53 is natural gas boiler)",null,null,"if SPECIFIC \nwhich TYPE?",null,null,null,null,"T53 Standard","specific value"]
[null,null,"Boiler type",null,"Natural Gas",null,null,"Efficiency of the boiler",null,"ηHBref",0.90400000000000003,0.59385058263257351]
[null,null,"Peak load capacity","P_Href",{"$f":"E37","v":10.6},"kW",null,"Ref. energy factor for spec. Energy Carrier",null,"εECref",0.9,0.86199999999999999]
[null,null,"Cooling (specific,…T53 is air cooled VCC)",null,null,null,null,"CO2 factorfor reference Energy Carrier",null,"CO2",0.26,0.23599999999999999]
[" ",null,null,null,null,null,null,"Ref. energy factor for electricity HP",null,"eHPref",0,0]
[null,null,"Chiller type",{"$f":"IF(AND(E72<20,E71=Conversion!F42),\"!!! Only air cooled VCC possible !!!\",\"\")","v":""},"Air Cooled VCC (5-600kW)",null,null,"Saisonal Perfomance Factor for reference VCC",null,"SPFCref",1.875,3]
[null,null,"Cooling peak load","P_Cref",{"$f":"E44","v":10},"kW",null,"Energy Efficiency Ratio for reference VCC",null,"EERCref",2.8534704370179949,3]
[null,null,"Storage (specific,…T53 is predefined)"]
[]
[null,null,"Hot water storage","V_HSref",0.5,"m³"]
[null,null,"Cold water storage","V_CSref",0,"m³"]
[null,null,"Rest"]
[null,null,null,null,null,null,null,null,null,null,"T53 Standard","specific value"]
[null,null,"Water consumption for heat rejection or air conditioning - REF System",null,0,"m³/a",null,{"$f":"\"consideration of water for REF (\"&ROUND(E79,1)&\" m³/a)\"","v":"consideration of water for REF (0 m³/a)"},null,null,"no","yes"]
[null,null,"Electricity peak in Operation - REF System",null,{"$f":"MAX($E$72/2,IF($E$67=Conversion!$C$44,$E$68,IF($E$67=Conversion!$C$46,$E$68/2,$E$68*0.05)))","v":5},"kW",null,"electricty peak in operation - REF",null,"Pel.max",{"$f":"MAX($E$72/2,$E$68*0.05)","v":5},{"$f":"MAX($E$72/2,IF($E$67=Conversion!$C$44,$E$68,IF($E$67=Conversion!$C$46,$E$68/2,$E$68*0.05)))","v":5}]
[null,null,"Daily domestic hot water consumption (DHW)","Vd",25.43110466003418,"l / day"]
[null,null,"Set point of hot water tank","Tt",52.5,"°C"]
[null,null,"Ambient temp. of hot water tank","Ta",15,"°C",null,null,null,null,"T53 Standard","specific value"]
[null,null,"Electrical consumption ref for SH&DHW","HB_el_ref",{"$f":"0.02","v":0.02},"kWhel/kWhth",null,"Electrical consumption ref for SH&DHW",null,null,0.02,{"$f":"IF($E$67=Conversion!$C$46,0.00000001,0.02)","v":0.02}]
[]
[null,null,"Calculation details (no editing neccessary)"]
[null,null,"Reference for max performance time (CAPsolar)","t",4,"h"]
[null,null,"Switch Capacity ACM","Q_Switch_ACM",250,"kW"]
[null,null,"Reference ESEER to SPF","ESEERref_SPF",0.75]

{"sheet":"Conversion","index":2,"n_rows":807,"n_cols":15,"rows_kept":807,"cut":false,"hidden":false,"merged":[[638,1,638,13],[32,1,32,13],[1,1,1,13],[9,1,9,13],[49,1,49,13],[490,1,490,13],[6,2,6,8],[7,2,7,8]]}
[]
[null,"OVERVIEW CONVERSION FACTORS"]
[]
[null,{"$f":"INPUTS!C6","v":"Drop downs menu"},{"$f":"INPUTS!D6","v":"Please select an option. Some options are just for information, others influence the result signifcantly!"}]
[null,{"$f":"INPUTS!C7","v":"Value to be filled in"},{"$f":"INPUTS!D7","v":"Please fill in the certain value. ALL values are needed!"}]
[null,{"$f":"INPUTS!C8","v":"T53 Standard"},{"$f":"INPUTS!D8","v":"Input values to the T53 Standard calculation are unchangable. They were defined and agreed during the work on T53."}]
[null,{"$f":"INPUTS!C9","v":"Specific value"},{"$f":"INPUTS!D9","v":"Input values can be adopted at different, highlighted positions in this Tool. This allowes a country or project specific calculation of both technical and economic key figures."}]
[null,{"$f":"INPUTS!C10","v":"Editing specific values"},{"$f":"INPUTS!D10","v":"Edit the specific value (x1, x2)"}]
[]
[null,"cooling"]
[]
[null,{"$f":"\"Saisonal Energy Efficiency Ratio - ESEERref, Q_VCC<\"&INPUTS!E88&\" kW\"","v":"Saisonal Energy Efficiency Ratio - ESEERref, Q_VCC<250 kW"},null,null,null,null,null,{"$f":"\"Saisonal Energy Efficiency Ratio - ESEER, Q_VCC>\"&INPUTS!E88&\" kW\"","v":"Saisonal Energy Efficiency Ratio - ESEER, Q_VCC>250 kW"}]
[null,"capacity",{"$f":"F36","v":"no chiller"},{"$f":"F42","v":"Water Cooled VCC (>20kW)"},{"$f":"F43","v":"Air Cooled VCC (5-600kW)"},{"$f":"F44","v":"District Cooling"},null,"capacity",{"$f":"C13","v":"no chiller"},{"$f":"D13","v":"Water Cooled VCC (>20kW)"},{"$f":"E13","v":"Air Cooled VCC (5-600kW)"},{"$f":"F13","v":"District Cooling"}]
[null,1,2,3,4,5,6,1,2,3,4,5,6]
[null,5,1E-3,0,2.5,2.8,{"$f":"B16-B15","v":5},250,0.01,5.8428068603536447,3.9477149486867913,6,{"$f":"H16-H15","v":250}]
[null,10,1E-3,0,2.5,2.8,{"$f":"B17-B16","v":10},500,0.01,5.805563856667475,3.775940963030191,6,{"$f":"H17-H16","v":500}]
[null,20,1E-3,3.0451990876049959,2.919240175515093,2.8,{"$f":"B18-B17","v":30},1000,0.01,5.9899550724461141,3.9389417376430202,6,1000]
[null,50,1E-3,4.059223736121238,4.2018261122573879,2.8,{"$f":"B19-B18","v":50}]
[null,100,1E-3,4.2451627197943704,4.1861615663002318,2.8,{"$f":"B20-B19","v":150}]
[null,250,1E-3,4.1877657399569106,3.9477149486867913,2.8,250]
[]
[]
[null,{"$f":"\"Energy Efficiency Ratio - EERref, Q_VCC<\"&INPUTS!E88&\" kW\"","v":"Energy Efficiency Ratio - EERref, Q_VCC<250 kW"},null,null,null,null,null,{"$f":"\"Energy Efficiency Ratio - EERref, Q_VCC>\"&INPUTS!E88&\" kW\"","v":"Energy Efficiency Ratio - EERref, Q_VCC>250 kW"}]
[null,"capacity",{"$f":"C13","v":"no chiller"},{"$f":"D13","v":"Water Cooled VCC (>20kW)"},{"$f":"E13","v":"Air Cooled VCC (5-600kW)"},{"$f":"F13","v":"District Cooling"},null,"capacity",{"$f":"C24","v":"no chiller"},{"$f":"D24","v":"Water Cooled VCC (>20kW)"},{"$f":"E24","v":"Air Cooled VCC (5-600kW)"},{"$f":"F24","v":"District Cooling"}]
[null,1,2,3,4,5,6,1,2,3,4,5,6]
[null,5,1E-3,0,2.7513227513227516,2.8,{"$f":"B27-B26","v":5},250,0.01,4.4436544614290794,2.7094298245614032,6,{"$f":"H27-H26","v":250}]
[null,10,1E-3,0,2.8534704370179949,2.8,{"$f":"B28-B27","v":10},500,0.01,4.5339136742836414,3.0697871824410354,6,{"$f":"H28-H27","v":500}]
[null,20,1E-3,3.725490196078431,2.9889807162534434,2.8,{"$f":"B29-B28","v":30},1000,0.01,4.3229662999220304,3.2243612635132939,6,1000]
[null,50,1E-3,3.6046511627906979,2.7340425531914891,2.8,{"$f":"B30-B29","v":50}]
[null,100,1E-3,3.7514039685511045,2.784313725490196,2.8,{"$f":"B31-B30","v":150}]
[null,250,1E-3,3.6492281303602061,2.7094298245614032,2.8,250]
[]
[null,"drop downs"]
[]
["dropdown","Country","HB.Type","Coll.Type","PV.Type","Chiller Type","CT.Type","Building","Distribution","Number","HB. Use","HB 4 C","chp_method","HP type"]
[null,"Austria (Vienna)","no heat source","no collector","no PV","no chiller","no cooling tower","Residential","Fan coil","no source","Winter only","no","Electricity credit method","no HP"]
[null,"Australia (New Castle)",{"$f":"Eco_base!B93","v":"Reversible Heat Pump"},{"$f":"Eco_base!B55","v":"Flat plate collectors (FPC)"},{"$f":"Eco_base!B65","v":"PV"},{"$f":"Eco_base!B118","v":"Absorption chiller SE"},{"$f":"Eco_base!B136","v":"Cooling tower - wet"},"Public","Chilled ceiling","monovalent","Winter + Summer","yes","Carnot method","water, soil"]
[null,"France (Perpignon)",{"$f":"Eco_base!B99","v":"Absorption Heat Pump (AHP)"},{"$f":"Eco_base!B56","v":"Evacuated tube collectors (ETC)"},{"$f":"Eco_base!B66","v":"specific PV"},{"$f":"Eco_base!B122","v":"Absorption chiller DE"},{"$f":"Eco_base!B140","v":"Cooling tower - dry"},"Commercial","Concrete core activation","bivalent",null,null,"Finnish method","air"]
[null,"Germany (Munich)",{"$f":"Eco_base!B103","v":"Reversible AHP"},{"$f":"Eco_base!B57","v":"specific SC"},null,{"$f":"Eco_base!B126","v":"Adsorption chiller"},{"$f":"Eco_base!B144","v":"Cooling tower - hybrid"},"Office","Air duct",null,null,null,"Energy balance"]
[null,"Italy (Rome)",{"$f":"Eco_base!B109","v":"CHP"},null,null,{"$f":"Eco_base!B103","v":"Reversible AHP"},{"$f":"Eco_base!B148","v":"specific CT"},"Hotel","Other"]
[null,"P.R. China (Beijing)",{"$f":"Eco_base!B69","v":"Natural Gas"},null,null,{"$f":"Eco_base!B93","v":"Reversible Heat Pump"},null,"Sanitary, Hospital"]
[null,"Spain (Madrid)",{"$f":"Eco_base!B73","v":"Condensing Boiler"},null,null,{"$f":"Eco_base!B163","v":"Water Cooled VCC (>20kW)"},null,"School"]
[null,"Singapore",{"$f":"Eco_base!B77","v":"Oil Boiler"},null,null,{"$f":"Eco_base!B167","v":"Air Cooled VCC (5-600kW)"},null,"Other",null,null,"sensitiyity values"]
[null,"x1",{"$f":"Eco_base!B81","v":"Electric Heater"},null,null,{"$f":"Eco_base!B130","v":"District Cooling"},null,null,null,null,"T53"]
[null,"x2",{"$f":"Eco_base!B85","v":"Pellets"},null,null,null,null,null,null,null,"spec"]
[null,null,{"$f":"Eco_base!B89","v":"Heat Pump"}]
[null,null,{"$f":"Eco_base!B113","v":"District Heating"}]
[]
[]
[null,"heat sources"]
[]
[null,"efficiency of the boiler - nHB"]
["SPECnHB",{"$f":"B35","v":"Country"},"month",{"$f":"C36","v":"no heat source"},{"$f":"C41","v":"Natural Gas"},{"$f":"C45","v":"Pellets"},{"$f":"C46","v":"Heat Pump"},{"$f":"C38","v":"Absorption Heat Pump (AHP)"},{"$f":"C40","v":"CHP"},{"$f":"C47","v":"District Heating"},{"$f":"C42","v":"Condensing Boiler"},{"$f":"C43","v":"Oil Boiler"},{"$f":"C44","v":"Electric Heater"},{"$f":"C37","v":"Reversible Heat Pump"},{"$f":"C39","v":"Reversible AHP"}]
[null,{"$f":"B36","v":"Austria (Vienna)"},"year",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,{"$f":"G54","v":2},{"$f":"H54","v":1.5}]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"jan",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,{"$f":"G55","v":2},{"$f":"H55","v":1.5}]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"feb",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,2,1.5]
[null,"Austria (Vienna)","mar",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,2,1.5]
[null,"Austria (Vienna)","apr",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,2,1.5]
[null,"Austria (Vienna)","may",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,2,1.5]
[null,"Austria (Vienna)","june",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,2,1.5]
[null,"Austria (Vienna)","july",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,2,1.5]
[null,"Austria (Vienna)","aug",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,2,1.5]
[null,"Austria (Vienna)","sept",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,2,1.5]
[null,"Austria (Vienna)","oct",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,2,1.5]
[null,"Austria (Vienna)","nov",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,2,1.5]
[null,"Austria (Vienna)","dec",1.0000000000000001E-5,0.875,0.81399999999999995,2,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,2,1.5]
[null,{"$f":"B37","v":"Australia (New Castle)"},"year",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"jan",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"feb",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Australia (New Castle)","mar",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Australia (New Castle)","apr",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Australia (New Castle)","may",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Australia (New Castle)","june",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Australia (New Castle)","july",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Australia (New Castle)","aug",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Australia (New Castle)","sept",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Australia (New Castle)","oct",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Australia (New Castle)","nov",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Australia (New Castle)","dec",1.0000000000000001E-5,0.66,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"B38","v":"France (Perpignon)"},"year",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"jan",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"feb",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"France (Perpignon)","mar",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"France (Perpignon)","apr",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"France (Perpignon)","may",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"France (Perpignon)","june",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"France (Perpignon)","july",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"France (Perpignon)","aug",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"France (Perpignon)","sept",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"France (Perpignon)","oct",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"France (Perpignon)","nov",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"France (Perpignon)","dec",1.0000000000000001E-5,0.91,0.78,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"B39","v":"Germany (Munich)"},"year",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"$B$93","v":"Germany (Munich)"},"jan",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"$B$93","v":"Germany (Munich)"},"feb",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Germany (Munich)","mar",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Germany (Munich)","apr",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Germany (Munich)","may",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Germany (Munich)","june",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Germany (Munich)","july",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Germany (Munich)","aug",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Germany (Munich)","sept",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Germany (Munich)","oct",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Germany (Munich)","nov",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Germany (Munich)","dec",1.0000000000000001E-5,0.96,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"B40","v":"Italy (Rome)"},"year",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"$B$106","v":"Italy (Rome)"},"jan",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"$B$106","v":"Italy (Rome)"},"feb",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Italy (Rome)","mar",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Italy (Rome)","apr",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Italy (Rome)","may",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Italy (Rome)","june",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Italy (Rome)","july",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Italy (Rome)","aug",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Italy (Rome)","sept",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Italy (Rome)","oct",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Italy (Rome)","nov",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Italy (Rome)","dec",1.0000000000000001E-5,0.9,0.85,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"B41","v":"P.R. China (Beijing)"},"year",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,{"$f":"G119","v":3.3},{"$f":"H119","v":1.5}]
[null,{"$f":"$B$119","v":"P.R. China (Beijing)"},"jan",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"$B$119","v":"P.R. China (Beijing)"},"feb",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"P.R. China (Beijing)","mar",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"P.R. China (Beijing)","apr",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"P.R. China (Beijing)","may",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"P.R. China (Beijing)","june",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"P.R. China (Beijing)","july",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"P.R. China (Beijing)","aug",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"P.R. China (Beijing)","sept",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"P.R. China (Beijing)","oct",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"P.R. China (Beijing)","nov",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"P.R. China (Beijing)","dec",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"$B$42","v":"Spain (Madrid)"},"year",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,{"$f":"G132","v":3.3},{"$f":"H132","v":1.5}]
[null,{"$f":"$B$42","v":"Spain (Madrid)"},"jan",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Spain (Madrid)","feb",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Spain (Madrid)","mar",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Spain (Madrid)","apr",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Spain (Madrid)","may",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Spain (Madrid)","june",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Spain (Madrid)","july",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Spain (Madrid)","aug",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Spain (Madrid)","sept",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Spain (Madrid)","oct",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Spain (Madrid)","nov",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Spain (Madrid)","dec",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"B43","v":"Singapore"},"year",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"$B$145","v":"Singapore"},"jan",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"$B$145","v":"Singapore"},"feb",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Singapore","mar",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Singapore","apr",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Singapore","may",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Singapore","june",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Singapore","july",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Singapore","aug",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Singapore","sept",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Singapore","oct",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Singapore","nov",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"Singapore","dec",1.0000000000000001E-5,0.95,0.9,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,{"$f":"B44","v":"x1"},"year",1.0000000000000001E-5,0.95,0.9,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,{"$f":"$B$158","v":"x1"},"jan",1.0000000000000001E-5,0.95,0.9,{"$f":"G158","v":4.5},1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,{"$f":"$B$158","v":"x1"},"feb",1.0000000000000001E-5,0.95,0.9,{"$f":"G159","v":4.5},1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x1","mar",1.0000000000000001E-5,0.95,0.9,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x1","apr",1.0000000000000001E-5,0.95,0.9,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x1","may",1.0000000000000001E-5,0.95,0.9,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x1","june",1.0000000000000001E-5,0.95,0.9,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x1","july",1.0000000000000001E-5,0.95,0.9,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x1","aug",1.0000000000000001E-5,0.95,0.9,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x1","sept",1.0000000000000001E-5,0.95,0.9,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x1","oct",1.0000000000000001E-5,0.95,0.9,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x1","nov",1.0000000000000001E-5,0.95,0.9,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x1","dec",1.0000000000000001E-5,0.95,0.9,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,{"$f":"B45","v":"x2"},"year",1.0000000000000001E-5,0.9,0.85,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,{"$f":"$B$171","v":"x2"},"jan",1.0000000000000001E-5,0.9,0.85,{"$f":"G171","v":4.5},1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,{"$f":"$B$171","v":"x2"},"feb",1.0000000000000001E-5,0.9,0.85,{"$f":"G172","v":4.5},1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x2","mar",1.0000000000000001E-5,0.9,0.85,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x2","apr",1.0000000000000001E-5,0.9,0.85,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x2","may",1.0000000000000001E-5,0.9,0.85,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x2","june",1.0000000000000001E-5,0.9,0.85,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x2","july",1.0000000000000001E-5,0.9,0.85,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x2","aug",1.0000000000000001E-5,0.9,0.85,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x2","sept",1.0000000000000001E-5,0.9,0.85,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x2","oct",1.0000000000000001E-5,0.9,0.85,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x2","nov",1.0000000000000001E-5,0.9,0.85,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
[null,"x2","dec",1.0000000000000001E-5,0.9,0.85,4.5,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,4.5,1.5]
["T53nHB","T53 Standard","year",1.0000000000000001E-5,0.90400000000000003,0.85599999999999998,3.3,1.5,0.56000000000000005,0.85,0.9,0.83499999999999996,1,3.3,1.5]
[null,"T53 Standard","jan",1.0000000000000001E-5,0.93,0.89,3.3,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,{"$f":"G185","v":3.3},{"$f":"H185","v":1.5}]
[null,"T53 Standard","feb",1.0000000000000001E-5,0.92,0.87,3.3,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,3.3,1.5]
[null,"T53 Standard","mar",1.0000000000000001E-5,0.9,0.86,3.3,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,3.3,1.5]
[null,"T53 Standard","apr",1.0000000000000001E-5,0.89,0.85,3.3,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,3.3,1.5]
[null,"T53 Standard","may",1.0000000000000001E-5,0.82,0.78,3.3,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,3.3,1.5]
[null,"T53 Standard","june",1.0000000000000001E-5,0.81,0.77,3.3,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,3.3,1.5]
[null,"T53 Standard","july",1.0000000000000001E-5,0.81,0.77,3.3,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,3.3,1.5]
[null,"T53 Standard","aug",1.0000000000000001E-5,0.81,0.77,3.3,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,3.3,1.5]
[null,"T53 Standard","sept",1.0000000000000001E-5,0.82,0.78,3.3,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,3.3,1.5]
[null,"T53 Standard","oct",1.0000000000000001E-5,0.91,0.86,3.3,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,3.3,1.5]
[null,"T53 Standard","nov",1.0000000000000001E-5,0.92,0.87,3.3,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,3.3,1.5]
[null,"T53 Standard","dec",1.0000000000000001E-5,0.93,0.88,3.3,1.5,0.56000000000000005,0.83499999999999996,0.9,0.83499999999999996,1,3.3,1.5]
[]
[null,"primary energy factor for specific Energy Carrier - eEC"]
["SPECeEC","country","month",{"$f":"C36","v":"no heat source"},{"$f":"C41","v":"Natural Gas"},{"$f":"C45","v":"Pellets"},{"$f":"C46","v":"Heat Pump"},{"$f":"C38","v":"Absorption Heat Pump (AHP)"},{"$f":"C40","v":"CHP"},{"$f":"C47","v":"District Heating"},{"$f":"C42","v":"Condensing Boiler"},{"$f":"C43","v":"Oil Boiler"},{"$f":"C44","v":"Electric Heater"},{"$f":"C37","v":"Reversible Heat Pump"},{"$f":"C39","v":"Reversible AHP"}]
[null,{"$f":"B36","v":"Austria (Vienna)"},"year",1.0000000000000001E-5,0.86199999999999999,16.7,{"$f":"10^15","v":1000000000000000},{"$f":"E200","v":0.86199999999999999},2,3.5714860000000002,0.86199999999999999,0.81299999999999994,{"$f":"D495","v":0.59105923829174101},{"$f":"G200","v":1000000000000000},{"$f":"H200","v":0.86199999999999999}]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"jan",1.0000000000000001E-5,0.86199999999999999,16.7,{"$f":"10^15","v":1000000000000000},0.86199999999999999,2,3.5714860000000002,0.86199999999999999,0.81299999999999994,{"$f":"D496","v":0.52975143366545752},{"$f":"G201","v":1000000000000000},{"$f":"H201","v":0.86199999999999999}]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"feb",1.0000000000000001E-5,0.86199999999999999,16.7,1000000000000000,0.86199999999999999,2,3.5714860000000002,0.86199999999999999,0.81299999999999994,0.54274541588576364,1000000000000000,0.86199999999999999]
[null,"Austria (Vienna)","mar",1.0000000000000001E-5,0.86199999999999999,16.7,1000000000000000,0.86199999999999999,2,3.5714860000000002,0.86199999999999999,0.81299999999999994,0.57938711638647167,1000000000000000,0.86199999999999999]
[null,"Austria (Vienna)","apr",1.0000000000000001E-5,0.86199999999999999,16.7,1000000000000000,0.86199999999999999,2,3.5714860000000002,0.86199999999999999,0.81299999999999994,0.61133958255950471,1000000000000000,0.86199999999999999]
[null,"Austria (Vienna)","may",1.0000000000000001E-5,0.86199999999999999,16.7,1000000000000000,0.86199999999999999,2,3.5714860000000002,0.86199999999999999,0.81299999999999994,0.63348909962176514,1000000000000000,0.86199999999999999]
[null,"Austria (Vienna)","june",1.0000000000000001E-5,0.86199999999999999,16.7,1000000000000000,0.86199999999999999,2,3.5714860000000002,0.86199999999999999,0.81299999999999994,0.63696513827916879,1000000000000000,0.86199999999999999]
[null,"Austria (Vienna)","july",1.0000000000000001E-5,0.86199999999999999,16.7,1000000000000000,0.86199999999999999,2,3.5714860000000002,0.86199999999999999,0.81299999999999994,0.64048743596169566,1000000000000000,0.86199999999999999]
[null,"Austria (Vienna)","aug",1.0000000000000001E-5,0.86199999999999999,16.7,1000000000000000,0.86199999999999999,2,3.5714860000000002,0.86199999999999999,0.81299999999999994,0.64246360188662655,1000000000000000,0.86199999999999999]
[null,"Austria (Vienna)","sept",1.0000000000000001E-5,0.86199999999999999,16.7,1000000000000000,0.86199999999999999,2,3.5714860000000002,0.86199999999999999,0.81299999999999994,0.61152203688209927,1000000000000000,0.86199999999999999]
[null,"Austria (Vienna)","oct",1.0000000000000001E-5,0.86199999999999999,16.7,1000000000000000,0.86199999999999999,2,3.5714860000000002,0.86199999999999999,0.81299999999999994,0.56694339864638676,1000000000000000,0.86199999999999999]
[null,"Austria (Vienna)","nov",1.0000000000000001E-5,0.86199999999999999,16.7,1000000000000000,0.86199999999999999,2,3.5714860000000002,0.86199999999999999,0.81299999999999994,0.55901057458841719,1000000000000000,0.86199999999999999]
[null,"Austria (Vienna)","dec",1.0000000000000001E-5,0.86199999999999999,16.7,1000000000000000,0.86199999999999999,2,3.5714860000000002,0.86199999999999999,0.81299999999999994,0.54073355775670739,1000000000000000,0.86199999999999999]
[null,{"$f":"B37","v":"Australia (New Castle)"},"year",1.0000000000000001E-5,0.9,16.7,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"jan",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"feb",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Australia (New Castle)","mar",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Australia (New Castle)","apr",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Australia (New Castle)","may",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Australia (New Castle)","june",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Australia (New Castle)","july",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Australia (New Castle)","aug",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Australia (New Castle)","sept",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Australia (New Castle)","oct",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Australia (New Castle)","nov",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Australia (New Castle)","dec",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,{"$f":"B38","v":"France (Perpignon)"},"year",1.0000000000000001E-5,1,1.7,1000000000000000,1,2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"jan",1.0000000000000001E-5,1,1.7,1000000000000000,1,2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"feb",1.0000000000000001E-5,1,1.7,1000000000000000,1,2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,"France (Perpignon)","mar",1.0000000000000001E-5,1,1.7,1000000000000000,1,2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,"France (Perpignon)","apr",1.0000000000000001E-5,1,1.7,1000000000000000,1,2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,"France (Perpignon)","may",1.0000000000000001E-5,1,1.7,1000000000000000,1,2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,"France (Perpignon)","june",1.0000000000000001E-5,1,1.7,1000000000000000,{"$f":"E232","v":1},2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,"France (Perpignon)","july",1.0000000000000001E-5,1,1.7,1000000000000000,1,2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,"France (Perpignon)","aug",1.0000000000000001E-5,1,1.7,1000000000000000,1,2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,"France (Perpignon)","sept",1.0000000000000001E-5,1,1.7,1000000000000000,1,2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,"France (Perpignon)","oct",1.0000000000000001E-5,1,1.7,1000000000000000,1,2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,"France (Perpignon)","nov",1.0000000000000001E-5,1,1.7,1000000000000000,1,2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,"France (Perpignon)","dec",1.0000000000000001E-5,1,1.7,1000000000000000,1,2,3.5714860000000002,1,0.81299999999999994,0.38800000000000001,1000000000000000,1]
[null,{"$f":"B39","v":"Germany (Munich)"},"year",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,{"$f":"$B$93","v":"Germany (Munich)"},"jan",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,{"$f":"$B$93","v":"Germany (Munich)"},"feb",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,"Germany (Munich)","mar",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,"Germany (Munich)","apr",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,"Germany (Munich)","may",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,"Germany (Munich)","june",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,"Germany (Munich)","july",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,"Germany (Munich)","aug",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,"Germany (Munich)","sept",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,"Germany (Munich)","oct",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,"Germany (Munich)","nov",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,"Germany (Munich)","dec",1.0000000000000001E-5,0.9,5,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.55000000000000004,1000000000000000,0.9]
[null,{"$f":"B40","v":"Italy (Rome)"},"year",1.0000000000000001E-5,0.86,5,1000000000000000,0.86,2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,{"$f":"$B$106","v":"Italy (Rome)"},"jan",1.0000000000000001E-5,0.86,5,1000000000000000,0.86,2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,{"$f":"$B$106","v":"Italy (Rome)"},"feb",1.0000000000000001E-5,0.86,5,1000000000000000,0.86,2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,"Italy (Rome)","mar",1.0000000000000001E-5,0.86,5,1000000000000000,0.86,2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,"Italy (Rome)","apr",1.0000000000000001E-5,0.86,5,1000000000000000,0.86,2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,"Italy (Rome)","may",1.0000000000000001E-5,0.86,5,1000000000000000,0.86,2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,"Italy (Rome)","june",1.0000000000000001E-5,0.86,5,1000000000000000,0.86,2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,"Italy (Rome)","july",1.0000000000000001E-5,0.86,5,1000000000000000,0.86,2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,"Italy (Rome)","aug",1.0000000000000001E-5,0.86,5,1000000000000000,0.86,2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,"Italy (Rome)","sept",1.0000000000000001E-5,0.86,5,1000000000000000,0.86,2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,"Italy (Rome)","oct",1.0000000000000001E-5,0.86,5,1000000000000000,0.86,2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,"Italy (Rome)","nov",1.0000000000000001E-5,0.86,5,1000000000000000,0.86,2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,"Italy (Rome)","dec",1.0000000000000001E-5,0.86,5,1000000000000000,{"$f":"E264","v":0.86},2,3.5714860000000002,0.86,0.81299999999999994,0.46,1000000000000000,0.86]
[null,{"$f":"B41","v":"P.R. China (Beijing)"},"year",1.0000000000000001E-5,0.9,10,{"$f":"10^15","v":1000000000000000},0.9,2,3.5714860000000002,0.9,0.81299999999999994,{"$f":"D560","v":0.4},{"$f":"G265","v":1000000000000000},{"$f":"H265","v":0.9}]
[null,{"$f":"$B$119","v":"P.R. China (Beijing)"},"jan",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,{"$f":"$B$119","v":"P.R. China (Beijing)"},"feb",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"P.R. China (Beijing)","mar",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"P.R. China (Beijing)","apr",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"P.R. China (Beijing)","may",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"P.R. China (Beijing)","june",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"P.R. China (Beijing)","july",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"P.R. China (Beijing)","aug",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"P.R. China (Beijing)","sept",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"P.R. China (Beijing)","oct",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"P.R. China (Beijing)","nov",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"P.R. China (Beijing)","dec",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,{"$f":"$B$42","v":"Spain (Madrid)"},"year",1.0000000000000001E-5,0.9,10,1000000000000000,{"$f":"E278","v":0.9},2,3.5714860000000002,0.9,0.81299999999999994,{"$f":"D586","v":0.4},{"$f":"G278","v":1000000000000000},{"$f":"H278","v":0.9}]
[null,{"$f":"$B$42","v":"Spain (Madrid)"},"jan",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Spain (Madrid)","feb",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Spain (Madrid)","mar",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Spain (Madrid)","apr",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Spain (Madrid)","may",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Spain (Madrid)","june",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Spain (Madrid)","july",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Spain (Madrid)","aug",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Spain (Madrid)","sept",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Spain (Madrid)","oct",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Spain (Madrid)","nov",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Spain (Madrid)","dec",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,{"$f":"$B$145","v":"Singapore"},"year",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,{"$f":"D586","v":0.4},1000000000000000,0.9]
[null,{"$f":"$B$145","v":"Singapore"},"jan",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Singapore","feb",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Singapore","mar",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Singapore","apr",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Singapore","may",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Singapore","june",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Singapore","july",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Singapore","aug",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Singapore","sept",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Singapore","oct",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Singapore","nov",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"Singapore","dec",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,{"$f":"B44","v":"x1"},"year",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,{"$f":"$B$158","v":"x1"},"jan",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,{"$f":"$B$158","v":"x1"},"feb",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,"x1","mar",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,"x1","apr",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,"x1","may",1.0000000000000001E-5,0.9,10,1000000000000000,{"$f":"E309","v":0.9},2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,"x1","june",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,"x1","july",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,"x1","aug",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,"x1","sept",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,"x1","oct",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,"x1","nov",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,"x1","dec",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59105923829174101,1000000000000000,0.9]
[null,{"$f":"B45","v":"x2"},"year",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
[null,{"$f":"$B$171","v":"x2"},"jan",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
[null,{"$f":"$B$171","v":"x2"},"feb",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
[null,"x2","mar",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
[null,"x2","apr",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
[null,"x2","may",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
[null,"x2","june",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
[null,"x2","july",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
[null,"x2","aug",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
[null,"x2","sept",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
[null,"x2","oct",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
[null,"x2","nov",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
[null,"x2","dec",1.0000000000000001E-5,0.9,10,{"$f":"10^15","v":1000000000000000},0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.59,1000000000000000,0.9]
["T53eEC","T53 Standard","year",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"T53 Standard","jan",1.0000000000000001E-5,0.9,10,1000000000000000,{"$f":"E331","v":0.9},2,3.5714860000000002,0.9,0.81299999999999994,{"$f":"D626","v":0.4},1000000000000000,0.9]
[null,"T53 Standard","feb",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"T53 Standard","mar",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"T53 Standard","apr",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"T53 Standard","may",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"T53 Standard","june",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"T53 Standard","july",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,{"$f":"D632","v":0.4},1000000000000000,0.9]
[null,"T53 Standard","aug",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"T53 Standard","sept",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"T53 Standard","oct",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"T53 Standard","nov",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,1000000000000000,0.9]
[null,"T53 Standard","dec",1.0000000000000001E-5,0.9,10,1000000000000000,0.9,2,3.5714860000000002,0.9,0.81299999999999994,0.4,{"$f":"G342","v":1000000000000000},{"$f":"H342","v":0.9}]
[]
[null,"CO2 factors"]
["SPECCO2","country","month",{"$f":"C36","v":"no heat source"},{"$f":"C41","v":"Natural Gas"},{"$f":"C45","v":"Pellets"},{"$f":"C46","v":"Heat Pump"},{"$f":"C38","v":"Absorption Heat Pump (AHP)"},{"$f":"C40","v":"CHP"},{"$f":"C47","v":"District Heating"},{"$f":"C42","v":"Condensing Boiler"},{"$f":"C43","v":"Oil Boiler"},{"$f":"C44","v":"Electric Heater"},{"$f":"C37","v":"Reversible Heat Pump"},{"$f":"C39","v":"Reversible AHP"}]
[null,{"$f":"B495","v":"Austria (Vienna)"},"year",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,{"$f":"E346","v":0.23599999999999999},1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,{"$f":"E495","v":0.10752725127404},{"$f":"G346","v":1.0000000000000001E-5},{"$f":"H346","v":0.23599999999999999}]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"jan",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,{"$f":"E347","v":0.23599999999999999},1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,{"$f":"E496","v":0.18150187010549385},{"$f":"G347","v":1.0000000000000001E-5},{"$f":"H347","v":0.23599999999999999}]
[null,"Austria (Vienna)","feb",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,0.23599999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,0.16182129197678607,1.0000000000000001E-5,0.23599999999999999]
[null,"Austria (Vienna)","mar",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,0.23599999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,0.12089382027671267,1.0000000000000001E-5,0.23599999999999999]
[null,"Austria (Vienna)","apr",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,0.23599999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,8.7923117885362445E-2,1.0000000000000001E-5,0.23599999999999999]
[null,"Austria (Vienna)","may",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,0.23599999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,5.7063543933338394E-2,1.0000000000000001E-5,0.23599999999999999]
[null,"Austria (Vienna)","june",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,0.23599999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,5.4852011768394535E-2,1.0000000000000001E-5,0.23599999999999999]
[null,"Austria (Vienna)","july",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,0.23599999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,5.4641152256008615E-2,1.0000000000000001E-5,0.23599999999999999]
[null,"Austria (Vienna)","aug",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,0.23599999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,5.4772767548289837E-2,1.0000000000000001E-5,0.23599999999999999]
[null,"Austria (Vienna)","sept",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,0.23599999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,9.2833052979131719E-2,1.0000000000000001E-5,0.23599999999999999]
[null,"Austria (Vienna)","oct",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,0.23599999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,0.14832115705080687,1.0000000000000001E-5,0.23599999999999999]
[null,"Austria (Vienna)","nov",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,0.23599999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,0.1498396404411956,1.0000000000000001E-5,0.23599999999999999]
[null,"Austria (Vienna)","dec",1.0000000000000001E-5,0.23599999999999999,4.0000000000000001E-3,1.0000000000000001E-5,0.23599999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.23599999999999999,0.311,0.16020213262587729,1.0000000000000001E-5,0.23599999999999999]
[null,{"$f":"B508","v":"Australia (New Castle)"},"year",1.0000000000000001E-5,0.215,4.0000000000000001E-3,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"jan",1.0000000000000001E-5,0.215,0,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"feb",1.0000000000000001E-5,0.215,0,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,"Australia (New Castle)","mar",1.0000000000000001E-5,0.215,0,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,"Australia (New Castle)","apr",1.0000000000000001E-5,0.215,0,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"may",1.0000000000000001E-5,0.215,0,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,"Australia (New Castle)","june",1.0000000000000001E-5,0.215,0,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,"Australia (New Castle)","july",1.0000000000000001E-5,0.215,0,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"aug",1.0000000000000001E-5,0.215,0,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,"Australia (New Castle)","sept",1.0000000000000001E-5,0.215,0,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,"Australia (New Castle)","oct",1.0000000000000001E-5,0.215,0,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"nov",1.0000000000000001E-5,0.215,0,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,"Australia (New Castle)","dec",1.0000000000000001E-5,0.215,0,1.0000000000000001E-5,0.215,1.0000000000000001E-5,5.0999999999999997E-2,0.215,0.311,0.78120000000000001,1.0000000000000001E-5,0.215]
[null,{"$f":"B521","v":"France (Perpignon)"},"year",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"jan",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,"France (Perpignon)","feb",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,"France (Perpignon)","mar",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,"France (Perpignon)","apr",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,"France (Perpignon)","may",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,"France (Perpignon)","june",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,"France (Perpignon)","july",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,"France (Perpignon)","aug",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,"France (Perpignon)","sept",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,"France (Perpignon)","oct",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,"France (Perpignon)","nov",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,"France (Perpignon)","dec",1.0000000000000001E-5,0.20899999999999999,0.04,1.0000000000000001E-5,0.20899999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.20899999999999999,0.311,0.18,1.0000000000000001E-5,0.20899999999999999]
[null,{"$f":"B534","v":"Germany (Munich)"},"year",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,{"$f":"$B$93","v":"Germany (Munich)"},"jan",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,"Germany (Munich)","feb",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,"Germany (Munich)","mar",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,"Germany (Munich)","apr",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,"Germany (Munich)","may",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,"Germany (Munich)","june",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,"Germany (Munich)","july",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,"Germany (Munich)","aug",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,"Germany (Munich)","sept",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,"Germany (Munich)","oct",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,"Germany (Munich)","nov",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,"Germany (Munich)","dec",1.0000000000000001E-5,0.247,2.7E-2,1.0000000000000001E-5,0.247,1.0000000000000001E-5,5.0999999999999997E-2,0.247,0.311,0.55900000000000005,1.0000000000000001E-5,0.247]
[null,{"$f":"B547","v":"Italy (Rome)"},"year",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,{"$f":"$B$106","v":"Italy (Rome)"},"jan",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,"Italy (Rome)","feb",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,"Italy (Rome)","mar",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,"Italy (Rome)","apr",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,"Italy (Rome)","may",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,"Italy (Rome)","june",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,"Italy (Rome)","july",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,"Italy (Rome)","aug",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,"Italy (Rome)","sept",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,"Italy (Rome)","oct",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,"Italy (Rome)","nov",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,"Italy (Rome)","dec",1.0000000000000001E-5,0.21299999999999999,2.5999999999999999E-2,1.0000000000000001E-5,0.21299999999999999,1.0000000000000001E-5,5.0999999999999997E-2,0.21299999999999999,0.311,0.56200000000000006,1.0000000000000001E-5,0.21299999999999999]
[null,{"$f":"B560","v":"P.R. China (Beijing)"},"year",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,{"$f":"E411","v":0.26},1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,{"$f":"E560","v":0.5},{"$f":"G411","v":1.0000000000000001E-5},{"$f":"H411","v":0.26}]
[null,{"$f":"$B$119","v":"P.R. China (Beijing)"},"jan",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"P.R. China (Beijing)","feb",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"P.R. China (Beijing)","mar",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"P.R. China (Beijing)","apr",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"P.R. China (Beijing)","may",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"P.R. China (Beijing)","june",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"P.R. China (Beijing)","july",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"P.R. China (Beijing)","aug",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"P.R. China (Beijing)","sept",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"P.R. China (Beijing)","oct",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"P.R. China (Beijing)","nov",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"P.R. China (Beijing)","dec",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,{"$f":"$B$42","v":"Spain (Madrid)"},"year",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,{"$f":"E424","v":0.26},1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,{"$f":"E586","v":0.5},{"$f":"G424","v":1.0000000000000001E-5},{"$f":"H424","v":0.26}]
[null,{"$f":"$B$42","v":"Spain (Madrid)"},"jan",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Spain (Madrid)","feb",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Spain (Madrid)","mar",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Spain (Madrid)","apr",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Spain (Madrid)","may",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Spain (Madrid)","june",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Spain (Madrid)","july",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Spain (Madrid)","aug",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Spain (Madrid)","sept",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Spain (Madrid)","oct",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Spain (Madrid)","nov",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Spain (Madrid)","dec",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,{"$f":"$B$43","v":"Singapore"},"year",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,{"$f":"E437","v":0.26},1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,{"$f":"E586","v":0.5},1.0000000000000001E-5,0.26]
[null,{"$f":"$B$43","v":"Singapore"},"jan",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Singapore","feb",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Singapore","mar",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Singapore","apr",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Singapore","may",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Singapore","june",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Singapore","july",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Singapore","aug",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Singapore","sept",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Singapore","oct",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Singapore","nov",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"Singapore","dec",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,{"$f":"B599","v":"x1"},"year",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,{"$f":"$B$158","v":"x1"},"jan",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"x1","feb",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"x1","mar",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"x1","apr",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"x1","may",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"x1","june",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"x1","july",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"x1","aug",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"x1","sept",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"x1","oct",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"x1","nov",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,"x1","dec",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.5,1.0000000000000001E-5,0.26]
[null,{"$f":"B612","v":"x2"},"year",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
[null,{"$f":"$B$171","v":"x2"},"jan",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
[null,"x2","feb",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
[null,"x2","mar",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
[null,"x2","apr",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
[null,"x2","may",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
[null,"x2","june",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
[null,"x2","july",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
[null,"x2","aug",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
[null,"x2","sept",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
[null,"x2","oct",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
[null,"x2","nov",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
[null,"x2","dec",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.11,1.0000000000000001E-5,0.26]
["T53CO2",{"$f":"B625","v":"T53 Standard"},"year",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.55000000000000004,1.0000000000000001E-5,0.26]
[null,"T53 Standard","jan",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.55000000000000004]
[null,"T53 Standard","feb",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.55000000000000004]
[null,"T53 Standard","mar",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.55000000000000004]
[null,"T53 Standard","apr",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.55000000000000004]
[null,"T53 Standard","may",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.55000000000000004]
[null,"T53 Standard","june",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.55000000000000004]
[null,"T53 Standard","july",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.55000000000000004]
[null,"T53 Standard","aug",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.55000000000000004]
[null,"T53 Standard","sept",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.55000000000000004]
[null,"T53 Standard","oct",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.55000000000000004]
[null,"T53 Standard","nov",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,0.55000000000000004]
[null,"T53 Standard","dec",1.0000000000000001E-5,0.26,4.4999999999999998E-2,1.0000000000000001E-5,0.26,1.0000000000000001E-5,5.0999999999999997E-2,0.26,0.311,{"$f":"E637","v":0.55000000000000004}]
[]
[]
[null,"electricity"]
[]
[null,"primary energy factor for electricity - eel"]
["SPECeel",{"$f":"B53","v":"Country"},"month","primary energy - eel","CO2 factor","primary energy - eCHP","CO2 factor CHP","primary energy - ePV","CO2 factor PV"]
[null,{"$f":"B54","v":"Austria (Vienna)"},"year",0.59105923829174101,0.10752725127404,0.35,1,10000,0]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"jan",0.52975143366545752,0.18150187010549385,0.35,1,10000,0]
[null,"Austria (Vienna)","feb",0.54274541588576364,0.16182129197678607,0.35,1,10000,0]
[null,"Austria (Vienna)","mar",0.57938711638647167,0.12089382027671267,0.35,1,10000,0]
[null,"Austria (Vienna)","apr",0.61133958255950471,8.7923117885362445E-2,0.35,1,10000,0]
[null,"Austria (Vienna)","may",0.63348909962176514,5.7063543933338394E-2,0.35,1,10000,0]
[null,"Austria (Vienna)","june",0.63696513827916879,5.4852011768394535E-2,0.35,1,10000,0]
[null,"Austria (Vienna)","july",0.64048743596169566,5.4641152256008615E-2,0.35,1,10000,0]
[null,"Austria (Vienna)","aug",0.64246360188662655,5.4772767548289837E-2,0.35,1,10000,0]
[null,"Austria (Vienna)","sept",0.61152203688209927,9.2833052979131719E-2,0.35,1,10000,0]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"oct",0.56694339864638676,0.14832115705080687,0.35,1,10000,0]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"nov",0.55901057458841719,0.1498396404411956,0.35,1,10000,0,null,0.54073355775670739]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"dec",0.54073355775670739,0.16020213262587729,0.35,1,10000,0]
[null,{"$f":"B67","v":"Australia (New Castle)"},"year",0.4,0.78120000000000001,0.35,1,10000,0]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"jan",0.4,0.78120000000000001,0.35,1,10000,0]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"feb",0.4,0.78120000000000001,0.35,1,10000,0]
[null,"Australia (New Castle)","mar",0.4,0.78120000000000001,0.35,1,10000,0]
[null,"Australia (New Castle)","apr",0.4,0.78120000000000001,0.35,1,10000,0]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"may",0.4,0.78120000000000001,0.35,1,10000,0]
[null,"Australia (New Castle)","june",0.4,0.78120000000000001,0.35,1,10000,0]
[null,"Australia (New Castle)","july",0.4,0.78120000000000001,0.35,1,10000,0]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"aug",0.4,0.78120000000000001,0.35,1,10000,0]
[null,"Australia (New Castle)","sept",0.4,0.78120000000000001,0.35,1,10000,0]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"oct",0.4,0.78120000000000001,0.35,1,10000,0]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"nov",0.4,0.78120000000000001,0.35,1,10000,0]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"dec",0.4,0.78120000000000001,0.35,1,10000,0]
[null,{"$f":"B80","v":"France (Perpignon)"},"year",0.38800000000000001,0.18,0.35,1,10000,0]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"jan",0.38800000000000001,0.18,0.35,1,10000,0]
[null,"France (Perpignon)","feb",0.38800000000000001,0.18,0.35,1,10000,0]
[null,"France (Perpignon)","mar",0.38800000000000001,0.18,0.35,1,10000,0]
[null,"France (Perpignon)","apr",0.38800000000000001,0.18,0.35,1,10000,0]
[null,"France (Perpignon)","may",0.38800000000000001,0.18,0.35,1,10000,0]
[null,"France (Perpignon)","june",0.38800000000000001,0.18,0.35,1,10000,0]
[null,"France (Perpignon)","july",0.38800000000000001,0.18,0.35,1,10000,0]
[null,"France (Perpignon)","aug",0.38800000000000001,0.18,0.35,1,10000,0]
[null,"France (Perpignon)","sept",0.38800000000000001,0.18,0.35,1,10000,0]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"oct",0.38800000000000001,0.18,0.35,1,10000,0]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"nov",0.38800000000000001,0.18,0.35,1,10000,0]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"dec",0.38800000000000001,0.18,0.35,1,10000,0]
[null,{"$f":"B93","v":"Germany (Munich)"},"year",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,{"$f":"$B$93","v":"Germany (Munich)"},"jan",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,"Germany (Munich)","feb",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,"Germany (Munich)","mar",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,"Germany (Munich)","apr",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,"Germany (Munich)","may",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,"Germany (Munich)","june",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,"Germany (Munich)","july",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,"Germany (Munich)","aug",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,"Germany (Munich)","sept",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,"Germany (Munich)","oct",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,"Germany (Munich)","nov",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,{"$f":"$B$93","v":"Germany (Munich)"},"dec",0.55000000000000004,0.55900000000000005,0.35,1,10000,0]
[null,{"$f":"B106","v":"Italy (Rome)"},"year",0.46,0.56200000000000006,0.35,1,10000,0]
[null,{"$f":"$B$106","v":"Italy (Rome)"},"jan",0.46,0.56200000000000006,0.35,1,10000,0]
[null,"Italy (Rome)","feb",0.46,0.56200000000000006,0.35,1,10000,0]
[null,"Italy (Rome)","mar",0.46,0.56200000000000006,0.35,1,10000,0]
[null,"Italy (Rome)","apr",0.46,0.56200000000000006,0.35,1,10000,0]
[null,"Italy (Rome)","may",0.46,0.56200000000000006,0.35,1,10000,0]
[null,"Italy (Rome)","june",0.46,0.56200000000000006,0.35,1,10000,0]
[null,"Italy (Rome)","july",0.46,0.56200000000000006,0.35,1,10000,0]
[null,"Italy (Rome)","aug",0.46,0.56200000000000006,0.35,1,10000,0]
[null,"Italy (Rome)","sept",0.46,0.56200000000000006,0.35,1,10000,0]
[null,"Italy (Rome)","oct",0.46,0.56200000000000006,0.35,1,10000,0]
[null,"Italy (Rome)","nov",0.46,0.56200000000000006,0.35,1,10000,0]
[null,{"$f":"$B$106","v":"Italy (Rome)"},"dec",0.46,0.56200000000000006,0.35,1,10000,0]
[null,{"$f":"B119","v":"P.R. China (Beijing)"},"year",0.4,0.5,0.35,1,10000,0]
[null,{"$f":"$B$119","v":"P.R. China (Beijing)"},"jan",0.4,0.5,0.35,1,10000,0]
[null,"P.R. China (Beijing)","feb",0.4,0.5,0.35,1,10000,0]
[null,"P.R. China (Beijing)","mar",0.4,0.5,0.35,1,10000,0]
[null,"P.R. China (Beijing)","apr",0.4,0.5,0.35,1,10000,0]
[null,"P.R. China (Beijing)","may",0.4,0.5,0.35,1,10000,0]
[null,"P.R. China (Beijing)","june",0.4,0.5,0.35,1,10000,0]
[null,"P.R. China (Beijing)","july",0.4,0.5,0.35,1,10000,0]
[null,"P.R. China (Beijing)","aug",0.4,0.5,0.35,1,10000,0]
[null,"P.R. China (Beijing)","sept",0.4,0.5,0.35,1,10000,0]
[null,"P.R. China (Beijing)","oct",0.4,0.5,0.35,1,10000,0]
[null,"P.R. China (Beijing)","nov",0.4,0.5,0.35,1,10000,0]
[null,{"$f":"$B$119","v":"P.R. China (Beijing)"},"dec",0.4,0.5,0.35,1,10000,0]
[null,{"$f":"$B$42","v":"Spain (Madrid)"},"year",0.4,0.5,0.35,1,10000,0]
[null,{"$f":"$B$42","v":"Spain (Madrid)"},"jan",0.4,0.5,0.35,1,10000,0]
[null,"Spain (Madrid)","feb",0.4,0.5,0.35,1,10000,0]
[null,"Spain (Madrid)","mar",0.4,0.5,0.35,1,10000,0]
[null,"Spain (Madrid)","apr",0.4,0.5,0.35,1,10000,0]
[null,"Spain (Madrid)","may",0.4,0.5,0.35,1,10000,0]
[null,"Spain (Madrid)","june",0.4,0.5,0.35,1,10000,0]
[null,"Spain (Madrid)","july",0.4,0.5,0.35,1,10000,0]
[null,"Spain (Madrid)","aug",0.4,0.5,0.35,1,10000,0]
[null,"Spain (Madrid)","sept",0.4,0.5,0.35,1,10000,0]
[null,"Spain (Madrid)","oct",0.4,0.5,0.35,1,10000,0]
[null,"Spain (Madrid)","nov",0.4,0.5,0.35,1,10000,0]
[null,"Spain (Madrid)","dec",0.4,0.5,0.35,1,10000,0]
[null,{"$f":"$B$43","v":"Singapore"},"year",0.4,0.5,0.35,1,10000,0]
[null,{"$f":"$B$43","v":"Singapore"},"jan",0.4,0.5,0.35,1,10000,0]
[null,"Singapore","feb",0.4,0.5,0.35,1,10000,0]
[null,"Singapore","mar",0.4,0.5,0.35,1,10000,0]
[null,"Singapore","apr",0.4,0.5,0.35,1,10000,0]
[null,"Singapore","may",0.4,0.5,0.35,1,10000,0]
[null,"Singapore","june",0.4,0.5,0.35,1,10000,0]
[null,"Singapore","july",0.4,0.5,0.35,1,10000,0]
[null,"Singapore","aug",0.4,0.5,0.35,1,10000,0]
[null,"Singapore","sept",0.4,0.5,0.35,1,10000,0]
[null,"Singapore","oct",0.4,0.5,0.35,1,10000,0]
[null,"Singapore","nov",0.4,0.5,0.35,1,10000,0]
[null,"Singapore","dec",0.4,0.5,0.35,1,10000,0]
[null,{"$f":"B158","v":"x1"},"year",0.59105923829174101,0.5,0.35,1,10000,0]
[null,{"$f":"$B$158","v":"x1"},"jan",{"$f":"D599","v":0.59105923829174101},{"$f":"E599","v":0.5},0.35,1,10000,0]
[null,"x1","feb",{"$f":"D600","v":0.59105923829174101},{"$f":"E600","v":0.5},0.35,1,10000,0]
[null,"x1","mar",0.59105923829174101,0.5,0.35,1,10000,0]
[null,"x1","apr",0.59105923829174101,0.5,0.35,1,10000,0]
[null,"x1","may",0.59105923829174101,0.5,0.35,1,10000,0]
[null,"x1","june",0.59105923829174101,0.5,0.35,1,10000,0]
[null,"x1","july",0.59105923829174101,0.5,0.35,1,10000,0]
[null,"x1","aug",0.59105923829174101,0.5,0.35,1,10000,0]
[null,"x1","sept",0.59105923829174101,0.5,0.35,1,10000,0]
[null,"x1","oct",0.59105923829174101,0.5,0.35,1,10000,0]
[null,"x1","nov",0.59105923829174101,0.5,0.35,1,10000,0]
[null,{"$f":"$B$158","v":"x1"},"dec",0.59105923829174101,0.5,0.35,1,10000,0]
[null,{"$f":"B171","v":"x2"},"year",0.59,0.11,0.35,1,10000,0]
[null,{"$f":"$B$171","v":"x2"},"jan",{"$f":"D612","v":0.59},0.11,0.35,1,10000,0]
[null,"x2","feb",0.59,0.11,0.35,1,10000,0]
[null,"x2","mar",0.59,0.11,0.35,1,10000,0]
[null,"x2","apr",0.59,0.11,0.35,1,10000,0]
[null,"x2","may",0.59,0.11,0.35,1,10000,0]
[null,"x2","june",0.59,0.11,0.35,1,10000,0]
[null,"x2","july",0.59,0.11,0.35,1,10000,0]
[null,"x2","aug",0.59,0.11,0.35,1,10000,0]
[null,"x2","sept",0.59,0.11,0.35,1,10000,0]
[null,"x2","oct",0.59,0.11,0.35,1,10000,0]
[null,"x2","nov",0.59,0.11,0.35,1,10000,0]
[null,{"$f":"$B$171","v":"x2"},"dec",0.59,0.11,0.35,1,10000,0]
["T53eel",{"$f":"$B$184","v":"T53 Standard"},"year",0.4,0.55000000000000004,0.35,1,10000,0]
[null,{"$f":"$B$184","v":"T53 Standard"},"jan",0.4,0.55000000000000004,0.35,1,10000,0]
[null,"T53 Standard","feb",0.4,0.55000000000000004,0.35,1,10000,0]
[null,"T53 Standard","mar",0.4,0.55000000000000004,0.35,1,10000,0]
[null,"T53 Standard","apr",0.4,0.55000000000000004,0.35,1,10000,0]
[null,"T53 Standard","may",0.4,0.55000000000000004,0.35,1,10000,0]
[null,"T53 Standard","june",0.4,0.55000000000000004,0.35,1,10000,0]
[null,"T53 Standard","july",0.4,0.55000000000000004,0.35,1,10000,0]
[null,"T53 Standard","aug",0.4,0.55000000000000004,0.35,1,10000,0]
[null,"T53 Standard","sept",0.4,0.55000000000000004,0.35,1,10000,0]
[null,"T53 Standard","oct",0.4,0.55000000000000004,0.35,1,10000,0]
[null,"T53 Standard","nov",0.4,0.55000000000000004,0.35,1,10000,0]
[null,"T53 Standard","dec",0.4,0.55000000000000004,0.35,1,10000,0]
[]
[null,"Temperature level"]
[]
[null,"Temperature level (°C) for Air/Water-HP"]
["SPECtl",{"$f":"B53","v":"Country"},"month","Ambient temp"]
[null,{"$f":"B202","v":"Austria (Vienna)"},"year",10.8]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"jan",0.81]
[null,"Austria (Vienna)","feb",2.0299999999999998]
[null,"Austria (Vienna)","mar",6.1]
[null,"Austria (Vienna)","apr",11.1]
[null,"Austria (Vienna)","may",15.82]
[null,"Austria (Vienna)","june",19.27]
[null,"Austria (Vienna)","july",21.22]
[null,"Austria (Vienna)","aug",20.64]
[null,"Austria (Vienna)","sept",15.45]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"oct",10.25]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"nov",5.73]
[null,{"$f":"$B$54","v":"Austria (Vienna)"},"dec",1.25]
[null,{"$f":"B215","v":"Australia (New Castle)"},"year",18.05]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"jan",22.4]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"feb",22.4]
[null,"Australia (New Castle)","mar",21.5]
[null,"Australia (New Castle)","apr",19.05]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"may",16]
[null,"Australia (New Castle)","june",13.6]
[null,"Australia (New Castle)","july",12.65]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"aug",13.6]
[null,"Australia (New Castle)","sept",15.85]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"oct",18.100000000000001]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"nov",19.850000000000001]
[null,{"$f":"$B$67","v":"Australia (New Castle)"},"dec",21.45]
[null,{"$f":"B228","v":"France (Perpignon)"},"year",15.37]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"jan",8.4]
[null,"France (Perpignon)","feb",9.1999999999999993]
[null,"France (Perpignon)","mar",11.3]
[null,"France (Perpignon)","apr",13.2]
[null,"France (Perpignon)","may",16.8]
[null,"France (Perpignon)","june",20.7]
[null,"France (Perpignon)","july",23.8]
[null,"France (Perpignon)","aug",23.6]
[null,"France (Perpignon)","sept",20.399999999999999]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"oct",16.2]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"nov",11.6]
[null,{"$f":"$B$80","v":"France (Perpignon)"},"dec",9.1999999999999993]
[null,{"$f":"B241","v":"Germany (Munich)"},"year",10.26]
[null,{"$f":"$B$93","v":"Germany (Munich)"},"jan",1.6]
[null,"Germany (Munich)","feb",1.7]
[null,"Germany (Munich)","mar",5.6]
[null,"Germany (Munich)","apr",10.8]
[null,"Germany (Munich)","may",14.2]
[null,"Germany (Munich)","june",17.7]
[null,"Germany (Munich)","july",20]
[null,"Germany (Munich)","aug",18.8]
[null,"Germany (Munich)","sept",14.6]
[null,"Germany (Munich)","oct",10]
[null,"Germany (Munich)","nov",5.7]
[null,{"$f":"$B$93","v":"Germany (Munich)"},"dec",2.4]
[null,{"$f":"B254","v":"Italy (Rome)"},"year",15.7]
[null,{"$f":"$B$106","v":"Italy (Rome)"},"jan",7.7]
[null,"Italy (Rome)","feb",8.9]
[null,"Italy (Rome)","mar",10.8]
[null,"Italy (Rome)","apr",13.7]
[null,"Italy (Rome)","may",17.7]
[null,"Italy (Rome)","june",21.7]
[null,"Italy (Rome)","july",24.4]
[null,"Italy (Rome)","aug",24.3]
[null,"Italy (Rome)","sept",21.3]
[null,"Italy (Rome)","oct",16.8]
[null,"Italy (Rome)","nov",12.3]
[null,{"$f":"$B$106","v":"Italy (Rome)"},"dec",8.9]
[null,{"$f":"B267","v":"P.R. China (Beijing)"},"year",11.8]
[null,{"$f":"$B$119","v":"P.R. China (Beijing)"},"jan",-4.3]
[null,"P.R. China (Beijing)","feb",-1.9]
[null,"P.R. China (Beijing)","mar",5.0999999999999996]
[null,"P.R. China (Beijing)","apr",13.6]
[null,"P.R. China (Beijing)","may",20]
[null,"P.R. China (Beijing)","june",24.2]
[null,"P.R. China (Beijing)","july",25.9]
[null,"P.R. China (Beijing)","aug",24.6]
[null,"P.R. China (Beijing)","sept",19.600000000000001]
[null,"P.R. China (Beijing)","oct",12.7]
[null,"P.R. China (Beijing)","nov",4.3]
[null,{"$f":"$B$119","v":"P.R. China (Beijing)"},"dec",-2.2000000000000002]
[null,{"$f":"$B$42","v":"Spain (Madrid)"},"year",14.59]
[null,{"$f":"$B$42","v":"Spain (Madrid)"},"jan",6.1]
[null,"Spain (Madrid)","feb",7.9]
[null,"Spain (Madrid)","mar",10.7]
[null,"Spain (Madrid)","apr",12.3]
[null,"Spain (Madrid)","may",16.100000000000001]
[null,"Spain (Madrid)","june",21]
[null,"Spain (Madrid)","july",24.8]
[null,"Spain (Madrid)","aug",24.4]
[null,"Spain (Madrid)","sept",20.5]
[null,"Spain (Madrid)","oct",14.6]
[null,"Spain (Madrid)","nov",9.6999999999999993]
[null,"Spain (Madrid)","dec",7]
[null,{"$f":"$B$43","v":"Singapore"},"year",27]
[null,{"$f":"$B$43","v":"Singapore"},"jan",26]
[null,"Singapore","feb",26.5]
[null,"Singapore","mar",27]
[null,"Singapore","apr",27.4]
[null,"Singapore","may",27.7]
[null,"Singapore","june",27.8]
[null,"Singapore","july",27.5]
[null,"Singapore","aug",27.3]
[null,"Singapore","sept",27.2]
[null,"Singapore","oct",27.1]
[null,"Singapore","nov",26.5]
[null,"Singapore","dec",26]
[null,{"$f":"B306","v":"x1"},"year",8.6]
[null,{"$f":"$B$158","v":"x1"},"jan",8.6]
[null,"x1","feb",8.6]
[null,"x1","mar",8.6]
[null,"x1","apr",8.6]
[null,"x1","may",8.6]
[null,"x1","june",8.6]
[null,"x1","july",8.6]
[null,"x1","aug",8.6]
[null,"x1","sept",8.6]
[null,"x1","oct",8.6]
[null,"x1","nov",8.6]
[null,{"$f":"$B$158","v":"x1"},"dec",8.6]
[null,{"$f":"B319","v":"x2"},"year",8.6]
[null,{"$f":"$B$171","v":"x2"},"jan",8.6]
[null,"x2","feb",8.6]
[null,"x2","mar",8.6]
[null,"x2","apr",8.6]
[null,"x2","may",8.6]
[null,"x2","june",8.6]
[null,"x2","july",8.6]
[null,"x2","aug",8.6]
[null,"x2","sept",8.6]
[null,"x2","oct",8.6]
[null,"x2","nov",8.6]
[null,{"$f":"$B$171","v":"x2"},"dec",8.6]
["T53tl",{"$f":"$B$184","v":"T53 Standard"},"year",8.6]
[null,{"$f":"$B$184","v":"T53 Standard"},"jan",8.6]
[null,"T53 Standard","feb",8.6]
[null,"T53 Standard","mar",8.6]
[null,"T53 Standard","apr",8.6]
[null,"T53 Standard","may",8.6]
[null,"T53 Standard","june",8.6]
[null,"T53 Standard","july",8.6]
[null,"T53 Standard","aug",8.6]
[null,"T53 Standard","sept",8.6]
[null,"T53 Standard","oct",8.6]
[null,"T53 Standard","nov",8.6]
[null,"T53 Standard","dec",8.6]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0.5]
[null,null,null,0.59105923829174101,{"$f":"D795*$E$794","v":0.2955296191458705}]
[null,null,null,0.52975143366545752,{"$f":"D796*$E$794","v":0.26487571683272876}]
[null,null,null,0.54274541588576364,0.27137270794288182]
[null,null,null,0.57938711638647167,0.28969355819323583]
[null,null,null,0.61133958255950471,0.30566979127975236]
[null,null,null,0.63348909962176514,0.31674454981088257]
[null,null,null,0.63696513827916879,0.31848256913958439]
[null,null,null,0.64048743596169566,0.32024371798084783]
[null,null,null,0.64246360188662655,0.32123180094331327]
[null,null,null,0.61152203688209927,0.30576101844104964]
[null,null,null,0.56694339864638676,0.28347169932319338]
[null,null,null,0.55901057458841719,0.27950528729420859]
[null,null,null,0.54073355775670739,0.2703667788783537]

{"sheet":"HP","index":3,"n_rows":67,"n_cols":12,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,"Source","HP type","month","THT","temp diff HT","TMT","temp diff MT","TLT","temp diff LT","delivery temp diff","Carnot efficiency factor"]
[]
["H1",{"$f":"INPUTS!E31","v":"Heat Pump"},"no HP","year",0,0,0,0,0,0,0,0]
[null,null,null,"jan",0,0,0,0,0,0,0,0]
[null,null,null,"feb",0,0,0,0,0,0,0,0]
[null,null,null,"mar",0,0,0,0,0,0,0,0]
[null,null,null,"apr",0,0,0,0,0,0,0,0]
[null,null,null,"may",0,0,0,0,0,0,0,0]
[null,null,null,"june",0,0,0,0,0,0,0,0]
[null,null,null,"july",0,0,0,0,0,0,0,0]
[null,null,null,"aug",0,0,0,0,0,0,0,0]
[null,null,null,"sept",0,0,0,0,0,0,0,0]
[null,null,null,"oct",0,0,0,0,0,0,0,0]
[null,null,null,"nov",0,0,0,0,0,0,0,0]
[null,null,null,"dec",0,0,0,0,0,0,0,0]
["H2",{"$f":"INPUTS!E34","v":"no heat source"},"no HP","year",90,0,40,5,10,5,5,0.5]
[null,null,null,"jan",90,0,40,5,10,5,5,0.5]
[null,null,null,"feb",90,0,40,5,10,5,5,0.5]
[null,null,null,"mar",90,0,40,5,10,5,5,0.5]
[null,null,null,"apr",90,0,40,5,10,5,5,0.5]
[null,null,null,"may",90,0,40,5,10,5,5,0.5]
[null,null,null,"june",90,0,40,5,10,5,5,0.5]
[null,null,null,"july",90,0,40,5,10,5,5,0.5]
[null,null,null,"aug",90,0,40,5,10,5,5,0.5]
[null,null,null,"sept",90,0,40,5,10,5,5,0.5]
[null,null,null,"oct",90,0,40,5,10,5,5,0.5]
[null,null,null,"nov",90,0,40,5,10,5,5,0.5]
[null,null,null,"dec",90,0,40,5,10,5,5,0.5]
["C1",{"$f":"INPUTS!E40","v":"no chiller"},"no HP","year",0,0,0,0,0,0,0,0]
[null,null,null,"jan",0,0,0,0,0,0,0,0]
[null,null,null,"feb",0,0,0,0,0,0,0,0]
[null,null,null,"mar",0,0,0,0,0,0,0,0]
[null,null,null,"apr",0,0,0,0,0,0,0,0]
[null,null,null,"may",0,0,0,0,0,0,0,0]
[null,null,null,"june",0,0,0,0,0,0,0,0]
[null,null,null,"july",0,0,0,0,0,0,0,0]
[null,null,null,"aug",0,0,0,0,0,0,0,0]
[null,null,null,"sept",0,0,0,0,0,0,0,0]
[null,null,null,"oct",0,0,0,0,0,0,0,0]
[null,null,null,"nov",0,0,0,0,0,0,0,0]
[null,null,null,"dec",0,0,0,0,0,0,0,0]
["C2",{"$f":"INPUTS!E42","v":"no chiller"},"no HP","year",0,0,0,0,0,0,0,0]
[null,null,null,"jan",0,0,0,0,0,0,0,0]
[null,null,null,"feb",0,0,0,0,0,0,0,0]
[null,null,null,"mar",0,0,0,0,0,0,0,0]
[null,null,null,"apr",0,0,0,0,0,0,0,0]
[null,null,null,"may",0,0,0,0,0,0,0,0]
[null,null,null,"june",0,0,0,0,0,0,0,0]
[null,null,null,"july",0,0,0,0,0,0,0,0]
[null,null,null,"aug",0,0,0,0,0,0,0,0]
[null,null,null,"sept",0,0,0,0,0,0,0,0]
[null,null,null,"oct",0,0,0,0,0,0,0,0]
[null,null,null,"nov",0,0,0,0,0,0,0,0]
[null,null,null,"dec",0,0,0,0,0,0,0,0]
["Href",{"$f":"INPUTS!E67","v":"Natural Gas"},"no HP","year",0,0,0,0,0,0,0,0]
[null,null,null,"jan",0,0,0,0,0,0,0,0]
[null,null,null,"feb",0,0,0,0,0,0,0,0]
[null,null,null,"mar",0,0,0,0,0,0,0,0]
[null,null,null,"apr",0,0,0,0,0,0,0,0]
[null,null,null,"may",0,0,0,0,0,0,0,0]
[null,null,null,"june",0,0,0,0,0,0,0,0]
[null,null,null,"july",0,0,0,0,0,0,0,0]
[null,null,null,"aug",0,0,0,0,0,0,0,0]
[null,null,null,"sept",0,0,0,0,0,0,0,0]
[null,null,null,"oct",0,0,0,0,0,0,0,0]
[null,null,null,"nov",0,0,0,0,0,0,0,0]
[null,null,null,"dec",0,0,0,0,0,0,0,0]

{"sheet":"Table","index":4,"n_rows":30,"n_cols":73,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,6,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,null,null,null,null,null,null,null,72]
[null,null,null,"Source.Sink Table: DHW & Heating & Cooling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source.Sink Table: DHW & Cooling"]
[null,"Q groups"]
[null,null,null,null,"Sink",{"$f":"TRANSPOSE(D6:E26)","v":"Electricity"},"Energy Carrier","Sun","Ground","Air","Water","Waste Heat","Solar Collectors","Ground Probes","Air Heat Exchanger","Water Heat Exchanger","Waste Heat Exchanger","Primary Storage","Rejection Storage","Cold Backups","HP","Hot Backups","Secondary Storage","Heat Distribution","DHW Distribution","Cold Distribution","Solar Pump","Hot T Pump","Medium T Pump","Low TPump","Medium T Pump VCC","Low T Pump VCC","Recooling ACM Mode","Recooling VCC Mode","Cold Distr. Pump","DHW Distr. Pump","Heat Distr. Pump",null,null,null,"Sink","Electricity","Energy Carrier","Sun","Ground","Air","Water","Waste Heat","Solar Collectors","Ground Probes","Air Heat Exchanger","Water Heat Exchanger","Waste Heat Exchanger","Primary Storage","Rejection Storage","Cold Backups","HP","Hot Backups","Secondary Storage","Heat Distribution","DHW Distribution","Cold Distribution","Solar Pump","Hot T Pump","Medium T Pump","Low TPump","Medium T Pump VCC","Low T Pump VCC","Recooling ACM Mode","Recooling VCC Mode","Cold Distr. Pump","DHW Distr. Pump","HD Distr. Pump"]
[null,null,null,"Source","Source","El","EC","Su","Gr","Ar","Wt","He","SC","GP","AH","WH","HH","PS","RS","CB","HP","HB","SS","HD","WD","CD","SP","HT","MT","LT","MC","LC","CA","CC","CD","WD","HD",null,null,"Source",null,{"$f":"F5","v":"El"},"EC","Su","Gr","Ar","Wt","He","SC","GP","AH","WH","HH","PS","RS","CB","HP","HB","SS","HD","WD","CD","SP","HT","MT","LT","MC","LC","CA","CC","CD","WD","HD"]
[null,{"$f":"D6","v":"Electricity"},{"$f":"E6","v":"El"},"Electricity","El",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x",null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x",null,null,"Electricity","El",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x",null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x"]
[null,"Purchased Energy",{"$f":"E7","v":"EC"},"Energy Carrier","EC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Carrier","EC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,"Sun","Su",null,null,null,null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sun","Su",null,null,null,null,null,null,null,"x"]
[null,null,null,"Ground","Gr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ground","Gr"]
[null,null,null,"Air","Ar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air","Ar"]
[null,null,null,"Water","Wt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water","Wt"]
[null,"Renewable Energy","RES","Waste Heat","He",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Heat","He"]
[null,null,null,"Solar Collectors","SC",null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,"x",null,null,"x","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Collectors","SC",null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,"x",null,null,"x","x"]
[null,null,null,"Ground Probes","GP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ground Probes","GP"]
[null,null,null,"Air Heat Exchanger","AH",null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Heat Exchanger","AH",null,null,null,null,"x"]
[null,null,null,"Water Heat Exchanger","WH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Heat Exchanger","WH"]
[null,"RE harvested","REH","Waste Heat Exchanger","HH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Heat Exchanger","HH"]
[null,{"$f":"D18","v":"Primary Storage"},{"$f":"E18","v":"PS"},"Primary Storage","PS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,"x","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Storage","PS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,"x","x"]
[null,{"$f":"D19","v":"Rejection Storage"},{"$f":"E19","v":"RS"},"Rejection Storage","RS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rejection Storage","RS"]
[null,"Cold Backups","CB","Cold Backups","CB",null,null,null,null,null,null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cold Backups","CB",null,null,null,null,null,null,null,null,null,"x"]
[null,"HP","HP","HP","HP",null,null,null,null,null,null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HP","HP",null,null,null,null,null,null,null,null,null,"x"]
[null,"Hot Backups","HB","Hot Backups","HB",null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,"x",null,null,"x","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hot Backups","HB",null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,"x",null,null,"x","x"]
[null,"Secondary Storage","SS","Secondary Storage","SS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Secondary Storage","SS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x"]
[null,"Heat Distribution","HD","Heat Distribution","HD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Distribution","HD"]
[null,"DHW Distribution","WD","DHW Distribution","WD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DHW Distribution","WD"]
[null,"Cold Distribution","CD","Cold Distribution","CD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x",null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cold Distribution","CD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x",null,"x"]
[]
[]
[null,null,null,null,null,null,"!!! Automatic EF-chart drawing not active at the moment !!!"]
[null,null,null,null,null,null,"!!! If you want to use the EF chart, please go through manually !!!"]

{"sheet":"Data","index":5,"n_rows":126,"n_cols":17,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
["DHW & Heating"]
["Energy Data","Nomenclature","Yearly Data ","January","February ","March","April","May","June","July","August","September","October","November","December","PEAK \n(in periode of interest)"]
[null,null," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]","[kWh]"]
["Energy Carrier to Hot Backups","EC.H1",1.2000000000000002E-5,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,"EC.HB"]
["Energy Carrier to Hot Backups","EC.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Purchased Energy to System ","EC.System",1.2000000000000002E-5,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,null,"EC.System"]
["Sun to Solar Thermal Collectors","Su.SC",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"Su.SC"]
["Sun to Photovoltiac Collectors","Su.PV",13897.8,null,null,null,null,null,null,7007.5,6890.3,null,null,null,null,1]
["Total Renewable Energy to System ","RES.System",13897.8,0,0,0,0,0,0,7007.5,6890.3,0,0,0,0,1,"RES.System"]
["Solar Collectors to Heat Source","SC.H1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Solar Collectors to Heat Source","SC.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Solar Collectors to Cold Source (ACM)","SC.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"SC.HP"]
["Solar Collectors to Cold Source (ACM)","SC.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Solar Collectors to Hot Storage","SC.HS",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"SC.PS"]
["Solar Collectors to District Heating","SC.DH",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Solar Collectors to Heat Distribution","SC.HD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"SC.HD"]
["Solar Collectors to DHW Distribution","SC.WD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"SC:WD"]
["Heat Exchanger to Primary Heat Source (HP)","HX.H1",365.61,null,null,null,null,null,null,204.35,161.26,null,null,null,null,1]
["Heat Exchanger to Secondary Heat Source (HP)","HX.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Heat Exchanger to Hot Storage","HX.HS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Total RE harvested to System ","REH.System",365.61,0,0,0,0,0,0,204.35,161.26,0,0,0,0,1,"REH.System"]
["Primary Heat Source to Primary Cold Source (ACM)","H1.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"HB.HP"]
["Primary Heat Source to Secondary Cold Source (ACM)","H1.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Primary Heat Source to Hot Storage","H1.HS",539.47,null,null,null,null,null,null,301.42,238.05,null,null,null,null,1,"HB.PS"]
["Primary Heat Source to District Heating","H1.DH",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Primary Heat Source to Heat Distribution","H1.HD",0,null,null,null,null,null,null,0,0,null,null,null,null,1,"HB.HD"]
["Primary Heat Source to DHW Distribution","H1.WD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"HB.WD"]
["Total Primary Heat Source to System ","H1.System",539.47,0,0,0,0,0,0,301.42,238.05,0,0,0,0,1,"HB.System"]
["Secondary Heat Source to Primary Cold Source (ACM)","H2.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to Secondary Cold Source (ACM)","H2.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to Hot Storage","H2.HS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to District Heating","H2.DH",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to Heat Distribution","H2.HD",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to DHW Distribution","H2.WD",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Total Secondary Heat Source to System ","H2.System",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["Hot Storage to Primary Cold Source (AHP)","HS.H1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Hot Storage to Secondary Cold Source (AHP)","HS.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Hot Storage to Primary Cold Source (ACM)","HS.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"PS.HP"]
["Hot Storage to Secondary Cold Source (ACM)","HS.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Hot Storage to District Heating","HS.DH",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Hot Storage to Heat Distribution","HS.HD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"PS.HD"]
["Hot Storage to DHW Distribution","HS.WD",457.62,null,null,null,null,null,null,260.49,197.13,null,null,null,null,1,"PS.WD"]
["Total Hot Storage to System ","HS.System",457.62,0,0,0,0,0,0,260.49,197.13,0,0,0,0,1,"PS.System"]
["Primary Cold Source to Heat Exchanger","C1.HX",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HP.AH"]
["Secondary Cold Source to Heat Exchanger","C2.HX",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"CB.AH"]
["Total Cold Source to System ","C.System",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["Cold Storage to Primary Cold Source","CS.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"SS.HP"]
["Cold Storage to Secondary Cold Source","CS.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"SS.CB"]
["Cold Storage to Primary Heat Source (AHP)","CS.H1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Cold Storage to Secondary Heat Source (AHP)","CS.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Cold Storage to Heat Exchanger","CS.HX",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Total Secondary Storage to System ","CS.System",0,0,0,0,0,0,0,0,0,0,0,0,0,1,"SS.System"]
["District Cooling to Primary Cold Source","DC.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["District Cooling to Secondary Cold Source","DC.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["District Cooling to Cold Storage","DC.CS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Total District Cooling to System","DC.System",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["Cold Distribution to Heat Exchanger (Freecooling)","CD.HX",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Cold Distribution to Primary Cold Source","CD.C1",1595.21,null,null,null,null,null,null,1041.97,553.24,null,null,null,null,1,"CD.HP"]
["Cold Distribution to Secondary Cold Source","CD.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"CD.CB"]
["Cold Distribution to Primary Heat Source (AHP)","CD.H1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Cold Distribution to Secondary Heat Source (AHP)","CD.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Cold Distribution to Cold Storage","CD.CS",0,0,0,0,0,0,0,0,0,0,0,0,0,1,"CD.SS"]
["Total Cold Distribution to System ","CD.System",1595.21,0,0,0,0,0,0,1041.97,553.24,0,0,0,0,1,"CD.System"]
[null,null,0]
["Photovoltaic to Primary Heat Source","PV.H1",57.03,null,null,null,null,null,0,32.93,24.1,null,null,null,null,1]
["Photovoltaic to Secondary Heat Source","PV.H2",0,null,null,null,null,null,null,0,0,null,null,null,null,1]
["Photovoltaic to Hot Storage","PV.HS",0,null,null,null,null,null,0,0,0,null,null,null,null,1]
["Photovoltaic to Primary Cold Source","PV.C1",93.259999999999991,null,null,null,null,null,null,60.65,32.61,null,null,null,null,1]
["Photovoltaic to Secondary Cold Source","PV.C2",0,null,null,null,null,null,null,0,0,null,null,null,null,1]
["Photovoltaic to Battery Storage","PV.BS",0,null,null,null,null,null,null,0,0,null,null,null,null,1]
["Photovoltaic to Pumps (El.Aux and El.Distr)","PV.Pumps",0,null,null,null,null,null,null,0,0,null,null,null,null,1]
["Photovoltaic to Domestic Electricity","PV.DE",474.96000000000004,null,null,null,null,null,null,254.31,220.65,null,null,null,null,1]
["Total Photovoltaic to System","PV.sys",2838.62,null,null,null,null,null,0,1431.28,1407.34,null,null,null,null,1]
["Primary Heat Source to Primary Heat Source","CHP1.H1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Primary Heat Source to Secondary Heat Source","CHP1.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Primary Heat Source to Hot Storage","CHP1.HS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Primary Heat Source to Primary Cold Source","CHP1.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Primary Heat Source to Secondary Cold Source","CHP1.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Primary Heat Source to Battery Storage","CHP1.BS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Primary Heat Source to Pumps (El.Aux and El.Distr)","CHP1.Pumps",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Primary Heat Source to Domestic Electricity","CHP1.DE",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Total Primary Heat Source (only CHP) to System","CHP1.sys",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to Primary Heat Source","CHP2.H1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to Secondary Heat Source","CHP2.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to Hot Storage","CHP2.HS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to Primary Cold Source","CHP2.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to Secondary Cold Source","CHP2.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to Battery Storage","CHP2.BS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to Pumps (El.Aux and El.Distr)","CHP2.Pumps",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Secondary Heat Source to Domestic Electricity","CHP2.DE",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Total Secondary Heat Source (only CHP) to System","CHP2.sys",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Battery Storage to Switch Board Electricity","BS.El",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Grid to Switch Board Electricity","GD.El",724.64000000000021,0,0,0,0,0,0,{"$f":"J102+J118+J124+J126-J73-J82-J91-J92+J95","v":363.04000000000008},361.60000000000014,0,0,0,0,1]
["Total Electricity to Switch Board","El.In.System",1349.8900000000003,0,0,0,0,0,0,710.93000000000006,638.96000000000015,0,0,0,0,{"$f":"P93+P73","v":2}]
["Switch Board Electricity to Grid","El.GD",2150.67,0,0,0,0,0,0,1057.19,1093.48,0,0,0,0,1]
["Total Switch Board to Grid","El.GD.System",2150.67,0,0,0,0,0,0,1057.19,1093.48,0,0,0,0,1]
["Switch Board Electricity to Primary Heat Source","El.H1",173.86,null,null,null,null,null,null,97.07,76.790000000000006,null,null,null,null,1,"El.HB"]
["Switch Board Electricity to Secondary Heat Source","El.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Switch Board Electricity to Heat Storage (el. Heating Element)","El.HS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Switch Board Electricity to Primary Cold Source","El.C1",156.51,null,null,null,null,null,null,101.32,55.19,null,null,null,null,1,"El.HP"]
["Switch Board Electricity to Secondary Cold Source","El.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.CB"]
["Total Switch Board to System ","El.Comp.System",330.37,0,0,0,0,0,0,198.39,131.98000000000002,0,0,0,0,1,"El.System"]
["Switch Board Electricity to Solar Pump","El.SP",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.SP"]
["Switch Board Electricity to H1 Hot Temp. Pump","El.HH1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Switch Board Electricity to H1 Medium Temp. Pump","El.MH1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Switch Board Electricity to H1 Low Temp. Pump","El.LH1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Switch Board Electricity to H2 Hot Temp. Pump","El.HH2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Switch Board Electricity to H2 Medium Temp. Pump","El.MH2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Switch Board Electricity to H2 Low Temp. Pump","El.LH2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Switch Board Electricity to C1 Hot Temp. Pump","El.HC1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.HT"]
["Switch Board Electricity to C1 Medium Temp. Pump","El.MC1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.MT"]
["Switch Board Electricity to C1 Low Temp. Pump","El.LC1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.LT"]
["Switch Board Electricity to C2 Hot Temp. Pump","El.HC2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Switch Board Electricity to C2 Medium Temp. Pump","El.MC2",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.MC"]
["Switch Board Electricity to C2 Low Temp. Pump","El.LC2",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.LC"]
["Switch Board Electricity to Heat Exchange for Cooling (incl. MT)","El.CX",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.CA&El.CC"]
["Switch Board Electricity to Heat Exchange for Heating","El.HX",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Total Switch Board to Auxiliaries ","El.Aux.System",0,0,0,0,0,0,0,0,0,0,0,0,0,1,"El.Aux.System"]
["Switch Board Electricity to Cold Distr. Pump","El.CD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.CD"]
["Switch Board Electricity to DHW Distr. Pump","El.WD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.WD"]
["Switch Board Electricity to Heat Distr. Pump","El.HD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.HD"]
["Switch Board Electricity to District Cooling","El.DC",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Switch Board Electricity to District Heating","El.DH",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Total Switch Board to Distribution Pumps ","El.Distr.System",0,0,0,0,0,0,0,0,0,0,0,0,0,1,"El.Pumps.System"]
["Switch Board Electricity to Domestic Electricity","El.DE",1082.22,null,null,null,null,null,null,538.74,543.48,null,null,null,null,1]
["Total Switch Board to Domestic Electricity","El.DE.System",1082.22,0,0,0,0,0,0,538.74,543.48,0,0,0,0,1]

{"sheet":"Results","index":6,"n_rows":220,"n_cols":19,"rows_kept":220,"cut":false,"hidden":false,"merged":[]}
[null,"Boundary","Thermal En. OUT","Thermal Energy Output to Heating","Nomenclature","Yearly Data ","January","February ","March","April","May","June","July","August","September","October","November","December","10-Day Peak"]
[null,null,null,null,null," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]","[kWh]"]
[null,"System","Thermal IN","Total Cold Distribution to System","QCD.System",1595.21,0,0,0,0,0,0,1041.97,553.24,0,0,0,0,6]
[null,"System","Thermal OUT","Total Space Heating from System","QHD.System",0,0,0,0,0,0,0,0,0,0,0,0,0,4]
[null,"System","Thermal OUT","Total DHW from System","QWD.System",457.62,0,0,0,0,0,0,260.49,197.13,0,0,0,0,4]
[null,"System","Thermal IN","Total District Cooling from System","QDC.System",0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[null,"System","Thermal OUT","Total District Heating from System","QDH.System",0,0,0,0,0,0,0,0,0,0,0,0,0,4]
[null,"System","Thermal IN/OUT","Total to/from System","Qsystem",2052.83,0,0,0,0,0,0,1302.46,750.37,0,0,0,0,21]
[null,"System","Thermal IN","Total Solar Collectors to System","QSC.System",0,0,0,0,0,0,0,0,0,0,0,0,0,8]
[null,"System","Thermal IN","Total Heat Exchange to System","QHX.IN",0,0,0,0,0,0,0,0,0,0,0,0,0,2]
[null,"System","Thermal IN","Total Heat Exchange to System","QHX.OUT",365.61,0,0,0,0,0,0,204.35,161.26,0,0,0,0,3]
[null,"System","Thermal IN","Total Primary Heat Source to System","QH1.System",539.47,0,0,0,0,0,0,301.42,238.05,0,0,0,0,6]
[null,"System","Thermal IN","Total Secondary Heat Source to System","QH2.System",0,0,0,0,0,0,0,0,0,0,0,0,0,6]
[null,"System","Thermal IN","Total Primary Cold Source to System","QC1.System",1595.21,0,0,0,0,0,0,1041.97,553.24,0,0,0,0,3]
[null,"System","Thermal IN","Total Secondary Cold Source to System","QC2.System",0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[null,"System","Thermal IN","Total Hot Storage from System","QHS.IN",539.47,0,0,0,0,0,0,301.42,238.05,0,0,0,0,4]
[null,"System","Thermal IN","Total Hot Storage to System","QHS.OUT",457.62,0,0,0,0,0,0,260.49,197.13,0,0,0,0,7]
[null,"System","Thermal IN","Total Cold Storage from System","QCS.IN",0,0,0,0,0,0,0,0,0,0,0,0,0,2]
[null,"System","Thermal IN","Total Cold Storage to System","QCS.OUT",0,0,0,0,0,0,0,0,0,0,0,0,0,5]
[null,"System","Losses","Cold Losses","Qcloss",0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[null,"System","Losses","Hot Losses","Qhloss",81.849998474121094,0,0,0,0,0,0,40.930000305175781,40.919998168945313,0,0,0,0,0]
[]
[null,"System","Fraction","% System to Cold Distribution","%CD.sys",0.7770784721579479,0,0,0,0,0,0,0.80000153555579445,0.73728960379546093,0,0,0,0,0.2857142857142857]
[null,"System","Fraction","% System to Space Heating","%HD.sys",0,0,0,0,0,0,0,0,0,0,0,0,0,0.19047619047619047]
[null,"System","Fraction","% System to DHW","%WD.sys",0.22292152784205221,0,0,0,0,0,0,0.19999846444420558,0.26271039620453907,0,0,0,0,0.19047619047619047]
[null,"System","Fraction","% System to District Cooling","%DC.sys",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"System","Fraction","% System to District Heating","%DH.sys",0,0,0,0,0,0,0,0,0,0,0,0,0,0.19047619047619047]
[null,"System","Fraction","% Primary Heat Source to System","%H1.System",0.25271704792976379,0,0,0,0,0,0,0.22437267005443573,0.30083787441253662,0,0,0,0,0.27272728085517883]
[null,"System","Fraction","% Secondary Heat Source to System","%H2.System",0,0,0,0,0,0,0,0,0,0,0,0,0,0.27272728085517883]
[null,"System","Fraction","% Hot Storage from SC to System","%HS.System",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454546809196472E-2]
[null,"System","Fraction","% Space Heating from SC to System","%HD.System",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454545454545456E-2]
[null,"System","Fraction","% DHW from SC to System","%WD.System",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454545454545456E-2]
[null,"System","Fraction","% District Heating from SC to System","%DH.System",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454546809196472E-2]
[null,"System","Fraction","% Primary Cold Source to System","%C1.System",0.74728296512826264,0,0,0,0,0,0,0.77562733085701097,0.69916212766495223,0,0,0,0,0.13636363636363635]
[null,"System","Fraction","% Secondary Cold Source to System","%C2.System",0,0,0,0,0,0,0,0,0,0,0,0,0,0.13636363636363635]
[null,"Heat Exchanger","Fraction","% Heat Exchanger to Primary Heat Source","%HX.H1",1,0,0,0,0,0,0,1,1,0,0,0,0,0.33333333333333331]
[null,"Heat Exchanger","Fraction","% Heat Exchanger to Secondary Heat Source","%HX.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331]
[null,"Heat Exchanger","Fraction","% Heat Exchanger to Hot Storage","%HX.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331]
[null,"Heat Exchanger","Fraction","% Heat Exchanger from Primary Cold Source","%C1.HXC",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Exchanger","Fraction","% Heat Exchanger from Secondary Cold Source","%C2.HXC",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Exchanger","Fraction","% Heat Exchanger from Secondary Cold Source","%CS.HXC",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"Heat Exchanger","Fraction","% Heat Exchanger from Cold Distribution","%CD.HXC",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"Hot Storage","Fraction","% Hot Storage to Primary Heat Source","%HS.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"Hot Storage","Fraction","% Hot Storage to Secondary Heat Source","%HS.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"Hot Storage","Fraction","% Hot Storage to Primary Cold Source","%HS.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"Hot Storage","Fraction","% Hot Storage to C1 from H1","%HS.C1:H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hot Storage","Fraction","% Hot Storage to C1 from H2","%HS.C1:H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hot Storage","Fraction","% Hot Storage to Secondary Cold Source","%HS.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"Hot Storage","Fraction","% Hot Storage to C2 from H1","%HS.C2:H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hot Storage","Fraction","% Hot Storage to C2 from H2","%HS.C2:H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hot Storage","Fraction","% Hot Storage to District Heating","%HS.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"Hot Storage","Fraction","% Hot Storage to Space Heating","%HS.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"Hot Storage","Fraction","% Hot Storage to DHW","%HS.WD",1,0,0,0,0,0,0,1,1,0,0,0,0,0.14285714285714285]
[null,"Hot Storage","Fraction","% Hot Storage Losses","%HS.LO",0.17886018634264475,0,0,0,0,0,0,0.1571269542215662,0.20757874584764022,0,0,0,0,0]
[null,"Cold Storage","Fraction","% Cold Storage from Primary Heat Source","%CS.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2]
[null,"Cold Storage","Fraction","% Cold Storage from Secondary Heat Source","%CS.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2]
[null,"Cold Storage","Fraction","% Cold Storage from Primary Cold Source","%CS.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2]
[null,"Cold Storage","Fraction","% Cold Storage from Secondary Cold Source","%CS.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2]
[null,"Cold Storage","Fraction","% Cold Storage from Heat Exchanger","%CS.HX",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2]
[null,"Cold Storage","Fraction","% Cold Storage Losses","%CS.LO",0,0,0,0,0,0,0,0,0,0,0,0,0,0.6]
[null,"Cold Distribution","Fraction","% Cold Distribution from Primary Heat Source (incl. CS)","%CD.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31999999999999995]
[null,"Cold Distribution","Fraction","% Cold Distribution from Secondary Heat Source (incl. CS)","%CD.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31999999999999995]
[null,"Cold Distribution","Fraction","% Cold Distribution from Primary Cold Source (incl. CS)","%CD.C1",1,0,0,0,0,0,0,1,1,0,0,0,0,0.31999999999999995]
[null,"Cold Distribution","Fraction","% Cold Distribution from Secondary Cold Source (incl. CS)","%CD.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31999999999999995]
[null,"Cold Distribution","Fraction","% Cold Distribution from Heat Exchanger (incl. CS)","%CD.HX",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31999999999999995]
[null,"District Cooling","Fraction","% District Cooling from Primary Cold Source (incl. CS)","%DC.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5200000019868215]
[null,"District Cooling","Fraction","% District Cooling from Secondary Cold Source (incl. CS)","%DC.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5200000019868215]
[null,"Solar Collector","Fraction","% Solar Collectors to Primary Heat Source (HP)","%SC.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"Solar Collector","Fraction","% Solar Collectors to Secondary Heat Source (HP)","%SC.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"Solar Collector","Fraction","% Solar Collectors to Primary Cold Source (ACM)","%SC.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"Solar Collector","Fraction","% Solar Collectors to Secondary Cold Source (ACM)","%SC.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"Solar Collector","Fraction","% Solar Collectors to Hot Storage","%SC.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"Solar Collector","Fraction","% Solar Collectors to District Heating","%SC.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"Solar Collector","Fraction","% Solar Collectors to Space Heating","%SC.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"Solar Collector","Fraction","% Solar Collectors to DHW","%SC.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"Solar Collector","Fraction","% Solar Collectors Losses","%SC.LO",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Primary Heat Source","Fraction","% Primary Heat Source to Primary Cold Source","%H1.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"Primary Heat Source","Fraction","% Primary Heat Source to Secondary Cold Source","%H1.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"Primary Heat Source","Fraction","% Primary Heat Source to Hot Storage","%H1.HS",1,0,0,0,0,0,0,1,1,0,0,0,0,0.16666666666666666]
[null,"Primary Heat Source","Fraction","% Primary Heat Source to District Heating","%H1.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"Primary Heat Source","Fraction","% Primary Heat Source to Space Heating","%H1.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"Primary Heat Source","Fraction","% Primary Heat Source to DHW","%H1.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"Primary Heat Source","Fraction","% Primary Heat Source Losses","%H1.LO",0.17886018634264475,0,0,0,0,0,0,0.1571269542215662,0.20757874584764022,0,0,0,0,0]
[null,"Secondary Heat Source","Fraction","% Secondary Heat Source to Primary Cold Source","%H2.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"Secondary Heat Source","Fraction","% Secondary Heat Source to Secondary Cold Source","%H2.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"Secondary Heat Source","Fraction","% Secondary Heat Source to Hot Storage","%H2.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"Secondary Heat Source","Fraction","% Secondary Heat Source to District Heating","%H2.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"Secondary Heat Source","Fraction","% Secondary Heat Source to Space Heating","%H2.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"Secondary Heat Source","Fraction","% Secondary Heat Source to DHW","%H2.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"Secondary Heat Source","Fraction","% Secondary Heat Source Losses","%H2.LO",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cold Storage IN","Fraction","% Cooling from Cold Storage","%C.CS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"Cold Storage IN","Fraction","% Cooling Grid from Cold Storage","%CG.CS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"Primary Cold Source IN","Fraction","% Cooling from Primary Cold Source (incl. CS)","%C.C1",1,0,0,0,0,0,0,1,1,0,0,0,0,0.5]
[null,"Primary Cold Source IN","Fraction","% Cooling Grid from Primary Cold Source (incl. CS)","%CG.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"Secondary Cold Source IN","Fraction","% Cooling from Secondary Cold Source (incl. CS)","%C.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"Secondary Cold Source IN","Fraction","% Cooling Grid from Secondary Cold Source (incl. CS)","%CG.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"Solar Collector","Fraction","% Solar Collectors for Cooling","%SC.C",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"Solar Collector","Fraction","% Solar Collectors for Cooling Grid","%SC.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"Solar Collector","Fraction","% Solar Collectors for Space Heating","%SC.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.22222222222222227]
[null,"Solar Collector","Fraction","% Solar Collectors for DHW","%SC.DHW",0,0,0,0,0,0,0,0,0,0,0,0,0,0.22222222222222227]
[null,"Solar Collector","Fraction","% Solar Collectors for Heating Grid","%SC.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2222222238779068]
[null,"Primary Heat Source","Fraction","% Primary Heat Source for Cooling","%H1.C",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Primary Heat Source","Fraction","% Primary Heat Source for Cooling Grid","%H1.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Primary Heat Source","Fraction","% Primary Heat Source for Space Heating","%H1.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31746031746031744]
[null,"Primary Heat Source","Fraction","% Primary Heat Source for DHW","%H1.DHW",1,0,0,0,0,0,0,1,1,0,0,0,0,0.31746031746031744]
[null,"Primary Heat Source","Fraction","% Primary Heat Source for Heating Grid","%H1.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31746031746031744]
[null,"Secondary Heat Source","Fraction","% Secondary Heat Source for Cooling","%H2.C",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary Heat Source","Fraction","% Secondary Heat Source for Cooling Grid","%H2.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary Heat Source","Fraction","% Secondary Heat Source for Space Heating","%H2.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31746031746031744]
[null,"Secondary Heat Source","Fraction","% Secondary Heat Source for DHW","%H2.DHW",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31746031746031744]
[null,"Secondary Heat Source","Fraction","% Secondary Heat Source for Heating Grid","%H2.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31746031746031744]
[null,"Solar Collectors","Fraction","% Input of Primary Heat Source from Solar Collector","%H1:SC",0,0,0,0,0,0,0,0,0,0,0,0,0,0.28125]
[null,"Solar Collectors","Fraction","% Input of Secondary Heat Source from Solar Collector","%H2:SC",0,0,0,0,0,0,0,0,0,0,0,0,0,0.28125]
[null,"Solar Collectors","Fraction","% Input of Primary Cold Source from Solar Collector","%C1:SC",0,0,0,0,0,0,0,0,0,0,0,0,0,0.3526785714285714]
[null,"Solar Collectors","Fraction","% Input of Secondary Cold Source from Solar Collector","%C2:SC",0,0,0,0,0,0,0,0,0,0,0,0,0,0.3526785671710968]
[]
[null,"Solar Collectors","Thermal IN","Total Cold Distribution from Solar Collector","QCD.sol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.3542857061113627]
[null,"Solar Collectors","Thermal OUT","Total Space Heating from Solar Collector","QHD.sol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.857142857142857]
[null,"Solar Collectors","Thermal OUT","Total DHW from Solar Collector","QWD.sol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.857142857142857]
[null,"Solar Collectors","Thermal IN","Total District Cooling from Solar Collector","QDC.sol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.0580357078995024]
[null,"Solar Collectors","Thermal OUT","Total District Heating from Solar Collector","QDH.sol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.857142857142857]
[]
[null,"Battery Storage","Electricity IN","Produced Electrictiy to Battery Storage","Qel.BS",0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[null,"System","Electricity IN","Total Electricity Input","Qel.sys",1412.5900000000001,0,0,0,0,0,0,737.13,675.46,0,0,0,0,4]
[null,"System","Electricity IN","Total Electricity HVAC Input","Qel.HVAC",330.37,0,0,0,0,0,0,198.39,131.98000000000002,0,0,0,0,3]
[null,"System","Electricity IN","Total Electricity PAR Input","Qel.PAR",330.37,0,0,0,0,0,0,198.39,131.98000000000002,0,0,0,0,2]
[null,"Heat Source","Electricity IN","El. for Primary Heat Source (incl. Pumps)","Qel.H1",173.86,0,0,0,0,0,0,97.07,76.790000000000006,0,0,0,0,4.333333333333333]
[null,"Heat Source","Electricity IN","El. for Secondary Heat Source (incl. Pumps)","Qel.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,4.333333333333333]
[null,"Chiller","Electricity IN","El. for Primary Cold Source (incl. Pumps & Recooling)","Qel.C1",156.51,0,0,0,0,0,0,101.32,55.19,0,0,0,0,4]
[null,"Chiller","Electricity IN","El. for Secondary Cold Source (incl. Pumps & Recooling)","Qel.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,4]
[null,"Cooling","Electricity IN","El. for Cooling","Qel.C",156.51,0,0,0,0,0,0,101.32,55.19,0,0,0,0,5.1785714285714279]
[null,"Cooling Grid","Electricity IN","El. for Cooling Grid","Qel.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1428571428571423]
[null,"Domestic Hot Water","Electricity IN","El. for DHW","Qel.DHW",173.86,0,0,0,0,0,0,97.07,76.790000000000006,0,0,0,0,3.1164021164021163]
[null,"Space Heating","Electricity IN","El. for Space Heating","Qel.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,3.1164021164021163]
[null,"Space Heating","Electricity IN","El. for Heating Grid","Qel.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,3.1164021180578008]
[null,"Cooling","Electricity IN","El. for solar Cooling","Qel.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.5535714200564792]
[null,"Cooling Grid","Electricity IN","El. for solar Cooling Grid","Qel.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.5535714200564792]
[null,"Domestic Hot Water","Electricity IN","El. for solar DHW","Qel.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.99603174603174605]
[null,"Space Heating","Electricity IN","El. for solar Space Heating","Qel.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.99603174603174605]
[null,"Space Heating","Electricity IN","El. for solar Heating Grid","Qel.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.99603176116943359]
[]
[null,"Produced Electricity","Electricity IN","% Electricity from Photovoltaic","%PV.El",2.0095144380181083,0,0,0,0,0,0,1.9416927814632425,2.0835282622213009,0,0,0,0,0.33333333333333331]
[null,"Produced Electricity","Electricity IN","% Electricity from CHP1","%CHP1.El",0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331]
[null,"Produced Electricity","Electricity IN","% Electricity from CHP2","%CHP2.El",0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331]
[null,"Produced Electricity","Electricity IN","% Electricity from Grid","%GD.El",0.51298678314302104,0,0,0,0,0,0,0.49250471422951186,0.53533888017055065,0,0,0,0,0.25]
[null,"Produced Electricity","Electricity IN","% Electricity to Grid","%El.GD",-1.5225011110305786,0,0,0,0,0,0,-1.4341974258422852,-1.6188671588897705,0,0,0,0,-0.25]
[null,"Electricity Pumps","Electricity IN","% Pumps Electricity for Primary Heat Source","%Pumps.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,1.9393939475218456]
[null,"Electricity Pumps","Electricity IN","% Pumps Electricity for Secondary Heat Source","%Pumps.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,1.9393939475218456]
[null,"Electricity Pumps","Electricity IN","% Pumps Electricity for Hot Storage","%Pumps.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454546809196472E-2]
[null,"Electricity Pumps","Electricity IN","% Pumps Electricity for Space Heating","%Pumps.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454545454545456E-2]
[null,"Electricity Pumps","Electricity IN","% Pumps Electricity for DHW","%Pumps.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454545454545456E-2]
[null,"Electricity Pumps","Electricity IN","% Pumps Electricity for District Heating","%Pumps.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454546809196472E-2]
[null,"Electricity Pumps","Electricity IN","% Pumps Electricity for Primary Cold Source","%Pumps.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6363636363636362]
[null,"Electricity Pumps","Electricity IN","% Pumps Electricity for Secondary Cold Source","%Pumps.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6363636363636362]
[null,"Electricity","Electricity IN","% El. Photovoltaik for Primary Heat Source","%PV.H1",4.0372648822375914E-2,0,0,0,0,0,0,4.4673259804919076E-2,3.5679388860924408E-2,0,0,0,0,0.73484848688046145]
[null,"Electricity","Electricity IN","% El. Photovoltaik for Secondary Heat Source","%PV.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.73484848688046145]
[null,"Electricity","Electricity IN","% El. Photovoltaik for Hot Storage","%PV.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.26136363670229912]
[null,"Electricity","Electricity IN","% El. Photovoltaik for Space Heating","%PV.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636363636364E-2]
[null,"Electricity","Electricity IN","% El. Photovoltaik for DHW","%PV.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636363636364E-2]
[null,"Electricity","Electricity IN","% El. Photovoltaik for District Heating","%PV.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636702299118E-2]
[null,"Electricity","Electricity IN","% El. Photovoltaik for Primary Cold Source","%PV.C1",6.6020572140536166E-2,0,0,0,0,0,0,8.2278566874228423E-2,4.8278210404761199E-2,0,0,0,0,0.65909090909090906]
[null,"Electricity","Electricity IN","% El. Photovoltaik for Secondary Cold Source","%PV.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.65909090909090906]
[null,"Electricity","Electricity IN","% El. Photovoltaik for Domestic Electricity","%PV.DE",0.33623344353280143,0,0,0,0,0,0,0.3450002034919214,0.32666627187398217,0,0,0,0,0.25]
[null,"Electricity","Electricity IN","% El. CHP1 for Primary Heat Source","%CHP1.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.73484848688046145]
[null,"Electricity","Electricity IN","% El. CHP1 for Secondary Heat Source","%CHP1.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.73484848688046145]
[null,"Electricity","Electricity IN","% El. CHP1 for Hot Storage","%CHP1.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.26136363670229912]
[null,"Electricity","Electricity IN","% El. CHP1 for Space Heating","%CHP1.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636363636364E-2]
[null,"Electricity","Electricity IN","% El. CHP1 for DHW","%CHP1.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636363636364E-2]
[null,"Electricity","Electricity IN","% El. CHP1 for District Heating","%CHP1.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636702299118E-2]
[null,"Electricity","Electricity IN","% El. CHP1 for Primary Cold Source","%CHP1.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.65909090909090906]
[null,"Electricity","Electricity IN","% El. CHP1 for Secondary Cold Source","%CHP1.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.65909090909090906]
[null,"Electricity","Electricity IN","% El. CHP1 for Domestic Electricity","%CHP1.DE",0,0,0,0,0,0,0,0,0,0,0,0,0,0.25]
[null,"Electricity","Electricity IN","% El. CHP2 for Primary Heat Source","%CHP2.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.73484848688046145]
[null,"Electricity","Electricity IN","% El. CHP2 for Secondary Heat Source","%CHP2.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.73484848688046145]
[null,"Electricity","Electricity IN","% El. CHP2 for Hot Storage","%CHP2.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.26136363670229912]
[null,"Electricity","Electricity IN","% El. CHP2 for Space Heating","%CHP2.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636363636364E-2]
[null,"Electricity","Electricity IN","% El. CHP2 for DHW","%CHP2.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636363636364E-2]
[null,"Electricity","Electricity IN","% El. CHP2 for District Heating","%CHP2.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636702299118E-2]
[null,"Electricity","Electricity IN","% El. CHP2 for Primary Cold Source","%CHP2.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.65909090909090906]
[null,"Electricity","Electricity IN","% El. CHP2 for Secondary Cold Source","%CHP2.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.65909090909090906]
[null,"Electricity","Electricity IN","% El. CHP2 for Domestic Electricity","%CHP2.DE",0,0,0,0,0,0,0,0,0,0,0,0,0,0.25]
[null,"Electricity","Electricity IN","% El. Grid for Primary Heat Source","%GD.H1",8.2706234646995946E-2,0,0,0,0,0,0,8.7013145578120524E-2,7.8006099546975391E-2,0,0,0,0,-0.98484848688046145]
[null,"Electricity","Electricity IN","% El. Grid for Secondary Heat Source","%GD.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.98484848688046145]
[null,"Electricity","Electricity IN","% El. Grid for Hot Storage","%GD.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.51136363670229912]
[null,"Electricity","Electricity IN","% El. Grid for Space Heating","%GD.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1363636363636364E-2]
[null,"Electricity","Electricity IN","% El. Grid for DHW","%GD.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1363636363636364E-2]
[null,"Electricity","Electricity IN","% El. Grid for District Heating","%GD.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1363636702299118E-2]
[null,"Electricity","Electricity IN","% El. Grid for Primary Cold Source","%GD.C1",4.4775908083732711E-2,0,0,0,0,0,0,5.5173442947648303E-2,3.3429070559322531E-2,0,0,0,0,-0.90909090909090906]
[null,"Electricity","Electricity IN","% El. Grid for Secondary Cold Source","%GD.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.90909090909090906]
[null,"Electricity","Electricity IN","% El. Grid for Domestic Electricity","%GD.DE",0.4298911988735199,0,0,0,0,0,0,0.38586136698722839,0.47794094681739807,0,0,0,0,-0.5]
[null,"Electricity","Electricity IN","% El. Photovoltaic for Cooling","%PV.C",6.6020572140536166E-2,0,0,0,0,0,0,8.2278566874228423E-2,4.8278210404761199E-2,0,0,0,0,0.69642857147695181]
[null,"Electricity","Electricity IN","% El. Photovoltaic for Cooling Grid","%PV.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.69642857147695181]
[null,"Electricity","Electricity IN","% El. Photovoltaic for Space Heating","%PV.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176661028951]
[null,"Electricity","Electricity IN","% El. Photovoltaic for DHW","%PV.DHW",4.0372648822375914E-2,0,0,0,0,0,0,4.4673259804919076E-2,3.5679388860924408E-2,0,0,0,0,0.51527176661028951]
[null,"Electricity","Electricity IN","% El. Photovoltaic for Heating Grid","%PV.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176694895227]
[null,"Electricity","Electricity IN","% El. CHP1 for Cooling","%CHP1.C",0,0,0,0,0,0,0,0,0,0,0,0,0,0.69642857147695181]
[null,"Electricity","Electricity IN","% El. CHP1 for Cooling Grid","%CHP1.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.69642857147695181]
[null,"Electricity","Electricity IN","% El. CHP1 for Space Heating","%CHP1.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176661028951]
[null,"Electricity","Electricity IN","% El. CHP1 for DHW","%CHP1.DHW",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176661028951]
[null,"Electricity","Electricity IN","% El. CHP1 for Heating Grid","%CHP1.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176694895227]
[null,"Electricity","Electricity IN","% El. CHP2 for Cooling","%CHP2.C",0,0,0,0,0,0,0,0,0,0,0,0,0,0.69642857147695181]
[null,"Electricity","Electricity IN","% El. CHP2 for Cooling Grid","%CHP2.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.69642857147695181]
[null,"Electricity","Electricity IN","% El. CHP2 for Space Heating","%CHP2.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176661028951]
[null,"Electricity","Electricity IN","% El. CHP2 for DHW","%CHP2.DHW",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176661028951]
[null,"Electricity","Electricity IN","% El. CHP2 for Heating Grid","%CHP2.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176694895227]
[null,"Electricity","Electricity IN","% El. Grid for Cooling","%GD.C",0.11079648022426888,0,0,0,0,0,0,0.13745200982187672,8.1707280964083723E-2,0,0,0,0,1.294642857142857]
[null,"Electricity","Electricity IN","% El. Grid for Cooling Grid","%GD.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,1.0357142857142856]
[null,"Electricity","Electricity IN","% El. Grid for Space Heating","%GD.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.77910052910052907]
[null,"Electricity","Electricity IN","% El. Grid for DHW","%GD.DHW",0.12307888346937186,0,0,0,0,0,0,0.13168640538303961,0.1136854884078998,0,0,0,0,0.77910052910052907]
[null,"Electricity","Electricity IN","% El. Grid for Heating Grid","%GD.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.77910052951445019]
[null,"Electricity","Electricity IN","% El. Grid for Cooling","%El.C",0.12285770211435321,0,0,0,0,0,0,0.14997432969182389,9.2019294697854331E-2,0,0,0,0,2.4129464287165696]
[null,"Electricity","Electricity IN","% El. Grid for Cooling Grid","%El.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,2.3482142858594264]
[null,"Electricity","Electricity IN","% El. Grid for Space Heating","%El.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,1.7405904321060008]
[null,"Electricity","Electricity IN","% El. Grid for DHW","%El.DHW",0.10351048932616373,0,0,0,0,0,0,0.10952943525600464,9.6539650916851599E-2,0,0,0,0,1.7405904321060008]
[null,"Electricity","Electricity IN","% El. Grid for Heating Grid","%El.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,1.7405904531478882]
[]
[null,"Reference System","Losses","Reference loss for SH+DHW","Qloss.ref",94.132571377775065,0,0,0,0,0,0,50.340344803166907,43.792226574608158,0,0,0,0,0.10481525276950282]
[null,"Reference System","Electricity IN","Total Electicity for reference SH+DHW production","Qel.ref",11.035051427555501,0,0,0,0,0,0,6.2166068960633378,4.8184445314921627,0,0,0,0,0.16209630505539008]
[null,"Reference DHW","Electricity IN","Total Electicity for reference DHW production","Qel.ref.DHW",11.035051427555501,0,0,0,0,0,0,6.2166068960633378,4.8184445314921627,0,0,0,0,8.2096305055390048E-2]
[null,"Reference Space Heating","Electricity IN","Total Electicity for reference SH production","Qel.ref.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,7.9999998211860657E-2]

{"sheet":"Results_T53","index":7,"n_rows":53,"n_cols":19,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[null,"Boundary","Thermal En. OUT","Thermal Energy Output to Heating","Nomenclature","Yearly Data ","January","February ","March","April","May","June","July","August","September","October","November","December","10-Day Peak"]
[null,null,null,null,null," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]","[kWh]"]
[null,"System","Electricity","Q for electricity of the primary HP/AHP","Q.el.HP.1",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"System","Electricity","Q for electricity of the secondary HP/AHP","Q.el.HP.2",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"System","Electricity","Q for electricity of the primary VCC/ACM","Q.el.VCC.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"System","Electricity","Q for electricity of the secondary VCC/ACM","Q.el.VCC.2",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reference System","Electricity","Q for electricity of the reference HP/AHP","Q.el.HP.ref",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reference System","Thermal","Q for the reference system","Q.ref.sys",551.7525713777751,0,0,0,0,0,0,310.83034480316689,240.92222657460815,0,0,0,0,12.104815252769503]
[null,"Reference Energy Carrier","Thermal","Q for the reference energy carrier","Q.EC.ref",610.34576479842372,0,0,0,0,0,0,383.74116642366283,297.434847622973,0,0,0,0,13.3902823592583]
[null,"Reference Electricity","Electricity","Q for the reference electricity","Q.el.ref",1944.0337180942224,0,0,0,0,0,0,1100.6739402293965,843.35977786482556,0,0,0,0,5.9620963050553897]
[]
[null,"Reference System","Primary En. Ratio","PER for the reference system","PER_NRE.ref.sys",0.56607269792926074,0,0,0,0,0,0,0.57934643349271453,0.53050933874027095,0,0,0,0,0.73866818522516675]
[null,"Reference Cooling","Primary En. Ratio","PER for cooling reference system","PER_NRE.ref.C",0.75,0,0,0,0,0,0,0.75,0.75,0,0,0,0,0.75]
[null,"Reference Cooling Grid","Primary En. Ratio","PER for cooling grid reference system","PER_NRE.ref.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.75]
[null,"Reference DHW","Primary En. Ratio","PER for DHW reference system","PER_NRE.ref.DHW",0.64841695530098975,0,0,0,0,0,0,0.58944979093298178,0.57551285155442888,0,0,0,0,0.76183357303016652]
[null,"Reference Space Heating","Primary En. Ratio","PER for space heating reference system","PER_NRE.ref.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.78179651834460473]
[null,"Reference Heating Grid","Primary En. Ratio","PER for heating grid reference system","PER_NRE.ref.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.81359999999999999]
[]
[null,"System","Primary En. Ratio","PER for the system","PER_NRE.sys",1.7302709438227779,0,0,0,0,0,0,2.0283271150249895,1.4310272188223292,0,0,0,0,8.7995306916964431]
[null,"Cooling","Primary En. Ratio","PER for cooling","PER_NRE.C",4.076856377835079,0,0,0,0,0,0,4.1134822413352019,4.0096171381664254,0,0,0,0,0.46343830394821783]
[null,"Cooling","Primary En. Ratio","PER for solar cooling","PER_NRE.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.64988537423248971]
[null,"Cooling Grid","Primary En. Ratio","PER for cooling grid","PER_NRE.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2896473818980036]
[null,"Cooling Grid","Primary En. Ratio","PER for solar cooling grid","PER_NRE.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.61762782371440017]
[null,"Domestic Hot Water","Primary En. Ratio","PER for DHW","PER_NRE.DHW",1.0528333042486273,0,0,0,0,0,0,1.073396375010764,1.0268395640924628,0,0,0,0,0.51339898185125521]
[null,"Domestic Hot Water","Primary En. Ratio","PER for solar DHW","PER_NRE.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6662310205089588]
[null,"Space Heating","Primary En. Ratio","PER for space heating","PER_NRE.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51339898185125521]
[null,"Space Heating","Primary En. Ratio","PER for solar space heating","PER_NRE.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6662310205089588]
[null,"Heating Grid","Primary En. Ratio","PER for heating grid","PER_NRE.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5133989815784944]
[null,"Heating Grid","Primary En. Ratio","PER for solar heating grid","PER_NRE.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6662310361862183]
[]
[null,"System","Fractional savings","fractional savings of the system","fsav_NRE.PER.sys",0.67284158590873244,0,0,0,0,0,0,0.71437228778279338,0.62928074898753072,0,0,0,0,0.91605595672025997]
[null,"Cooling","Fractional savings","fractional savings for cooling","fsav_NRE.PER.C",0.81603472614890826,0,0,0,0,0,0,0.81767272690192616,0.81294972209167815,0,0,0,0,-0.61833839285714509]
[null,"Cooling","Fractional savings","fractional savings for solar cooling","fsav_NRE.PER.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.15404966742903703]
[null,"Cooling Grid","Fractional savings","fractional savings for cooling grid","fsav_NRE.PER.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5893553571428618]
[null,"Cooling Grid","Fractional savings","fractional savings for solar cooling grid","fsav_NRE.PER.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.2143235314262828]
[null,"Domestic Hot Water","Fractional savings","fractional savings for DHW","fsav_NRE.PER.DHW",0.38412191874596546,0,0,0,0,0,0,0.45085542987130844,0.43952992105141919,0,0,0,0,-0.48390160471897703]
[null,"Domestic Hot Water","Fractional savings","fractional savings for solar DHW","fsav_NRE.PER.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.54278034459023539]
[null,"Space Heating","Fractional savings","fractional savings for space heating","fsav_NRE.PER.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.52278548649539625]
[null,"Space Heating","Fractional savings","fractional savings for solar space heating","fsav_NRE.PER.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.53079944574204307]
[null,"Heating Grid","Fractional savings","fractional savings for heating grid","fsav_NRE.PER.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.58473239954335088]
[null,"Heating Grid","Fractional savings","fractional savings for solar heating grid","fsav_NRE.PER.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51171237230300903]
[]
[null,"System","SPF Equivalent","SPF Equivalent for system","SPFequ.sys",4.3256773595569449,0,0,0,0,0,0,5.0708177875624738,3.5775680470558227,0,0,0,0,21.998826729241106]
[null,"Cooling","SPF Equivalent","SPF Equivalent for cooling","SPFequ.C",10.192140944587697,0,0,0,0,0,0,10.283705603338005,10.024042845416062,0,0,0,0,1.1585957598705445]
[null,"Cooling","SPF Equivalent","SPF Equivalent for solar cooling","SPFequ.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6247134355812243]
[null,"Cooling Grid","SPF Equivalent","SPF Equivalent for cooling grid","SPFequ.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.72411845474500891]
[null,"Cooling Grid","SPF Equivalent","SPF Equivalent for solar cooling grid","SPFequ.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.5440695592860003]
[null,"Domestic Hot Water","SPF Equivalent","SPF Equivalent for DHW","SPFequ.DHW",2.6320832606215681,0,0,0,0,0,0,2.6834909375269098,2.5670989102311568,0,0,0,0,1.2834974546281379]
[null,"Domestic Hot Water","SPF Equivalent","SPF Equivalent for solar DHW","SPFequ.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1655775512723965]
[null,"Space Heating","SPF Equivalent","SPF Equivalent for space heating","SPFequ.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,1.2834974546281379]
[null,"Space Heating","SPF Equivalent","SPF Equivalent for solar space heating","SPFequ.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1655775512723965]
[null,"Heating Grid","SPF Equivalent","SPF Equivalent for heating grid","SPFequ.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,1.2834974539462358]
[null,"Heating Grid","SPF Equivalent","SPF Equivalent for solar heating grid","SPFequ.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1655774116516113]

{"sheet":"Results_spec","index":8,"n_rows":53,"n_cols":19,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[null,"Boundary","Thermal En. OUT","Thermal Energy Output to Heating","Nomenclature","Yearly Data ","January","February ","March","April","May","June","July","August","September","October","November","December","10-Day Peak"]
[null,null,null,null,null," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]","[kWh]"]
[null,"System","Electricity","Q for electricity of the primary HP/AHP","Q.el.HP.1",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"System","Electricity","Q for electricity of the secondary HP/AHP","Q.el.HP.2",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"System","Electricity","Q for electricity of the primary VCC/ACM","Q.el.VCC.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"System","Electricity","Q for electricity of the secondary VCC/ACM","Q.el.VCC.2",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reference System","Electricity","Q for electricity of the reference HP/AHP","Q.el.HP.ref",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reference System","Thermal","Q for the reference system","Q.ref.sys",551.7525713777751,0,0,0,0,0,0,310.83034480316689,240.92222657460815,0,0,0,0,12.104815252769503]
[null,"Reference Energy Carrier","Thermal","Q for the reference energy carrier","Q.EC.ref",929.1100952226476,0,0,0,0,0,0,355.77689193754208,282.45320328510542,0,0,0,0,20.383604237800302]
[null,"Reference Electricity","Electricity","Q for the reference electricity","Q.el.ref",1624.9917180942223,0,0,0,0,0,0,892.27994022939663,732.71177786482554,0,0,0,0,4.1620963050553899]
[]
[null,"Reference System","Primary En. Ratio","PER for the reference system","PER_NRE.ref.sys",0.81916232515734722,0,0,0,0,0,0,0.95777965079430227,0.82551179980910749,0,0,0,0,0.71687785665270543]
[null,"Reference Cooling","Primary En. Ratio","PER for cooling reference system","PER_NRE.ref.C",1.773177714875223,0,0,0,0,0,0,1.773177714875223,1.773177714875223,0,0,0,0,1.773177714875223]
[null,"Reference Cooling Grid","Primary En. Ratio","PER for cooling grid reference system","PER_NRE.ref.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,1.773177714875223]
[null,"Reference DHW","Primary En. Ratio","PER for DHW reference system","PER_NRE.ref.DHW",0.41733700574491223,0,0,0,0,0,0,0.61544902140280822,0.58700364659468984,0,0,0,0,0.49033471386751737]
[null,"Reference Space Heating","Primary En. Ratio","PER for space heating reference system","PER_NRE.ref.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.50318335330293618]
[null,"Reference Heating Grid","Primary En. Ratio","PER for heating grid reference system","PER_NRE.ref.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51189920222927832]
[]
[null,"System","Primary En. Ratio","PER for the system","PER_NRE.sys",2.5565402552725822,0,0,0,0,0,0,2.9969279915322504,2.1143974429729422,0,0,0,0,13.002278560170058]
[null,"Cooling","Primary En. Ratio","PER for cooling","PER_NRE.C",6.0240904824779768,0,0,0,0,0,0,6.0782096872590676,5.9247362455907151,0,0,0,0,0.68479168940598967]
[null,"Cooling","Primary En. Ratio","PER for solar cooling","PER_NRE.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.96030188567699615]
[null,"Cooling Grid","Primary En. Ratio","PER for cooling grid","PER_NRE.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.42799140399978292]
[null,"Cooling Grid","Primary En. Ratio","PER for solar cooling grid","PER_NRE.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.91263657758104777]
[null,"Domestic Hot Water","Primary En. Ratio","PER for DHW","PER_NRE.DHW",1.5557073773828436,0,0,0,0,0,0,1.5860918294012676,1.5172984284999371,0,0,0,0,0.75861344226794347]
[null,"Domestic Hot Water","Primary En. Ratio","PER for solar DHW","PER_NRE.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,2.4621030945002387]
[null,"Space Heating","Primary En. Ratio","PER for space heating","PER_NRE.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.75861344226794347]
[null,"Space Heating","Primary En. Ratio","PER for solar space heating","PER_NRE.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,2.4621030945002387]
[null,"Heating Grid","Primary En. Ratio","PER for heating grid","PER_NRE.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.75861344186490309]
[null,"Heating Grid","Primary En. Ratio","PER for solar heating grid","PER_NRE.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,2.4621031284332275]
[]
[null,"System","Fractional savings","fractional savings of the system","fsav_NRE.PER.sys",0.67958168330503876,0,0,0,0,0,0,0.68041285826670306,0.60957586164671151,0,0,0,0,0.94486521317511829]
[null,"Cooling","Fractional savings","fractional savings for cooling","fsav_NRE.PER.C",0.70565221089676666,0,0,0,0,0,0,0.70827302674468495,0.70071617682646203,0,0,0,0,-1.5893680403939108]
[null,"Cooling","Fractional savings","fractional savings for solar cooling","fsav_NRE.PER.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.84647946788645889]
[null,"Cooling Grid","Fractional savings","fractional savings for cooling grid","fsav_NRE.PER.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,-3.1430217950735351]
[null,"Cooling Grid","Fractional savings","fractional savings for solar cooling grid","fsav_NRE.PER.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.94291765028205199]
[null,"Domestic Hot Water","Fractional savings","fractional savings for DHW","fsav_NRE.PER.DHW",0.73173810717090282,0,0,0,0,0,0,0.61197138148354657,0.61312577962990078,0,0,0,0,0.35364352047121994]
[null,"Domestic Hot Water","Fractional savings","fractional savings for solar DHW","fsav_NRE.PER.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.80084720458586389]
[null,"Space Heating","Fractional savings","fractional savings for space heating","fsav_NRE.PER.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.33670651577353539]
[null,"Space Heating","Fractional savings","fractional savings for solar space heating","fsav_NRE.PER.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.79562864186031446]
[null,"Heating Grid","Fractional savings","fractional savings for heating grid","fsav_NRE.PER.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.32521733206984305]
[null,"Heating Grid","Fractional savings","fractional savings for solar heating grid","fsav_NRE.PER.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.79208862781524658]
[]
[null,"System","SPF Equivalent","SPF Equivalent for system","SPFequ.sys",4.3253536864788824,0,0,0,0,0,0,5.0704359180542857,3.5773020807252767,0,0,0,0,21.998266362858644]
[null,"Cooling","SPF Equivalent","SPF Equivalent for cooling","SPFequ.C",10.192024914268483,0,0,0,0,0,0,10.283587995047839,10.02392968717346,0,0,0,0,1.158583852584981]
[null,"Cooling","SPF Equivalent","SPF Equivalent for solar cooling","SPFequ.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6247134355812245]
[null,"Cooling Grid","SPF Equivalent","SPF Equivalent for cooling grid","SPFequ.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.72410915230214301]
[null,"Cooling Grid","SPF Equivalent","SPF Equivalent for solar cooling grid","SPFequ.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.5440695592860005]
[null,"Domestic Hot Water","SPF Equivalent","SPF Equivalent for DHW","SPFequ.DHW",2.6320667652181453,0,0,0,0,0,0,2.6834735448604703,2.5670835175255542,0,0,0,0,1.2834812369407538]
[null,"Domestic Hot Water","SPF Equivalent","SPF Equivalent for solar DHW","SPFequ.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1655775512723974]
[null,"Space Heating","SPF Equivalent","SPF Equivalent for space heating","SPFequ.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,1.2834812369407538]
[null,"Space Heating","SPF Equivalent","SPF Equivalent for solar space heating","SPFequ.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1655775512723974]
[null,"Heating Grid","SPF Equivalent","SPF Equivalent for heating grid","SPFequ.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,1.2834812362588588]
[null,"Heating Grid","SPF Equivalent","SPF Equivalent for solar heating grid","SPFequ.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1655774116516113]

{"sheet":"Labelling","index":10,"n_rows":40,"n_cols":26,"rows_kept":40,"cut":false,"hidden":false,"merged":[[29,5,53,9],[1,25,25,29],[29,25,53,29],[29,20,53,24],[29,15,53,19],[29,10,53,14],[1,0,25,4],[1,5,25,9],[1,10,25,14],[1,15,25,19],[1,20,25,24]]}
[]
["                                                                                                System",null,null,null,null,"                                                                                                Cooling",null,null,null,null,"                                                                                                Cooling grid",null,null,null,null,"                                                                                                Domestic hot water",null,null,null,null,"                                                                                                Space heating",null,null,null,null,"                                                                                                Heating grid"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"System",null,67.284158590873247,null,"                                                                                                Solar cooling",null,null,null,null,"                                                                                                Solar cooling grid",null,null,null,null,"                                                                                                Solar domestic hot water",null,null,null,null,"                                                                                                Solar space heating",null,null,null,null,"                                                                                                Solar heating grid"]
[null,"Cooling",null,81.603472614890819]
[null,"Solar Cooling",null,0]
[null,"Cooling Grid",null,0]
[null,"Solar Cooling Grid",null,0]
[null,"Domestic Hot Water",null,38.412191874596544]
[null,"Solar DHW",null,0]
[null,"Space Heating",null,0]
[null,"Solar Space Heating",null,0]
[null,"Heating Grid",null,0]
[null,"Solar Heating Grid",null,0]

{"sheet":"Eco_base","index":11,"n_rows":209,"n_cols":18,"rows_kept":209,"cut":false,"hidden":false,"merged":[[1,1,1,17]]}
[]
[null,"OVERVIEW economic INPUTS"]
[]
[null,"drop downs menu","please select an option, some option are just for information, others influence the result signifcantly!"]
[null,"value to be filled in","please fill in the certain value, ALL values are needed!"]
[null,"T53 Standard","Input Values to the T53 Standard calculation can not be changed. The were defined and agreed during the work on Task 53"]
[null,"specific value","Input values can be adopted at different highlighted position in this Tool. \nThis allowes a country or project specific calculation of both technical and economic key figures"]
[null,"editing specific values","cell to edit the specific value"]
[null,null,null,null,null,null,null,0.7,0.8,0.9,1,1.1000000000000001,1.2,1.3]
[null,"Description","Unit","Abbreviation",null,"T53 Standard","specific calculation"]
[null,"Economics"]
[]
[null,null,null,null,null,null,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":"Austria (Vienna)"},null,{"$f":"Conversion!B36","v":"Austria (Vienna)"},{"$f":"Conversion!B37","v":"Australia (New Castle)"},{"$f":"Conversion!B38","v":"France (Perpignon)"},{"$f":"Conversion!B39","v":"Germany (Munich)"},{"$f":"Conversion!B40","v":"Italy (Rome)"},{"$f":"Conversion!B41","v":"P.R. China (Beijing)"},{"$f":"Conversion!B42","v":"Spain (Madrid)"},{"$f":"Conversion!B43","v":"Singapore"},{"$f":"Conversion!B44","v":"x1"},{"$f":"Conversion!B45","v":"x2"}]
[null,"Period under consideration","a","N",null,25,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":25},null,25,25,25,25,20,25,25,25,25,25]
[null,"Credit period","a","NL",null,10,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":10},null,10,10,10,10,10,10,10,10,10,10]
[null,"Inflation rate","%","i",null,0.03,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":2.1999999999999999E-2},null,2.1999999999999999E-2,2.8000000000000001E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.3E-2,2.8000000000000001E-2,2.1999999999999999E-2,2.8000000000000001E-2,0.03,2.8000000000000001E-2]
[null,"Market discount rate","%","d",null,0.03,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":5.5E-2},0.7,5.5E-2,2.8000000000000001E-2,5.5E-2,5.5E-2,2.3E-2,2.8000000000000001E-2,5.5E-2,2.8000000000000001E-2,0.03,2.8000000000000001E-2]
[null,"Credit interest rate","%","m",null,0.03,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0.03},null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"Inflation rate for energy prices electricity","%","iee",null,0.03,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0.03},null,0.03,0.02,0.03,0.03,8.1000000000000003E-2,0.02,0.03,0.02,0.03,0.02]
[null,"Inflation rate for energy prices gas","%","ieg",null,0.03,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0.03},null,0.03,0.03,0.03,0.03,8.3000000000000004E-2,0.03,0.03,0.03,0.03,0.03]
[null,"Equity ratio","%","fL",null,0,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0},null,0,0.1,0,0,0,0,0,0,0,0.1]
[null,"Public fundings rate","%","p",null,0,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0},null,0,0.1,0,0,0,0,0,0,0,0]
[]
[null,"Consumption based prices for electricity, energy carrier and water"]
[null,"Electricity",null,null,null,null,null,0.7,0.8,0.9,1,1.1000000000000001,1.2,1.3]
[null,"Electricity consumption","€/kWh","Cel.c",null,0.1,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0.09},null,0.09,0.2,0.14000000000000001,0.2,0.22,0.1,0.1,0.1,0.18,0.2]
[null,"Electricity peak power","€/(kW.a)","CPel",null,80,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":80},null,80,80,0,80,0,80,80,80,0,80]
[null,"Feed-in tariff for CHP (only 15 years)","€/kWh","CCHP",null,{"$f":"0.03225+IF(INPUTS!E31=Conversion!C40,IF(INPUTS!E33<250,0.18275,IF(INPUTS!E33<500,0.15705,IF(INPUTS!E33<750,0.12115,0.11705))))*INPUTS!F31+IF(INPUTS!E34=Conversion!C40,IF(INPUTS!E36<250,0.18275,IF(INPUTS!E36<500,0.15705,IF(INPUTS!E36<750,0.12115,0.11705))))*INPUTS!F34","v":3.2250000000000001E-2},{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":3.2250000000000001E-2},null,{"$f":"0.03225+IF(INPUTS!E31=Conversion!C40,IF(INPUTS!E33<250,0.18275,IF(INPUTS!E33<500,0.15705,IF(INPUTS!E33<750,0.12115,0.11705))))*INPUTS!F31+IF(INPUTS!E34=Conversion!C40,IF(INPUTS!E36<250,0.18275,IF(INPUTS!E36<500,0.15705,IF(INPUTS!E36<750,0.12115,0.11705))))*INPUTS!F34","v":3.2250000000000001E-2},{"$f":"0.03225+IF(INPUTS!E31=Conversion!C40,IF(INPUTS!E33<250,0.18275,IF(INPUTS!E33<500,0.15705,IF(INPUTS!E33<750,0.12115,0.11705))))*INPUTS!F31+IF(INPUTS!E34=Conversion!C40,IF(INPUTS!E36<250,0.18275,IF(INPUTS!E36<500,0.15705,IF(INPUTS!E36<750,0.12115,0.11705))))*INPUTS!F34","v":3.2250000000000001E-2},{"$f":"0.03225+IF(INPUTS!E31=Conversion!C40,IF(INPUTS!E33<250,0.18275,IF(INPUTS!E33<500,0.15705,IF(INPUTS!E33<750,0.12115,0.11705))))*INPUTS!F31+IF(INPUTS!E34=Conversion!C40,IF(INPUTS!E36<250,0.18275,IF(INPUTS!E36<500,0.15705,IF(INPUTS!E36<750,0.12115,0.11705))))*INPUTS!F34","v":3.2250000000000001E-2},{"$f":"0.03225+IF(INPUTS!E31=Conversion!C40,IF(INPUTS!E33<250,0.18275,IF(INPUTS!E33<500,0.15705,IF(INPUTS!E33<750,0.12115,0.11705))))*INPUTS!F31+IF(INPUTS!E34=Conversion!C40,IF(INPUTS!E36<250,0.18275,IF(INPUTS!E36<500,0.15705,IF(INPUTS!E36<750,0.12115,0.11705))))*INPUTS!F34","v":3.2250000000000001E-2},{"$f":"0.03225+IF(INPUTS!E31=Conversion!C40,IF(INPUTS!E33<250,0.18275,IF(INPUTS!E33<500,0.15705,IF(INPUTS!E33<750,0.12115,0.11705))))*INPUTS!F31+IF(INPUTS!E34=Conversion!C40,IF(INPUTS!E36<250,0.18275,IF(INPUTS!E36<500,0.15705,IF(INPUTS!E36<750,0.12115,0.11705))))*INPUTS!F34","v":3.2250000000000001E-2},{"$f":"0.03225+IF(INPUTS!E31=Conversion!C40,IF(INPUTS!E33<250,0.18275,IF(INPUTS!E33<500,0.15705,IF(INPUTS!E33<750,0.12115,0.11705))))*INPUTS!F31+IF(INPUTS!E34=Conversion!C40,IF(INPUTS!E36<250,0.18275,IF(INPUTS!E36<500,0.15705,IF(INPUTS!E36<750,0.12115,0.11705))))*INPUTS!F34","v":3.2250000000000001E-2},3.2250000000000001E-2,{"$f":"0.03225+IF(INPUTS!E31=Conversion!C40,IF(INPUTS!E33<250,0.18275,IF(INPUTS!E33<500,0.15705,IF(INPUTS!E33<750,0.12115,0.11705))))*INPUTS!F31+IF(INPUTS!E34=Conversion!C40,IF(INPUTS!E36<250,0.18275,IF(INPUTS!E36<500,0.15705,IF(INPUTS!E36<750,0.12115,0.11705))))*INPUTS!F34","v":3.2250000000000001E-2},0.05,{"$f":"0.03225+IF(INPUTS!E31=Conversion!C40,IF(INPUTS!E33<250,0.18275,IF(INPUTS!E33<500,0.15705,IF(INPUTS!E33<750,0.12115,0.11705))))*INPUTS!F31+IF(INPUTS!E34=Conversion!C40,IF(INPUTS!E36<250,0.18275,IF(INPUTS!E36<500,0.15705,IF(INPUTS!E36<750,0.12115,0.11705))))*INPUTS!F34","v":3.2250000000000001E-2}]
[null,"Tariff duration for CHP","a","CCHP_a",null,15,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":15},null,15,15,15,15,15,15,15,15,15,15]
[null,"Feed-in tariff for PV (only 13 years)","€/kWh","CPV",null,{"$f":"IF(AND(INPUTS!E28>5,INPUTS!E28<200),0.115,0.03225)","v":0.115},{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0.115},null,{"$f":"IF(AND(INPUTS!E28>5,INPUTS!E28<200),0.115,0.03225)","v":0.115},{"$f":"IF(AND(INPUTS!E28>5,INPUTS!E28<200),0.115,0.03225)","v":0.115},{"$f":"IF(AND(INPUTS!E28>5,INPUTS!E28<200),0.115,0.03225)","v":0.115},{"$f":"IF(AND(INPUTS!E28>5,INPUTS!E28<200),0.115,0.03225)","v":0.115},{"$f":"IF(AND(INPUTS!E28>5,INPUTS!E28<200),0.115,0.03225)","v":0.115},{"$f":"IF(AND(INPUTS!E28>5,INPUTS!E28<200),0.115,0.03225)","v":0.115},3.2250000000000001E-2,{"$f":"IF(AND(INPUTS!E28>5,INPUTS!E28<200),0.115,0.03225)","v":0.115},0.05,{"$f":"IF(AND(INPUTS!E28>5,INPUTS!E28<200),0.115,0.03225)","v":0.115}]
[null,"Tariff duration for PV","a","CPV_a",null,13,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":13},null,13,13,13,13,13,13,13,13,13,13]
[null,"Feed-in without subsidies","€/kWh","Cfeed-in w/o sub",null,3.2250000000000001E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":3.2250000000000001E-2},null,3.2250000000000001E-2,3.2250000000000001E-2,3.2250000000000001E-2,3.2250000000000001E-2,3.2250000000000001E-2,3.2250000000000001E-2,3.2250000000000001E-2,3.2250000000000001E-2,0.05,3.2250000000000001E-2]
[null,"Energy Carrier",null,null,null,null,null,0.7]
[null,"Natural gas consumption","€/kWh","Cgas.c",null,0.05,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":4.4999999999999998E-2},null,4.4999999999999998E-2,0.05,7.4999999999999997E-2,0.05,8.6999999999999994E-2,0.02,0.05,0.02,4.4999999999999998E-2,0.05]
[null,"Natural gas annual fix","€/a","Cgas.a",null,70,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":70},null,70,45,0,45,0,70,70,70,70,45]
[null,"Biogas cosumption","€/kWh","Cbiogas.c",null,6.96132E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":6.96132E-2},null,6.96132E-2,6.96132E-2,6.96132E-2,6.96132E-2,6.96132E-2,6.96132E-2,6.96132E-2,6.96132E-2,6.96132E-2,6.96132E-2]
[null,"Biogas annual fix","€/a","Cbiogas.a",null,170.9316,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":170.9316},null,170.9316,170.9316,170.9316,170.9316,170.9316,170.9316,170.9316,170.9316,170.9316,170.9316]
[null,"Pellets consumption","€/kWh","Cpellets.c",null,0.05,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0.05},null,0.05,0.05,5.8999999999999997E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Pellets annual","€/a","Cpellets.a",null,40,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":40},null,40,40,0,40,0,40,40,40,40,40]
[null,"Oil consumption","€/kWh","Coil.c",null,5.5599999999999997E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":5.5599999999999997E-2},null,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,0.06]
[null,"Oil annual","€/a","Coil.a",null,167,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0.8},0.7,0.8,0.9,1,1.1000000000000001,1.2,1.3,167,167,167,0]
[null,"District heating consumption","€/kWh","CDH.c",null,{"$f":"0.0686","v":6.8599999999999994E-2},{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":8.231999999999999E-2},null,{"$f":"0.0686*1.2","v":8.231999999999999E-2},{"$f":"0.0686*1.2","v":8.231999999999999E-2},8.231999999999999E-2,8.231999999999999E-2,8.231999999999999E-2,8.231999999999999E-2,6.8599999999999994E-2,8.231999999999999E-2,8.231999999999999E-2,8.231999999999999E-2]
[null,"District heating annual","€/a","CDH.a",null,{"$f":"IF(INPUTS!E31=Conversion!C47,(11.03+1.782*INPUTS!E33)*12*1.2)+IF(INPUTS!E34=Conversion!C47,(11.03+1.782*INPUTS!E36)*12*1.2,0)","v":0},{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0},null,{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},0,{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},0,{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0}]
[null,"District cooling consumption","€/kWh","CDC.c",null,{"$f":"0.0686*1.5","v":0.10289999999999999},{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0.12347999999999998},null,{"$f":"0.0686*1.2*1.5","v":0.12347999999999998},{"$f":"0.0686*1.2*1.5","v":0.12347999999999998},0.12347999999999998,0.12347999999999998,0.12347999999999998,0.12347999999999998,0.10289999999999999,0.12347999999999998,0.12347999999999998,0.12347999999999998]
[null,"District cooling annual","€/a","CDC.a",null,{"$f":"IF(INPUTS!E41=Conversion!F44,(11.03+1.782*INPUTS!E41)*12*1.2,0)+IF(INPUTS!E43=Conversion!F44,(11.03+1.782*INPUTS!E43)*12*1.2,0)","v":0},{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0},null,{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},0,{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0},0,{"$f":"IF(INPUTS!$E$31=Conversion!$C$47,(11.03+1.782*INPUTS!$E$33)*12*1.2,IF(INPUTS!$E$34=Conversion!$C$47,(11.03+1.782*INPUTS!$E$36)*12*1.2,0))","v":0}]
[null,"Feed-in tariff for district heating","€/kWh","CfiT_DH",null,0.04,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0.04},null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Feed-in tariff for district cooling","€/kWh","CfiT_DC",null,0.06,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":0.06},null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Water consumption"]
[null,"Water consumption","€/m3","CWA.c",null,2.5,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":1.2},0.7,1.2,2.2000000000000002,3,2.2000000000000002,1.62,0.66,2.5,0.66,1.2,2.2000000000000002]
[]
[null,null,null,null,null,"Investment-material & installation",null,null,null,"lifetime",null,null,"Maintenance, service and inspection \n% of invest"]
["Source","Description",null,null,null,null,"T53 Standard","specific",null,"T53 Standard ","specific",null,"T53 Standard","specific"]
[null,null,null,"Cost per unit","Decreasing coefficient ",null,"Economy of scale","user defined \ncosts/unit",null,"years acc.\nto VDI 2067","user defined\nyears",null,"% of invest\nacc. to VDI 2067","user defined\n% of invest"]
[null,"Solar collectors (SC)",null,"c (€/m²)","e (-)",null,"Csol/m² (€/m²)","(€/m²)",null,"(a)","(a)",null,"(-)","(-)"]
[1,"Flat plate collectors (FPC)",null,400,-0.5,null,{"$f":"IF(INPUTS!$E$25=Conversion!$D$36,0,210+Eco_base!D$55*INPUTS!$E$26^(Eco_base!E$55))","v":0},180,null,20,26,null,1.4999999999999999E-2,1.4999999999999999E-2]
[1,"Evacuated tube collectors (ETC)",null,740,-0.32,null,{"$f":"IF(INPUTS!$E$25=Conversion!$D$36,0,210+Eco_base!D$56*INPUTS!$E$26^(Eco_base!E$56))","v":0},424,null,18,18,null,1.4999999999999999E-2,1.4999999999999999E-2]
[null,"specific SC",null,null,null,null,null,500,0.8,18,18,1.1000000000000001,0.02,0.02]
[]
[null,"Solar collectors auxiliaries",null,"c (€/m²)","e (-)",null,"Csol/m² (€/m²)"]
[2,"Flat plate collectors (FPC)",null,815,-0.3553,null,{"$f":"IF(INPUTS!$E$25=Conversion!$D$36,0,Eco_base!D$60*INPUTS!$E$26^(Eco_base!E$60))","v":0},100,null,20,20,null,2.5000000000000001E-2,0.02]
[2,"Evacuated tube collectors (ETC)",null,5500,-0.69599999999999995,null,{"$f":"IF(INPUTS!$E$25=Conversion!$D$36,0,Eco_base!D$61*INPUTS!$E$26^(Eco_base!E$61))","v":0},300,null,20,20,null,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"specific SC",null,null,null,null,null,500,null,20,20,null,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,"PV collectors",null,"c (€/kWp)","e (-)",null,"Csol/kW (€/kWp)"]
[3,"PV",null,1830.4,-7.0999999999999994E-2,null,{"$f":"IF(INPUTS!$E$27=Conversion!$E$36,0,D65*INPUTS!E28^(E65))","v":1542.8655274412301},1650,0.8,20,20,1.1000000000000001,0.02,0.02]
[null,"specific PV",null,null,null,null,null,1500,null,20,20,null,0.02,1.4999999999999999E-2]
[]
[null,"Auxiliary heating system",null,"c (€/kW)","e (-)",null,"CAux/kW (€/kW)"]
[4,"Natural Gas",{"$f":"IF(INPUTS!$E$31=B69,1,0)","v":0},600,-0.28899999999999998,"Primary HB",{"$f":"IF(C69=0,0,$D$69*INPUTS!$E$33^($E$69))","v":0},100,null,15,15,null,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,{"$f":"IF(INPUTS!$E$68=B69,1,0)","v":0},null,null,"Secondary HB",{"$f":"IF(C70=0,0,$D$69*INPUTS!$E$36^($E$69))","v":0}]
[null,null,{"$f":"IF(AND(INPUTS!E31=Conversion!C36,INPUTS!E34=Conversion!C36),0,IF(INPUTS!$E$68>0,1,0))","v":1},null,null,"Reference",{"$f":"IF(C71=0,0,$D$69*(INPUTS!$E$68)^($E$69))","v":303.27586865243364}]
[]
[null,"Condensing Boiler",{"$f":"IF(INPUTS!$E$31=B73,1,0)","v":0},357.93,-0.39200000000000002,"Primary HB",{"$f":"IF(C73=0,0,D73*INPUTS!$E$33^(E73))","v":0},100,0.8,15,15,1.1000000000000001,0.04,0.04]
[null,null,{"$f":"IF(INPUTS!$E$34=B73,1,0)","v":0},null,null,"Secondary HB",{"$f":"IF(C74=0,0,D73*INPUTS!$E$36^(E73))","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF(INPUTS!$E$67=B73,D73*(INPUTS!$E$68)^(E73),0)","v":0}]
[]
[null,"Oil Boiler",{"$f":"IF(INPUTS!$E$31=B77,1,0)","v":0},4287.5,-0.98399999999999999,"Primary HB",{"$f":"IF(C77=0,0,D77*INPUTS!$E$33^(E77))","v":0},200,null,12,12,null,0.12,0.12]
[null,null,{"$f":"IF(INPUTS!$E$34=B77,1,0)","v":0},null,null,"Secondary HB",{"$f":"IF(C78=0,0,D77*INPUTS!$E$36^(E77))","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF(INPUTS!$E$67=B77,D77*(INPUTS!$E$68)^(E77),0)","v":0}]
[]
[null,"Electric Heater",{"$f":"IF(INPUTS!$E$31=B81,1,0)","v":0},154.80000000000001,-0.67400000000000004,"Primary HB",{"$f":"IF(C81=0,0,D81*INPUTS!$E$33^E81)","v":0},50,0.80000001192092896,15,15,1.1000000238418579,0.02,0.02]
[null,null,{"$f":"IF(INPUTS!$E$34=B81,1,0)","v":0},null,null,"Secondary HB",{"$f":"IF(C82=0,0,D81*INPUTS!$E$36^E81)","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF(INPUTS!$E$67=B81,D81*(INPUTS!$E$68)^(E81),0)","v":0}]
[]
[5,"Pellets",{"$f":"IF(INPUTS!$E$31=B85,1,0)","v":0},2231,-0.48799999999999999,"Primary HB",{"$f":"IF(C85=0,0,D85*INPUTS!$E$33^E85)","v":0},170,null,15,15,null,0.06,0.06]
[null,null,{"$f":"IF(INPUTS!$E$34=B85,1,0)","v":0},null,null,"Secondary HB",{"$f":"IF(C86=0,0,D85*INPUTS!$E$36^E85)","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF(INPUTS!$E$67=B85,D85*(INPUTS!$E$68)^(E85),0)","v":0}]
[]
[null,"Heat Pump",{"$f":"IF(INPUTS!$E$31=B89,1,0)","v":1},380.11,-0.183,"Primary HB",{"$f":"IF(C89=0,0,D89*INPUTS!$E$33^E89)","v":246.76202293916759},420,null,18,15,null,2.5000000000000001E-2,0.03]
[null,null,{"$f":"IF(INPUTS!$E$34=B89,1,0)","v":0},null,null,"Secondary HB",{"$f":"IF(C90=0,0,D89*INPUTS!$E$36^E89)","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF(INPUTS!$E$67=B89,D89*(INPUTS!E72)^(E89),0)","v":0}]
[]
[null,"Reversible Heat Pump",{"$f":"IF(INPUTS!$E$31=B93,1,0)","v":0},2173.3000000000002,-0.439,"Primary HB",{"$f":"IF(INPUTS!$E$31=B93,D93*INPUTS!$E$33^E93,0)","v":0},660,null,18,18,null,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,{"$f":"IF(INPUTS!$E$34=B93,1,0)","v":0},null,null,"Secondary HB",{"$f":"IF(INPUTS!$E$34=Eco_base!B93,D93*INPUTS!$E$36^E93,0)","v":0}]
[null,null,{"$f":"IF(INPUTS!$E$40=B93,1,0)","v":0},null,null,"Primary cooling",{"$f":"IF(INPUTS!$E$40=B93,D93*INPUTS!$E$41^E93,0)","v":0}]
[null,null,{"$f":"IF(INPUTS!$E$42=B93,1,0)","v":0},null,null,"Secondary cooling",{"$f":"IF(INPUTS!$E$42=B93,D93*INPUTS!$E$43^E93,0)","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF(INPUTS!$E$67=B93,D93*(INPUTS!$E$68)^(E93),0)","v":0},0.7]
[]
[null,"Absorption Heat Pump (AHP)",{"$f":"IF(AND(INPUTS!$E$31=B99,INPUTS!$E$40=B99),1,IF(OR(INPUTS!$E$31=B99,INPUTS!$E$40=B99),1,0))","v":0},{"$f":"D118","v":3700},{"$f":"E118","v":-0.45},"Primary HB",{"$f":"IF(C99=0,0,D99*INPUTS!$E$33^E99)","v":0},1000,null,18,18,null,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,{"$f":"IF(AND(INPUTS!$E$34=B99,INPUTS!$E$42=B99),1,IF(OR(INPUTS!$E$34=B99,INPUTS!$E$42=B99),1,0))","v":0},null,null,"Secondary HB",{"$f":"IF(C100=0,0,D99*INPUTS!$E$36^E99)","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF(INPUTS!$E$67=B99,D99*(INPUTS!$E$68)^(E99),0)","v":0}]
[]
[null,"Reversible AHP",{"$f":"IF(INPUTS!$E$31=B103,1,0)","v":0},{"$f":"D118","v":3700},{"$f":"E118","v":-0.45},"Primary HB",{"$f":"IF(INPUTS!$E$31=B103,D103*INPUTS!$E$33^E103,0)","v":0},1000,null,18,18,null,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,{"$f":"IF(INPUTS!$E$34=B103,1,0)","v":0},null,null,"Secondary HB",{"$f":"IF(INPUTS!$E$34=Eco_base!B103,D103*INPUTS!$E$36^E103,0)","v":0}]
[null,null,{"$f":"IF(INPUTS!$E$40=B103,1,0)","v":0},null,null,"Primary cooling",{"$f":"IF(INPUTS!$E$40=B103,D103*INPUTS!$E$41^E103,0)","v":0},0.7]
[null,null,{"$f":"IF(INPUTS!$E$42=B103,1,0)","v":0},null,null,"Secondary cooling",{"$f":"IF(INPUTS!$E$42=B103,D103*INPUTS!$E$43^E103,0)","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF(INPUTS!$E$67=B103,D103*(INPUTS!$E$68)^(E103),0)","v":0}]
[]
[6,"CHP",{"$f":"IF(INPUTS!$E$31=B109,1,0)","v":0},{"$f":"15648","v":15648},-0.53610000000000002,"Primary HB",{"$f":"IF(C109=0,0,D109*INPUTS!$E$33^E109)","v":0},1500,null,15,15,null,0.08,0.08]
[null,null,{"$f":"IF(INPUTS!$E$34=B109,1,0)","v":0},null,null,"Secondary HB",{"$f":"IF(C110=0,0,D109*INPUTS!$E$36^E109)","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF(INPUTS!$E$67=B109,D109*(INPUTS!$E$68)^(E109),0)","v":0}]
[]
[null,"District Heating",{"$f":"IF(INPUTS!$E$31=B113,1,0)","v":0},297.79000000000002,-0.161,"Primary HB",{"$f":"IF(C113=0,0,D113*INPUTS!$E$33^E113)","v":0},150,null,30,30,null,0.03,0.03]
[null,null,{"$f":"IF(INPUTS!$E$34=B113,1,0)","v":0},null,null,"Secondary HB",{"$f":"IF(C114=0,0,D113*INPUTS!$E$36^E113)","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF(INPUTS!$E$67=B113,D113*(INPUTS!$E$68)^(E113),0)","v":0}]
[]
[null,"Solar cold production",null,"c (€/kW)","e (-)",null,"CSolC/kW (€/kW)"]
[1,"Absorption chiller SE",{"$f":"IF(INPUTS!$E$40=B118,1,0)","v":0},3700,-0.45,"Primary cooling",{"$f":"IF(C118=0,0,40+D118*(INPUTS!$E$41*C118)^(E118))","v":0},600,null,30,30,null,0.03,0.02]
[null,null,{"$f":"IF(INPUTS!$E$42=B118,1,0)","v":0},null,null,"Secondary cooling",{"$f":"IF(C119=0,0,40+D118*(INPUTS!$E$43*C119)^(E118))","v":0}]
[null,null,null,null,null,"Sum",{"$f":"IF(C118+C119=0,0,40+D118*(INPUTS!$E$41*C118+INPUTS!$E$43*C119)^(E118))","v":0}]
[]
[1,"Absorption chiller DE",{"$f":"IF(INPUTS!$E$40=B122,1,0)","v":0},4300,-0.46,"Primary cooling",{"$f":"IF(C122=0,0,40+D122*(INPUTS!$E$41*C122)^(E122))","v":0},1000,null,18,18,null,0.03,0.03]
[null,null,{"$f":"IF(INPUTS!$E$42=B122,1,0)","v":0},null,null,"Secondary cooling",{"$f":"IF(C123=0,0,40+D122*(INPUTS!$E$43*C123)^(E122))","v":0}]
[null,null,null,null,null,"Sum",{"$f":"IF(C122+C123=0,0,40+D122*(INPUTS!$E$41*C122+INPUTS!$E$43*C123)^(E122))","v":0}]
[]
[1,"Adsorption chiller",{"$f":"IF(INPUTS!$E$40=B126,1,0)","v":0},3700,-0.45,"Primary cooling",{"$f":"IF(C126=0,0,40+D126*(INPUTS!$E$41*C126)^(E126))","v":0},1000,null,18,18,null,0.03,0.03]
[null,null,{"$f":"IF(INPUTS!$E$42=B126,1,0)","v":0},null,null,"Secondary cooling",{"$f":"IF(C127=0,0,40+D126*(INPUTS!$E$43*C127)^(E126))","v":0}]
[null,null,null,null,null,"Sum",{"$f":"IF(C126+C127=0,0,40+D126*(INPUTS!$E$41*C126+INPUTS!$E$43*C127)^(E126))","v":0}]
[]
[null,"District Cooling",{"$f":"IF(INPUTS!$E$40=B130,1,0)","v":0},297.79000000000002,-0.161,"Primary cooling",{"$f":"IF(C130=0,0,D130*(INPUTS!$E$41*C130)^(E130))","v":0},200,null,30,30,null,0.03,0.03]
[null,null,{"$f":"IF(INPUTS!$E$42=B130,1,0)","v":0},null,null,"Secondary cooling",{"$f":"IF(C131=0,0,D130*(INPUTS!$E$43*C131)^(E130))","v":0}]
[null,null,null,null,null,"Sum cooling",{"$f":"IF(C130+C131=0,0,D130*(INPUTS!$E$41*C130+INPUTS!$E$43*C131)^(E130))","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF(INPUTS!$E$71=B130,D130*(INPUTS!$E$72)^(E130),0)","v":0}]
[]
[null,"Heat rejection",null,"c (€)","e (-)",null,"CHR/kW (€)"]
[7,"Cooling tower - wet",{"$f":"IF(INPUTS!$E$47=B136,1,0)","v":0},21.186,1649.4,"Primary CT",{"$f":"IF(C136=1,D136*INPUTS!$E$48+E136,0)","v":0},3000,null,15,15,null,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,{"$f":"IF(INPUTS!$E$50=B136,1,0)","v":0},null,null,"Secondary CT",{"$f":"IF(C137=1,D136*INPUTS!$E$51+E136,0)","v":0}]
[null,null,null,null,null,"Sum CT",{"$f":"SUM(G136:G137)","v":0}]
[]
[7,"Cooling tower - dry",{"$f":"IF(INPUTS!$E$47=B140,1,0)","v":0},46.756,2638.6,"Primary CT",{"$f":"IF(C140=1,D140*INPUTS!$E$48+E140,0)","v":0},4000,null,20,20,null,0.02,0.01]
[null,null,{"$f":"IF(INPUTS!$E$50=B140,1,0)","v":0},null,null,"Secondary CT",{"$f":"IF(C141=1,D140*INPUTS!$E$51+E140,0)","v":0}]
[null,null,null,null,null,"Sum CT",{"$f":"SUM(G140:G141)","v":0}]
[]
[7,"Cooling tower - hybrid",{"$f":"IF(INPUTS!$E$47=B144,1,0)","v":0},105.41,593.53,"Primary CT",{"$f":"IF(C144=1,D144*INPUTS!$E$48+E144,0)","v":0},6000,null,15,20,null,0.02,3.5000000000000003E-2]
[null,null,{"$f":"IF(INPUTS!$E$50=B144,1,0)","v":0},null,null,"Secondary CT",{"$f":"IF(C145=1,D144*INPUTS!$E$51+E144,0)","v":0}]
[null,null,null,null,null,"Sum CT",{"$f":"SUM(G144:G145)","v":0}]
[]
[null,"specific CT",{"$f":"IF(INPUTS!$E$47=B148,1,0)","v":0},null,null,null,null,3500,null,20,20,null,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,{"$f":"IF(INPUTS!$E$50=B148,1,0)","v":0}]
[]
[null,"Storage",null,"c (€/m³) or (€/kWh)","e (-)",null,"Cstore/m³  (€/m³) or Cstore/kWh  (€/kWh)"]
[4,"Hot tank",null,2500,-0.28000000000000003,"Primary HS",{"$f":"IF((INPUTS!$E$55)=0,0,D152*(INPUTS!$E$55)^(E152))","v":3035.4872109876173},2100,null,20,20,null,0.02,0.02]
[null,"secondary hot tank",null,null,null,"Secondary HS",{"$f":"IF((INPUTS!$E$56)=0,0,D152*(INPUTS!$E$56)^(E152))","v":0},{"$f":"H152","v":2100}]
[null,null,null,null,null,"REF",{"$f":"IF(Cost_calc!AA18=0,0,D152*(Cost_calc!AA18)^(E152))","v":4763.6517949081172}]
[]
[4,"Cold tank",null,2135,-0.29899999999999999,"Primary HS",{"$f":"IF((INPUTS!$E$57)=0,0,D156*(INPUTS!$E$57)^(E156))","v":0},null,null,20,20,null,0.02,0.02]
[null,"secondary cold tank",null,null,null,"Secondary HS",{"$f":"IF((INPUTS!$E$58)=0,0,D156*(INPUTS!$E$58)^(E156))","v":0},{"$f":"H156","v":0}]
[]
[8,"Battery",null,393.26,-0.29199999999999998,"Primary BS",{"$f":"IF((INPUTS!$E$59)=0,0,D159*(INPUTS!$E$59)^(E159))","v":0},3000,null,10,10,null,0.02,0.02]
[null,"secondary battery",null,null,null,"Secondary BS",{"$f":"IF((INPUTS!$E$60)=0,0,D159*(INPUTS!$E$60)^(E159))","v":0},{"$f":"H159","v":3000}]
[]
[null,"Back-up cold production",null,"c (€/kW)","e (-)",null,"CVCC/kW (€/kW)"]
[9,"Water Cooled VCC (>20kW)",{"$f":"IF(INPUTS!$E$40=B163,1,0)","v":0},3096,-0.51400000000000001,"prim VCC",{"$f":"IF(C163=0,0,IF((INPUTS!$E$41*C163)<250,D163*(INPUTS!$E$41*C163)^(E163),6543.5*(INPUTS!$E$41*C163)^(-0.534)))","v":0},650,null,15,15,null,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,{"$f":"IF(INPUTS!$E$42=B163,1,0)","v":0},null,null,"sec VCC",{"$f":"IF(C164=0,0,IF((INPUTS!$E$43*C164)<250,D163*(INPUTS!$E$43*C164)^(E163),6543.5*(INPUTS!$E$43*C164)^(-0.534)))","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF(INPUTS!$E$71=B163,IF((INPUTS!$E$72)<250,D163*(INPUTS!$E$72)^(E163),6543.5*(INPUTS!$E$72)^(-0.534)),0)","v":0}]
[]
[9,"Air Cooled VCC (5-600kW)",{"$f":"IF(INPUTS!$E$40=B167,1,0)","v":0},1258.9000000000001,-0.30099999999999999,"prim VCC",{"$f":"IF(C167=0,0,IF((INPUTS!$E$41*C167)<250,D167*(INPUTS!$E$41*C167)^(E167),1530.9*(INPUTS!$E$41*C167)^(-0.258)))","v":0},550,null,15,15,null,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,{"$f":"IF(INPUTS!$E$42=B167,1,0)","v":0},null,null,"sec VCC",{"$f":"IF(C168=0,0,IF((INPUTS!$E$43*C168)<250,D167*(INPUTS!$E$43*C168)^(E167),1530.9*(INPUTS!$E$43*C168)^(-0.258)))","v":0}]
[null,null,null,null,null,"Reference",{"$f":"IF((INPUTS!$E$72)<250,IF((INPUTS!$E$72)=0,0,D167*(INPUTS!$E$72)^(E167)),1530.9*(INPUTS!$E$72)^(-0.258))","v":629.49347608251821}]
[]
[null,"specific chiller",null,null,null,null,null,200,null,15,15,null,3.5000000000000003E-2,3.5000000000000003E-2]
[]
[null,"Auxilliaries heat/cold"]
[null,"heating",null,null,null,null,0.5,0.5,null,20,20,null,1.4999999999999999E-2,0]
[null,"cooling",null,null,null,null,0.5,0.5,null,20,20,null,1.4999999999999999E-2,0]
[]
[null,"Control, electricity and monitoring","% of Material",null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Investment-Design/planning"]
[null,"Design, planning and commissioning","% of total Material",null,null,null,0.1,0.1]
[]
[null,"Other costs over the TOTAL INVESTMENT"]
[null,"General costs associated to works","% of total Material",null,"Construction costs",null,0.15,0.15]
[null,"Indirect costs and industrial benefits","% of total Material",null,"Construction managment",null,0.05,0.05]
[]
[]
[null,"Cost of REFERENCE Plant"]
[null,"Auxilliaries ","% of boiler",null,"heating",null,0.5,0.55000000000000004,null,20,20,null,1.4999999999999999E-2,0.02]
[null,null,"% of chiller",null,"cooling",null,0.5,0.55000000000000004,null,20,20,null,1.4999999999999999E-2,0.02]
[null,"Control, electricity and monitoring","% of Material",null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Investment-Design/planning"]
[null,"Design, planning and commissioning","% of total Material",null,null,null,0.15,0.15]
[]
[null,"Other costs over the TOTAL INVESTMENT"]
[null,"General costs associated to works","% of total Material",null,null,null,0.3,0.3]
[null,"Indirect cost and industrial beneffits","% of total Material",null,null,null,0.05,0.05]
[]
[]
[]
[]
[]
[1,"EvaSolK"]
[2,"ROCOCO"]
[3,"BSW-Solar"]
[4,"Solar cooling Handbook"]
[5,"BMVIT"]
[6,"Asue"]
[7,"T48/A3"]
[8,"Tesla Motors"]
[9,"Cofely Kältetechnik GmbH"]

{"sheet":"Cost_calc","index":12,"n_rows":208,"n_cols":36,"rows_kept":208,"cut":false,"hidden":false,"merged":[[1,1,1,16],[1,20,1,35]]}
[]
[null,"SOLAR HEATING AND COOLING (in €)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REFERENCE SYSTEM (in €)"]
[null,null,null,null,null,null,null,null,null,"T53 Standard",null,null,null,null,null,null,"specific values",null,null,null,null,null,null,null,null,null,null,null,"T53 Standard",null,null,null,null,null,null,"specific values"]
[null,"Investment-material & installation SOLAR Cooling Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment-material & inst. REFERENCE Plant"]
[null,null,"Solar collectors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating system"]
[null,null,null,"Flat plate collectors (FPC)",null,null,null,null,null,{"$f":"IF(INPUTS!E25=D6,Eco_base!G55*INPUTS!E26,0)","v":0},null,null,null,null,null,null,{"$f":"IF(INPUTS!E25=D6,Eco_base!H55*INPUTS!E26,0)","v":0},null,null,null,null,null,{"$f":"Eco_base!B69","v":"Natural Gas"},null,null,null,null,null,{"$f":"Eco_base!$G$71*INPUTS!$E$68","v":3214.7242077157966},null,null,null,null,null,null,{"$f":"IF(INPUTS!$E$67=W6,Eco_base!$H$69*INPUTS!$E$68,0)","v":1060}]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,null,null,null,{"$f":"IF(INPUTS!E25=D7,Eco_base!G56*INPUTS!E26,0)","v":0},null,null,null,null,null,null,{"$f":"IF(INPUTS!E25=D7,Eco_base!H56*INPUTS!E26,0)","v":0},null,null,null,null,null,{"$f":"Eco_base!B73","v":"Condensing Boiler"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INPUTS!$E$67=W7,Eco_base!$H$73*INPUTS!$E$68,0)","v":0}]
[null,null,null,"specific SC",null,null,null,null,null,{"$f":"IF(INPUTS!E25=D8,Eco_base!H57*INPUTS!E26,0)","v":0},null,null,null,null,null,null,{"$f":"IF(INPUTS!E25=D8,Eco_base!H57*INPUTS!E26,0)","v":0},null,null,null,null,null,{"$f":"Eco_base!B77","v":"Oil Boiler"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INPUTS!$E$67=W8,Eco_base!$H$77*INPUTS!$E$68,0)","v":0}]
[null,null,"Solar collectors auxiliaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eco_base!B81","v":"Electric Heater"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INPUTS!$E$67=W9,Eco_base!$H$81*INPUTS!$E$68,0)","v":0}]
[null,null,null,"Flat plate collectors (FPC)",null,null,null,null,null,{"$f":"IF(INPUTS!E25=D10,Eco_base!G60*INPUTS!$E$26,0)","v":0},null,null,null,null,null,null,{"$f":"IF(INPUTS!E25=D10,Eco_base!H60*INPUTS!$E$26,0)","v":0},null,null,null,null,null,{"$f":"Eco_base!B85","v":"Pellets"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INPUTS!$E$67=W10,Eco_base!$H$85*INPUTS!$E$68,0)","v":0}]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,null,null,null,{"$f":"IF(INPUTS!E25=D11,Eco_base!G61*INPUTS!$E$26,0)","v":0},null,null,null,null,null,null,{"$f":"IF(INPUTS!E25=D11,Eco_base!H61*INPUTS!$E$26,0)","v":0},null,null,null,null,null,{"$f":"Eco_base!B89","v":"Heat Pump"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INPUTS!$E$67=W11,Eco_base!$H$89*INPUTS!$E$68,0)","v":0}]
[null,null,null,"specific SC",null,null,null,null,null,{"$f":"IF(INPUTS!E25=D12,Eco_base!H62*INPUTS!$E$26,0)","v":0},null,null,null,null,null,null,{"$f":"IF(INPUTS!E25=D12,Eco_base!H62*INPUTS!$E$26,0)","v":0},null,null,null,null,null,"District Heating",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INPUTS!$E$67=W12,Eco_base!$H$113*INPUTS!$E$68,0)","v":0}]
[null,null,"PV collectors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cold production"]
[null,null,null,"PV",null,null,null,null,null,{"$f":"IF(INPUTS!E27=D14,Eco_base!G65*INPUTS!$E$28,0)","v":17125.807354597655},null,null,null,null,null,null,{"$f":"IF(INPUTS!E27=D14,Eco_base!H65*INPUTS!$E$28,0)","v":18315},null,null,null,null,null,{"$f":"Eco_base!B163","v":"Water Cooled VCC (>20kW)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INPUTS!E71=W14,Eco_base!$H$163*INPUTS!$E$72,0)","v":0}]
[null,null,null,"specific PV",null,null,null,null,null,{"$f":"IF(INPUTS!E27=D15,Eco_base!H66*INPUTS!$E$28,0)","v":0},null,null,null,null,null,null,{"$f":"IF(INPUTS!E27=D15,Eco_base!H66*INPUTS!$E$28,0)","v":0},null,null,null,null,null,{"$f":"Eco_base!B167","v":"Air Cooled VCC (5-600kW)"},null,null,null,null,null,{"$f":"Eco_base!$G$169*INPUTS!$E$72","v":6294.9347608251819},null,null,null,null,null,null,{"$f":"IF(INPUTS!E71=W15,Eco_base!$H$167*INPUTS!$E$72,0)","v":5500}]
[null,null,"Heating system",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District Cooling",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INPUTS!E71=W16,Eco_base!$H$171*INPUTS!$E$72,0)","v":0}]
[null,null,null,{"$f":"Eco_base!B69","v":"Natural Gas"},null,null,null,null,null,{"$f":"Eco_base!$G$69*INPUTS!$E$33+Eco_base!$G$70*INPUTS!$E$36","v":0},null,null,null,null,null,null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$17,INPUTS!$E$34=Cost_calc!$D$17),Eco_base!$H$69*(INPUTS!$E$33+INPUTS!$E$36),IF(INPUTS!$E$31=Cost_calc!$D$17,Eco_base!$H$69*INPUTS!$E$33,IF(INPUTS!$E$34=Cost_calc!$D$17,Eco_base!$H$69*INPUTS!$E$36,0)))","v":0},null,null,null,null,"Storage"]
[null,null,null,{"$f":"Eco_base!B73","v":"Condensing Boiler"},null,null,null,null,null,{"$f":"Eco_base!G73*INPUTS!$E$33+Eco_base!G74*INPUTS!$E$36","v":0},null,null,null,null,null,null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$18,INPUTS!$E$34=Cost_calc!$D$18),Eco_base!$H$73*(INPUTS!$E$33+INPUTS!$E$36),IF(INPUTS!$E$31=Cost_calc!$D$18,Eco_base!$H$73*INPUTS!$E$33,IF(INPUTS!$E$34=Cost_calc!$D$18,Eco_base!H73*INPUTS!$E$36,0)))","v":0},null,null,null,null,null,"Hot tank","only for DHW",null,"V=",{"$f":"IF(INPUTS!E81>0,MAX(INPUTS!E81/10/1000,0.1),0)","v":0.1},"m³",{"$f":"IF(AA18=0,0,Eco_base!G154*AA18)","v":476.36517949081173},null,null,null,null,null,null,{"$f":"IF(INPUTS!$E$75=0,0,Eco_base!H152*INPUTS!$E$75)","v":1050}]
[null,null,null,{"$f":"Eco_base!B77","v":"Oil Boiler"},null,null,null,null,null,{"$f":"Eco_base!G77*INPUTS!$E$33+Eco_base!G78*INPUTS!$E$36","v":0},null,null,null,null,null,null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$19,INPUTS!$E$34=Cost_calc!$D$19),Eco_base!$H$77*(INPUTS!$E$33+INPUTS!$E$36),IF(INPUTS!$E$31=Cost_calc!$D$19,Eco_base!$H$77*INPUTS!$E$33,IF(INPUTS!$E$34=Cost_calc!$D$19,Eco_base!$H$77*INPUTS!$E$36,0)))","v":0},null,null,null,null,null,"Cold tank",null,null,"V=",{"$f":"SUMMARY!D48","v":0.29148572622448676},"m³",{"$f":"Eco_base!$D$156*(AA19)^(1+Eco_base!$E$156)","v":899.69353862736727},null,null,null,null,null,null,{"$f":"IF(INPUTS!$E$76=0,0,Eco_base!H156*INPUTS!$E$76)","v":0}]
[null,null,null,{"$f":"Eco_base!B81","v":"Electric Heater"},null,null,null,null,null,{"$f":"Eco_base!G81*INPUTS!$E$33+Eco_base!G82*INPUTS!$E$36","v":0},null,null,null,null,null,null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$20,INPUTS!$E$34=Cost_calc!$D$20),Eco_base!$H$81*(INPUTS!$E$33+INPUTS!$E$36),IF(INPUTS!$E$31=Cost_calc!$D$20,Eco_base!$H$81*INPUTS!$E$33,IF(INPUTS!$E$34=Cost_calc!$D$20,Eco_base!$H$81*INPUTS!$E$36,0)))","v":0},null,null,null,null,"Reference auxiliaries"]
[null,null,null,{"$f":"Eco_base!B85","v":"Pellets"},null,null,null,null,null,{"$f":"Eco_base!G85*INPUTS!$E$33+Eco_base!G86*INPUTS!$E$36","v":0},null,null,null,null,null,null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$21,INPUTS!$E$34=Cost_calc!$D$21),Eco_base!$H$85*(INPUTS!$E$33+INPUTS!$E$36),IF(INPUTS!$E$31=Cost_calc!$D$21,Eco_base!$H$85*INPUTS!$E$33,IF(INPUTS!$E$34=Cost_calc!$D$21,Eco_base!$H$85*INPUTS!$E$36,0)))","v":0},null,null,null,null,null,"heating",null,null,null,null,null,{"$f":"AC6*Eco_base!G187","v":1607.3621038578983},null,null,null,null,null,null,{"$f":"SUM(AJ6:AJ12)*Eco_base!H187","v":583}]
[null,null,null,{"$f":"Eco_base!B89","v":"Heat Pump"},null,null,null,null,null,{"$f":"Eco_base!G89*INPUTS!$E$33+Eco_base!G90*INPUTS!$E$36","v":2615.6774431551762},null,null,null,null,null,null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$22,INPUTS!$E$34=Cost_calc!$D$22),Eco_base!$H$89*(INPUTS!$E$33+INPUTS!$E$36),IF(INPUTS!$E$31=Cost_calc!$D$22,Eco_base!$H$89*INPUTS!$E$33,IF(INPUTS!$E$34=Cost_calc!$D$22,Eco_base!$H$89*INPUTS!$E$36,0)))","v":4452},null,null,null,null,null,"cooling",null,null,null,null,null,{"$f":"AC15*Eco_base!G188","v":3147.467380412591},null,null,null,null,null,null,{"$f":"SUM(AJ14:AJ16)*Eco_base!H188","v":3025.0000000000005}]
[null,null,null,{"$f":"Eco_base!B93","v":"Reversible Heat Pump"},{"$f":"IF(INPUTS!$E$31=Eco_base!$B$93,Eco_base!$G$93*INPUTS!$E$33,0)","v":0},{"$f":"IF(INPUTS!$E$34=Eco_base!$B$93,Eco_base!$G$93*INPUTS!$E$36,0)","v":0},{"$f":"IF(INPUTS!$E$40=Eco_base!$B$93,Eco_base!$G$93*INPUTS!$E$41,0)","v":0},{"$f":"IF(INPUTS!$E$42=Eco_base!$B$93,Eco_base!$G$93*INPUTS!$E$43,0)","v":0},null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$23,INPUTS!$E$40=Cost_calc!$D$23),MAX(Eco_base!$G$93*INPUTS!$E$33,Eco_base!$G$95*INPUTS!$E$41),IF(AND(INPUTS!$E$34=Cost_calc!$D$23,INPUTS!$E$42=Cost_calc!$D$23),MAX(Eco_base!$G$94*INPUTS!$E$36,Eco_base!$G$96*INPUTS!$E$41),IF(INPUTS!$E$40=Cost_calc!$D$23,Eco_base!$G$95*INPUTS!$E$41,IF(INPUTS!$E$42=Cost_calc!$D$23,Eco_base!$G$96*INPUTS!$E$43,0))))","v":0},null,null,null,null,null,null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$23,INPUTS!$E$40=Cost_calc!$D$23),Eco_base!$H$93*(INPUTS!$E$33+INPUTS!$E$41),IF(AND(INPUTS!$E$34=Cost_calc!$D$23,INPUTS!$E$40=Cost_calc!$D$23),Eco_base!$H$93*(INPUTS!$E$36+INPUTS!$E$41),IF(INPUTS!$E$40=Cost_calc!$D$23,Eco_base!$H$93*INPUTS!$E$41,IF(INPUTS!$E$42=Cost_calc!$D$23,Eco_base!$H$93*INPUTS!$E$43,0))))","v":0}]
[null,null,null,{"$f":"Eco_base!B99","v":"Absorption Heat Pump (AHP)"},null,null,null,null,null,{"$f":"Eco_base!G99*INPUTS!$E$33+Eco_base!G100*INPUTS!$E$36","v":0},null,null,null,null,null,null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$24,INPUTS!$E$34=Cost_calc!$D$24),Eco_base!$H$99*(INPUTS!$E$33+INPUTS!$E$36),IF(INPUTS!$E$31=Cost_calc!$D$24,Eco_base!$H$99*INPUTS!$E$33,IF(INPUTS!$E$34=Cost_calc!$D$24,Eco_base!$H$99*INPUTS!$E$36,0)))","v":0}]
[null,null,null,{"$f":"Eco_base!B103","v":"Reversible AHP"},{"$f":"IF(INPUTS!$E$31=Eco_base!$B$103,Eco_base!$G$103*INPUTS!$E$33,0)","v":0},{"$f":"IF(INPUTS!$E$34=Eco_base!$B$103,Eco_base!$G$103*INPUTS!$E$36,0)","v":0},{"$f":"IF(INPUTS!$E$40=Eco_base!$B$103,Eco_base!$G$103*INPUTS!$E$41,0)","v":0},{"$f":"IF(INPUTS!$E$42=Eco_base!$B$103,Eco_base!$G$103*INPUTS!$E$43,0)","v":0},null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$25,INPUTS!$E$40=Cost_calc!$D$25),MAX(Eco_base!$G$103*INPUTS!$E$33,Eco_base!$G$105*INPUTS!$E$41),IF(AND(INPUTS!$E$34=Cost_calc!$D$25,INPUTS!$E$42=Cost_calc!$D$25),MAX(Eco_base!$G$104*INPUTS!$E$36+Eco_base!$G$106*INPUTS!$E$41),IF(INPUTS!$E$40=Cost_calc!$D$25,Eco_base!$G$105*INPUTS!$E$41,IF(INPUTS!$E$42=Cost_calc!$D$25,Eco_base!$G$106*INPUTS!$E$43,0))))","v":0},null,null,null,null,null,null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$25,INPUTS!$E$40=Cost_calc!$D$25),Eco_base!$H$103*(INPUTS!$E$33+INPUTS!$E$41),IF(AND(INPUTS!$E$34=Cost_calc!$D$25,INPUTS!$E$40=Cost_calc!$D$25),Eco_base!$H$103*(INPUTS!$E$36+INPUTS!$E$41),IF(INPUTS!$E$40=Cost_calc!$D$25,Eco_base!$H$103*INPUTS!$E$41,IF(INPUTS!$E$42=Cost_calc!$D$25,Eco_base!$H$103*INPUTS!$E$43,0))))","v":0}]
[null,null,null,{"$f":"Eco_base!B109","v":"CHP"},null,null,null,null,null,{"$f":"Eco_base!G109*INPUTS!$E$33+Eco_base!G110*INPUTS!$E$36","v":0},null,null,null,null,null,null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$26,INPUTS!$E$34=Cost_calc!$D$26),Eco_base!$H$109*(INPUTS!$E$33+INPUTS!$E$36),IF(INPUTS!$E$31=Cost_calc!$D$26,Eco_base!$H$109*INPUTS!$E$33,IF(INPUTS!$E$34=Cost_calc!$D$26,Eco_base!$H$109*INPUTS!$E$36,0)))","v":0}]
[null,null,null,{"$f":"Eco_base!B113","v":"District Heating"},null,null,null,null,null,{"$f":"Eco_base!G113*INPUTS!$E$33+Eco_base!G114*INPUTS!$E$36","v":0},null,null,null,null,null,null,{"$f":"IF(AND(INPUTS!$E$31=Cost_calc!$D$27,INPUTS!$E$34=Cost_calc!$D$27),Eco_base!$H$113*(INPUTS!$E$33+INPUTS!$E$36),IF(INPUTS!$E$31=Cost_calc!$D$27,Eco_base!$H$113*INPUTS!$E$33,IF(INPUTS!$E$34=Cost_calc!$D$27,Eco_base!$H$113*INPUTS!$E$36,0)))","v":0}]
[null,null,"Cold production"]
[null,null,null,{"$f":"Eco_base!B118","v":"Absorption chiller SE"},null,null,null,null,null,{"$f":"IF(Eco_base!$C118=1,Eco_base!G118*INPUTS!$E$41,0)+IF(Eco_base!$C119=1,Eco_base!G119*INPUTS!$E$43,0)","v":0},null,null,null,null,null,null,{"$f":"IF(Eco_base!$C118=1,Eco_base!H118*INPUTS!$E$41)+IF(Eco_base!$C119=1,Eco_base!H118*INPUTS!$E$43,0)","v":0}]
[null,null,null,{"$f":"Eco_base!B122","v":"Absorption chiller DE"},null,null,null,null,null,{"$f":"IF(Eco_base!$C122=1,Eco_base!G122*INPUTS!$E$41,0)+IF(Eco_base!$C123=1,Eco_base!G123*INPUTS!$E$43,0)","v":0},null,null,null,null,null,null,{"$f":"IF(Eco_base!$C122=1,Eco_base!H122*INPUTS!$E$41)+IF(Eco_base!$C123=1,Eco_base!H122*INPUTS!$E$43,0)","v":0}]
[null,null,null,{"$f":"Eco_base!B126","v":"Adsorption chiller"},null,null,null,null,null,{"$f":"IF(Eco_base!$C126=1,Eco_base!G126*INPUTS!$E$41,0)+IF(Eco_base!$C127=1,Eco_base!G127*INPUTS!$E$43,0)","v":0},null,null,null,null,null,null,{"$f":"IF(Eco_base!$C126=1,Eco_base!H126*INPUTS!$E$41)+IF(Eco_base!$C127=1,Eco_base!H126*INPUTS!$E$43,0)","v":0}]
[null,null,null,{"$f":"Eco_base!B163","v":"Water Cooled VCC (>20kW)"},null,null,null,null,null,{"$f":"Eco_base!G163*INPUTS!$E$41+Eco_base!G164*INPUTS!$E$43","v":0},null,null,null,null,null,null,{"$f":"IF(Eco_base!$C163=1,Eco_base!H163*INPUTS!$E$41)+IF(Eco_base!$C164=1,Eco_base!H163*INPUTS!$E$43,0)","v":0}]
[null,null,null,{"$f":"Eco_base!B167","v":"Air Cooled VCC (5-600kW)"},null,null,null,null,null,{"$f":"Eco_base!G167*INPUTS!$E$41+Eco_base!G168*INPUTS!$E$43","v":0},null,null,null,null,null,null,{"$f":"IF(Eco_base!$C167=1,Eco_base!H167*INPUTS!$E$41)+IF(Eco_base!$C168=1,Eco_base!H167*INPUTS!$E$43,0)","v":0}]
[null,null,null,{"$f":"Eco_base!B130","v":"District Cooling"},null,null,null,null,null,{"$f":"IF(Eco_base!$C130=1,Eco_base!G130*INPUTS!$E$41,0)+IF(Eco_base!$C131=1,Eco_base!G131*INPUTS!$E$43,0)","v":0},null,null,null,null,null,null,{"$f":"IF(Eco_base!$C130=1,Eco_base!H130*INPUTS!$E$41)+IF(Eco_base!$C131=1,Eco_base!H130*INPUTS!$E$43,0)","v":0}]
[null,null,"Heat rejection"]
[null,null,null,{"$f":"Eco_base!B136","v":"Cooling tower - wet"},null,null,null,null,null,{"$f":"Eco_base!G138","v":0},null,null,null,null,null,null,{"$f":"Eco_base!H136*(Eco_base!$C$136+Eco_base!$C$137)","v":0}]
[null,null,null,{"$f":"Eco_base!B140","v":"Cooling tower - dry"},null,null,null,null,null,{"$f":"Eco_base!G142","v":0},null,null,null,null,null,null,{"$f":"Eco_base!H140*(Eco_base!$C$140+Eco_base!$C$141)","v":0}]
[null,null,null,{"$f":"Eco_base!B144","v":"Cooling tower - hybrid"},null,null,null,null,null,{"$f":"Eco_base!G146","v":0},null,null,null,null,null,null,{"$f":"Eco_base!H144*(Eco_base!$C$144+Eco_base!$C$145)","v":0}]
[null,null,null,{"$f":"Eco_base!B148","v":"specific CT"},null,null,null,null,null,{"$f":"Eco_base!H148*(Eco_base!$C$148+Eco_base!$C$149)","v":0},null,null,null,null,null,null,{"$f":"Eco_base!H148*(Eco_base!$C$148+Eco_base!$C$149)","v":0}]
[null,null,"Storage"]
[null,null,null,{"$f":"Eco_base!B152","v":"Hot tank"},null,null,null,null,null,{"$f":"Eco_base!G152*INPUTS!$E$55+Eco_base!G153*INPUTS!$E$56","v":1517.7436054938087},null,null,null,null,null,null,{"$f":"Eco_base!H152*INPUTS!$E$55+Eco_base!H153*INPUTS!$E$56","v":1050}]
[null,null,null,{"$f":"Eco_base!B156","v":"Cold tank"},null,null,null,null,null,{"$f":"Eco_base!G156*INPUTS!$E$57+Eco_base!G157*INPUTS!$E$58","v":0},null,null,null,null,null,null,{"$f":"Eco_base!H156*INPUTS!$E$57+Eco_base!H157*INPUTS!$E$58","v":0}]
[null,null,null,{"$f":"Eco_base!B159","v":"Battery"},null,null,null,null,null,{"$f":"Eco_base!G159*INPUTS!$E$59+Eco_base!G160*INPUTS!$E$60","v":0},null,null,null,null,null,null,{"$f":"Eco_base!H159*INPUTS!$E$59+Eco_base!H160*INPUTS!$E$60","v":0}]
[null,null,"Auxiliaries (not solar)"]
[null,null,null,"heating",null,null,null,null,null,{"$f":"Eco_base!$G$174*SUM(Cost_calc!$J$17:$J$27)","v":1307.8387215775881},null,null,null,null,null,null,{"$f":"Eco_base!$H$174*SUM(Cost_calc!$Q$17:$Q$27)","v":2226}]
[null,null,null,"cooling",null,null,null,null,null,{"$f":"Eco_base!$G$175*SUM(Cost_calc!$J$29:$J$34)","v":0},null,null,null,null,null,null,{"$f":"Eco_base!$H$175*SUM(Cost_calc!$Q$29:$Q$34)","v":0}]
[null,null,"Sum investment material & installation",null,null,null,null,null,null,{"$f":"SUM(J6:P46)","v":22567.067124824225},null,null,null,null,null,null,{"$f":"SUM(Q6:Q46)","v":26043},null,null,null,null,"Sum investment material & installation",null,null,null,null,null,null,{"$f":"SUM(AC6:AI46)","v":15640.547170929645},null,null,null,null,null,null,{"$f":"SUM(AJ6:AJ46)","v":11218}]
[]
[]
[null,null,"INVESTMENT Material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTMENT Material"]
[null,null,"Control, electricity and monitoring",null,null,null,null,null,null,{"$f":"J47*Eco_base!G177","v":1579.6946987376959},null,null,null,null,null,null,{"$f":"Q47*Eco_base!H177","v":1823.0100000000002},null,null,null,null,"Control system and electricity",null,null,null,null,null,null,{"$f":"AC47*Eco_base!G189","v":1094.8383019650753},null,null,null,null,null,null,{"$f":"AJ47*Eco_base!H189","v":785.2600000000001}]
[]
[null,null,"TOTAL INVESTMENT Material",null,null,null,null,null,null,{"$f":"J51+J47","v":24146.761823561923},null,null,null,null,null,null,{"$f":"Q51+Q47","v":27866.010000000002},null,null,null,null,"TOTAL INVESTMENT MATERIAL",null,null,null,null,null,null,{"$f":"AC51+AC47","v":16735.385472894719},null,null,null,null,null,null,{"$f":"AJ51+AJ47","v":12003.26}]
[null,null,"Spec. costs for total system regarding total invesmtent-material",null,null,null,null,null,null,{"$f":"J53/(INPUTS!E33+INPUTS!E36+INPUTS!E41+INPUTS!E43)","v":2277.9963984492383},null,null,null,null,null,null,{"$f":"Q53/(INPUTS!E33+INPUTS!E36+INPUTS!E41+INPUTS!E43)","v":2628.8688679245288},null,null,null,null,"Specific cost for total system regarding total invesmtent-material",null,null,null,null,null,null,{"$f":"AC53/(INPUTS!E37+INPUTS!E44)","v":812.39735305314161},null,null,null,null,null,null,{"$f":"AJ53/(INPUTS!E37+INPUTS!E44)","v":582.68252427184461}]
[]
[]
[null,"Investment-Design/planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment-Design/planning"]
[null,null,"Design, planning and commissioning",null,null,null,null,null,null,{"$f":"J53*Eco_base!G179","v":2414.6761823561924},null,null,null,null,null,null,{"$f":"Q53*Eco_base!H179","v":2786.6010000000006},null,null,null,null,"Design, planning and commissioning",null,null,null,null,null,null,{"$f":"AC53*Eco_base!G191","v":2510.3078209342079},null,null,null,null,null,null,{"$f":"AJ53*Eco_base!H191","v":1800.489}]
[]
[null,"Other costs over the TOTAL INVESTMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other costs over the TOTAL INVESTMENT"]
[null,null,"General costs associated to works",null,null,null,null,null,null,{"$f":"J53*Eco_base!G182","v":3622.0142735342883},null,null,null,null,null,null,{"$f":"Q53*Eco_base!H182","v":4179.9014999999999},null,null,null,null,"General costs associated to works",null,null,null,null,null,null,{"$f":"AC53*Eco_base!G194","v":5020.6156418684159},null,null,null,null,null,null,{"$f":"AJ53*Eco_base!H194","v":3600.9780000000001}]
[null,null,"Indirect costs and industrial benefits",null,null,null,null,null,null,{"$f":"J53*Eco_base!G183","v":1207.3380911780962},null,null,null,null,null,null,{"$f":"Q53*Eco_base!H183","v":1393.3005000000003},null,null,null,null,"Indirect cost and industrial beneffits",null,null,null,null,null,null,{"$f":"AC53*Eco_base!G195","v":836.76927364473602},null,null,null,null,null,null,{"$f":"AJ53*Eco_base!H195","v":600.16300000000001}]
[]
[null,"TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
[null,null,"INVESTMENT Cost",null,null,null,null,null,null,{"$f":"J53+J58+J61+J62","v":31390.790370630501},null,null,null,null,null,null,{"$f":"Q53+Q58+Q61+Q62","v":36225.813000000002},null,null,null,null,"INVESTMENT Cost",null,null,null,null,null,null,{"$f":"AC53+AC58+AC61+AC62","v":25103.078209342078},null,null,null,null,null,null,{"$f":"AJ53+AJ58+AJ61+AJ62","v":18004.89}]
[null,null,"Specific cost for total system",null,null,null,null,null,null,{"$f":"J65/(INPUTS!E33+INPUTS!E36+INPUTS!E41+INPUTS!E43)","v":2961.3953179840096},null,null,null,null,null,null,{"$f":"Q65/(INPUTS!E33+INPUTS!E36+INPUTS!E41+INPUTS!E43)","v":3417.5295283018872},null,null,null,null,"Specific cost for total system",null,null,null,null,null,null,{"$f":"IF(INPUTS!E44=0,0,AC65/(INPUTS!E37+INPUTS!E44))","v":1218.5960295797124},null,null,null,null,null,null,{"$f":"IF(INPUTS!E44=0,0,AJ65/(INPUTS!E37+INPUTS!E44))","v":874.02378640776692}]
[null,null,"INVESTMENT Costs without public funding's",null,null,null,null,null,null,{"$f":"J65*(1-p)","v":31390.790370630501},null,null,null,null,null,null,{"$f":"Q65*(1-p_spec)","v":36225.813000000002}]
[]
[]
[null,"Replacement costs SOLAR Cooling Plant",null,null,null,null,null,"replacement \ncost","residual value","replacement & residual",null,null,null,null,"replacement \ncost","residual value","replacement & residual",null,null,null,"replacement costs REFERENCE SYSTEM",null,null,null,null,null,null,"replacement \ncosts","residual\nvalue",null,null,null,null,null,"replacement \ncosts","residual\nvalue"]
[null,null,"Solar collectors",null,"n","k1","k2","€/a","€/a","€/a",null,"n","k1","k2","€/a","€/a","€/a",null,null,null,null,"Heating system",null,"n","k",null,null,"€/a","€/a",null,"n","k",null,null,"€/a","€/a"]
[null,null,null,"Flat plate collectors",{"$f":"Eco_base!J55","v":20},{"$f":"FLOOR(N/E72,1)","v":1},{"$f":"1-(N/E72-TRUNC(N/E72))","v":0.75},{"$f":"IF(E72>=N,0,IF(i=d,(F72*J6)/(N*(1+i)),J6/N*((((1+i)^E72/(1+d)^E72)^(F72)-1)/(((1+i)^E72/(1+d)^E72)-1))*(1/(1+d))))","v":0},{"$f":"IF(G72=1,0,IF(i=d,(G72*J6)/(N*(1+i)),J6/N*((((1+i)^E72/(1+d)^E72)^(G72)-1)/(((1+i)^E72/(1+d)^E72)-1))*(1/(1+d))))","v":0},{"$f":"H72-I72","v":0},null,{"$f":"Eco_base!K55","v":26},{"$f":"FLOOR(N_spec/L72,1)","v":0},{"$f":"1-(N_spec/L72-TRUNC(N_spec/L72))","v":3.8461538461538436E-2},{"$f":"IF(L72>=N_spec,0,IF(i_spec=d_spec,(M72*Q6)/(N_spec*(1+i_spec)),Q6/N_spec*((((1+i_spec)^L72/(1+d_spec)^L72)^(M72)-1)/(((1+i_spec)^L72/(1+d_spec)^L72)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N72=1,0,IF(i_spec=d_spec,(N72*Q6)/(N_spec*(1+i_spec)),Q6/N_spec*((((1+i_spec)^L72/(1+d_spec)^L72)^(N72)-1)/(((1+i_spec)^L72/(1+d_spec)^L72)-1))*(1/(1+d_spec))))","v":0},{"$f":"O72-P72","v":0},null,null,null,null,null,{"$f":"W6","v":"Natural Gas"},{"$f":"Eco_base!J69","v":15},{"$f":"FLOOR(N/X72,1)","v":1},{"$f":"1-(N/X72-TRUNC(N/X72))","v":0.33333333333333326},{"$f":"IF(X72>=N,0,IF(i=d,(Y72*AC6)/(N*(1+i)),AC6/N*((((1+i)^X72/(1+d)^X72)^(Y72)-1)/(((1+i)^X72/(1+d)^X72)-1))*(1/(1+d))))","v":124.84365855206977},{"$f":"IF(Z72=1,0,IF(i=d,(Z72*AC6)/(N*(1+i)),AC6/N*((((1+i)^X72/(1+d)^X72)^(Z72)-1)/(((1+i)^X72/(1+d)^X72)-1))*(1/(1+d))))","v":41.614552850689911},{"$f":"AA72-AB72","v":83.229105701379865},null,{"$f":"Eco_base!K69","v":15},{"$f":"FLOOR(N_spec/AE72,1)","v":1},{"$f":"1-(N/AE72-TRUNC(N/AE72))","v":0.33333333333333326},{"$f":"IF(AE72>=N_spec,0,IF(i_spec=d_spec,(AF72*AJ6)/(N_spec*(1+i_spec)),AJ6/N_spec*((((1+i_spec)^AE72/(1+d_spec)^AE72)^(AF72)-1)/(((1+i_spec)^AE72/(1+d_spec)^AE72)-1))*(1/(1+d_spec))))","v":40.189573459715639},{"$f":"IF(AG72=1,0,IF(i_spec=d_spec,(AG72*AJ6)/(N_spec*(1+i_spec)),AJ6/N_spec*((((1+i_spec)^AE72/(1+d_spec)^AE72)^(AG72)-1)/(((1+i_spec)^AE72/(1+d_spec)^AE72)-1))*(1/(1+d_spec))))","v":15.572293943916613},{"$f":"AH72-AI72","v":24.617279515799027}]
[null,null,null,"Evacuated tube collectors",{"$f":"Eco_base!J56","v":18},{"$f":"FLOOR(N/E73,1)","v":1},{"$f":"1-(N/E73-TRUNC(N/E73))","v":0.61111111111111116},{"$f":"IF(E73>=N,0,IF(i=d,(F73*J7)/(N*(1+i)),J7/N*((((1+i)^E73/(1+d)^E73)^(F73)-1)/(((1+i)^E73/(1+d)^E73)-1))*(1/(1+d))))","v":0},{"$f":"IF(G73=1,0,IF(i=d,(G73*J7)/(N*(1+i)),J7/N*((((1+i)^E73/(1+d)^E73)^(G73)-1)/(((1+i)^E73/(1+d)^E73)-1))*(1/(1+d))))","v":0},{"$f":"H73-I73","v":0},null,{"$f":"Eco_base!K56","v":18},{"$f":"FLOOR(N_spec/L73,1)","v":1},{"$f":"1-(N_spec/L73-TRUNC(N_spec/L73))","v":0.61111111111111116},{"$f":"IF(L73>=N_spec,0,IF(i_spec=d_spec,(M73*Q7)/(N_spec*(1+i_spec)),Q7/N_spec*((((1+i_spec)^L73/(1+d_spec)^L73)^(M73)-1)/(((1+i_spec)^L73/(1+d_spec)^L73)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N73=1,0,IF(i_spec=d_spec,(N73*Q7)/(N_spec*(1+i_spec)),Q7/N_spec*((((1+i_spec)^L73/(1+d_spec)^L73)^(N73)-1)/(((1+i_spec)^L73/(1+d_spec)^L73)-1))*(1/(1+d_spec))))","v":0},{"$f":"O73-P73","v":0},null,null,null,null,null,"Condensing Boiler",null,null,null,null,null,null,null,{"$f":"Eco_base!K73","v":15},1,0.33333333333333326,0,0,{"$f":"AH73-AI73","v":0}]
[null,null,null,"specific SC",{"$f":"Eco_base!J57","v":18},{"$f":"FLOOR(N/E74,1)","v":1},{"$f":"1-(N/E74-TRUNC(N/E74))","v":0.61111111111111116},{"$f":"IF(E74>=N,0,IF(i=d,(F74*J8)/(N*(1+i)),J8/N*((((1+i)^E74/(1+d)^E74)^(F74)-1)/(((1+i)^E74/(1+d)^E74)-1))*(1/(1+d))))","v":0},{"$f":"IF(G74=1,0,IF(i=d,(G74*J8)/(N*(1+i)),J8/N*((((1+i)^E74/(1+d)^E74)^(G74)-1)/(((1+i)^E74/(1+d)^E74)-1))*(1/(1+d))))","v":0},{"$f":"H74-I74","v":0},null,{"$f":"Eco_base!K57","v":18},{"$f":"FLOOR(N_spec/L74,1)","v":1},{"$f":"1-(N_spec/L74-TRUNC(N_spec/L74))","v":0.61111111111111116},{"$f":"IF(L74>=N_spec,0,IF(i_spec=d_spec,(M74*Q8)/(N_spec*(1+i_spec)),Q8/N_spec*((((1+i_spec)^L74/(1+d_spec)^L74)^(M74)-1)/(((1+i_spec)^L74/(1+d_spec)^L74)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N74=1,0,IF(i_spec=d_spec,(N74*Q8)/(N_spec*(1+i_spec)),Q8/N_spec*((((1+i_spec)^L74/(1+d_spec)^L74)^(N74)-1)/(((1+i_spec)^L74/(1+d_spec)^L74)-1))*(1/(1+d_spec))))","v":0},{"$f":"O74-P74","v":0},null,null,null,null,null,"Oil Boiler",null,null,null,null,null,null,null,{"$f":"Eco_base!K77","v":12},2,0.91666666666666652,0,0,0]
[null,null,"Solar collectors auxiliaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Heater",null,null,null,null,null,null,null,{"$f":"Eco_base!K81","v":15},1,0.33333333333333326,0,0,0]
[null,null,null,"Flat plate collectors",{"$f":"Eco_base!J60","v":20},{"$f":"FLOOR(N/E76,1)","v":1},{"$f":"1-(N/E76-TRUNC(N/E76))","v":0.75},{"$f":"IF(E76>=N,0,IF(i=d,(F76*J10)/(N*(1+i)),J10/N*((((1+i)^E76/(1+d)^E76)^(F76)-1)/(((1+i)^E76/(1+d)^E76)-1))*(1/(1+d))))","v":0},{"$f":"IF(G76=1,0,IF(i=d,(G76*J10)/(N*(1+i)),J10/N*((((1+i)^E76/(1+d)^E76)^(G76)-1)/(((1+i)^E76/(1+d)^E76)-1))*(1/(1+d))))","v":0},{"$f":"H76-I76","v":0},null,{"$f":"Eco_base!K60","v":20},{"$f":"FLOOR(N_spec/L76,1)","v":1},{"$f":"1-(N_spec/L76-TRUNC(N_spec/L76))","v":0.75},{"$f":"IF(L76>=N_spec,0,IF(i_spec=d_spec,(M76*Q10)/(N_spec*(1+i_spec)),Q10/N_spec*((((1+i_spec)^L76/(1+d_spec)^L76)^(M76)-1)/(((1+i_spec)^L76/(1+d_spec)^L76)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N76=1,0,IF(i_spec=d_spec,(N76*Q10)/(N_spec*(1+i_spec)),Q10/N_spec*((((1+i_spec)^L76/(1+d_spec)^L76)^(N76)-1)/(((1+i_spec)^L76/(1+d_spec)^L76)-1))*(1/(1+d_spec))))","v":0},{"$f":"O76-P76","v":0},null,null,null,null,null,"Pellets",null,null,null,null,null,null,null,{"$f":"Eco_base!K85","v":15},1,0.33333333333333326,0,0,0]
[null,null,null,"Evacuated tube collectors",{"$f":"Eco_base!J61","v":20},{"$f":"FLOOR(N/E77,1)","v":1},{"$f":"1-(N/E77-TRUNC(N/E77))","v":0.75},{"$f":"IF(E77>=N,0,IF(i=d,(F77*J11)/(N*(1+i)),J11/N*((((1+i)^E77/(1+d)^E77)^(F77)-1)/(((1+i)^E77/(1+d)^E77)-1))*(1/(1+d))))","v":0},{"$f":"IF(G77=1,0,IF(i=d,(G77*J11)/(N*(1+i)),J11/N*((((1+i)^E77/(1+d)^E77)^(G77)-1)/(((1+i)^E77/(1+d)^E77)-1))*(1/(1+d))))","v":0},{"$f":"H77-I77","v":0},null,{"$f":"Eco_base!K61","v":20},{"$f":"FLOOR(N_spec/L77,1)","v":1},{"$f":"1-(N_spec/L77-TRUNC(N_spec/L77))","v":0.75},{"$f":"IF(L77>=N_spec,0,IF(i_spec=d_spec,(M77*Q11)/(N_spec*(1+i_spec)),Q11/N_spec*((((1+i_spec)^L77/(1+d_spec)^L77)^(M77)-1)/(((1+i_spec)^L77/(1+d_spec)^L77)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N77=1,0,IF(i_spec=d_spec,(N77*Q11)/(N_spec*(1+i_spec)),Q11/N_spec*((((1+i_spec)^L77/(1+d_spec)^L77)^(N77)-1)/(((1+i_spec)^L77/(1+d_spec)^L77)-1))*(1/(1+d_spec))))","v":0},{"$f":"O77-P77","v":0},null,null,null,null,null,"Heat Pump",null,null,null,null,null,null,null,{"$f":"Eco_base!K89","v":15},1,0.33333333333333326,0,0,0]
[null,null,null,"specific SC",{"$f":"Eco_base!J62","v":20},{"$f":"FLOOR(N/E78,1)","v":1},{"$f":"1-(N/E78-TRUNC(N/E78))","v":0.75},{"$f":"IF(E78>=N,0,IF(i=d,(F78*J12)/(N*(1+i)),J12/N*((((1+i)^E78/(1+d)^E78)^(F78)-1)/(((1+i)^E78/(1+d)^E78)-1))*(1/(1+d))))","v":0},{"$f":"IF(G78=1,0,IF(i=d,(G78*J12)/(N*(1+i)),J12/N*((((1+i)^E78/(1+d)^E78)^(G78)-1)/(((1+i)^E78/(1+d)^E78)-1))*(1/(1+d))))","v":0},{"$f":"H78-I78","v":0},null,{"$f":"Eco_base!K62","v":20},{"$f":"FLOOR(N_spec/L78,1)","v":1},{"$f":"1-(N_spec/L78-TRUNC(N_spec/L78))","v":0.75},{"$f":"IF(L78>=N_spec,0,IF(i_spec=d_spec,(M78*Q12)/(N_spec*(1+i_spec)),Q12/N_spec*((((1+i_spec)^L78/(1+d_spec)^L78)^(M78)-1)/(((1+i_spec)^L78/(1+d_spec)^L78)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N78=1,0,IF(i_spec=d_spec,(N78*Q12)/(N_spec*(1+i_spec)),Q12/N_spec*((((1+i_spec)^L78/(1+d_spec)^L78)^(N78)-1)/(((1+i_spec)^L78/(1+d_spec)^L78)-1))*(1/(1+d_spec))))","v":0},{"$f":"O78-P78","v":0},null,null,null,null,null,"District Heating",null,null,null,null,null,null,null,{"$f":"Eco_base!K113","v":30},0,0.16666666666666663,0,0,0]
[null,null,"PV collectors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cold production"]
[null,null,null,"PV",{"$f":"Eco_base!J65","v":20},{"$f":"FLOOR(N/E80,1)","v":1},{"$f":"1-(N/E80-TRUNC(N/E80))","v":0.75},{"$f":"IF(E80>=N,0,IF(i=d,(F80*J14)/(N*(1+i)),J14/N*((((1+i)^E80/(1+d)^E80)^(F80)-1)/(((1+i)^E80/(1+d)^E80)-1))*(1/(1+d))))","v":665.07989726592837},{"$f":"IF(G80=1,0,IF(i=d,(G80*J14)/(N*(1+i)),J14/N*((((1+i)^E80/(1+d)^E80)^(G80)-1)/(((1+i)^E80/(1+d)^E80)-1))*(1/(1+d))))","v":498.80992294944627},{"$f":"H80-I80","v":166.26997431648209},null,{"$f":"Eco_base!K65","v":20},{"$f":"FLOOR(N_spec/L80,1)","v":1},{"$f":"1-(N_spec/L80-TRUNC(N_spec/L80))","v":0.75},{"$f":"IF(L80>=N_spec,0,IF(i_spec=d_spec,(M80*Q14)/(N_spec*(1+i_spec)),Q14/N_spec*((((1+i_spec)^L80/(1+d_spec)^L80)^(M80)-1)/(((1+i_spec)^L80/(1+d_spec)^L80)-1))*(1/(1+d_spec))))","v":694.40758293838871},{"$f":"IF(N80=1,0,IF(i_spec=d_spec,(N80*Q14)/(N_spec*(1+i_spec)),Q14/N_spec*((((1+i_spec)^L80/(1+d_spec)^L80)^(N80)-1)/(((1+i_spec)^L80/(1+d_spec)^L80)-1))*(1/(1+d_spec))))","v":559.75524206859609},{"$f":"O80-P80","v":134.65234086979262},null,null,null,null,null,{"$f":"W14","v":"Water Cooled VCC (>20kW)"},null,null,null,null,null,null,null,{"$f":"Eco_base!K163","v":15},{"$f":"FLOOR(N_spec/AE80,1)","v":1},{"$f":"1-(N/AE80-TRUNC(N/AE80))","v":0.33333333333333326},{"$f":"IF(AE80>=N_spec,0,IF(i_spec=d_spec,(AF80*AJ14)/(N_spec*(1+i_spec)),AJ14/N_spec*((((1+i_spec)^AE80/(1+d_spec)^AE80)^(AF80)-1)/(((1+i_spec)^AE80/(1+d_spec)^AE80)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(AG80=1,0,IF(i_spec=d_spec,(AG80*AJ14)/(N_spec*(1+i_spec)),AJ14/N_spec*((((1+i_spec)^AE80/(1+d_spec)^AE80)^(AG80)-1)/(((1+i_spec)^AE80/(1+d_spec)^AE80)-1))*(1/(1+d_spec))))","v":0},{"$f":"AH80-AI80","v":0}]
[null,null,null,"specific PV",{"$f":"Eco_base!J66","v":20},{"$f":"FLOOR(N/E81,1)","v":1},{"$f":"1-(N/E81-TRUNC(N/E81))","v":0.75},{"$f":"IF(E81>=N,0,IF(i=d,(F81*J15)/(N*(1+i)),J15/N*((((1+i)^E81/(1+d)^E81)^(F81)-1)/(((1+i)^E81/(1+d)^E81)-1))*(1/(1+d))))","v":0},{"$f":"IF(G81=1,0,IF(i=d,(G81*J15)/(N*(1+i)),J15/N*((((1+i)^E81/(1+d)^E81)^(G81)-1)/(((1+i)^E81/(1+d)^E81)-1))*(1/(1+d))))","v":0},{"$f":"H81-I81","v":0},null,{"$f":"Eco_base!K66","v":20},{"$f":"FLOOR(N_spec/L81,1)","v":1},{"$f":"1-(N_spec/L81-TRUNC(N_spec/L81))","v":0.75},{"$f":"IF(L81>=N_spec,0,IF(i_spec=d_spec,(M81*Q15)/(N_spec*(1+i_spec)),Q15/N_spec*((((1+i_spec)^L81/(1+d_spec)^L81)^(M81)-1)/(((1+i_spec)^L81/(1+d_spec)^L81)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N81=1,0,IF(i_spec=d_spec,(N81*Q15)/(N_spec*(1+i_spec)),Q15/N_spec*((((1+i_spec)^L81/(1+d_spec)^L81)^(N81)-1)/(((1+i_spec)^L81/(1+d_spec)^L81)-1))*(1/(1+d_spec))))","v":0},{"$f":"O81-P81","v":0},null,null,null,null,null,{"$f":"W15","v":"Air Cooled VCC (5-600kW)"},{"$f":"Eco_base!J167","v":15},{"$f":"FLOOR(N/X81,1)","v":1},{"$f":"1-(N/X81-TRUNC(N/X81))","v":0.33333333333333326},{"$f":"IF(X81>=N,0,IF(i=d,(Y81*AC15)/(N*(1+i)),AC15/N*((((1+i)^X81/(1+d)^X81)^(Y81)-1)/(((1+i)^X81/(1+d)^X81)-1))*(1/(1+d))))","v":244.46348585728862},{"$f":"IF(Z81=1,0,IF(i=d,(Z81*AC15)/(N*(1+i)),AC15/N*((((1+i)^X81/(1+d)^X81)^(Z81)-1)/(((1+i)^X81/(1+d)^X81)-1))*(1/(1+d))))","v":81.487828619096192},{"$f":"AA81-AB81","v":162.97565723819241},null,{"$f":"Eco_base!K167","v":15},{"$f":"FLOOR(N_spec/AE81,1)","v":1},{"$f":"1-(N/AE81-TRUNC(N/AE81))","v":0.33333333333333326},{"$f":"IF(AE81>=N_spec,0,IF(i_spec=d_spec,(AF81*AJ15)/(N_spec*(1+i_spec)),AJ15/N_spec*((((1+i_spec)^AE81/(1+d_spec)^AE81)^(AF81)-1)/(((1+i_spec)^AE81/(1+d_spec)^AE81)-1))*(1/(1+d_spec))))","v":208.53080568720378},{"$f":"IF(AG81=1,0,IF(i_spec=d_spec,(AG81*AJ15)/(N_spec*(1+i_spec)),AJ15/N_spec*((((1+i_spec)^AE81/(1+d_spec)^AE81)^(AG81)-1)/(((1+i_spec)^AE81/(1+d_spec)^AE81)-1))*(1/(1+d_spec))))","v":80.799638388246592},{"$f":"AH81-AI81","v":127.73116729895719}]
[null,null,"Heating system",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W16","v":"District Cooling"},null,null,null,null,null,null,null,{"$f":"Eco_base!K171","v":15},{"$f":"FLOOR(N_spec/AE82,1)","v":1},{"$f":"1-(N/AE82-TRUNC(N/AE82))","v":0.33333333333333326},{"$f":"IF(AE82>=N_spec,0,IF(i_spec=d_spec,(AF82*AJ16)/(N_spec*(1+i_spec)),AJ16/N_spec*((((1+i_spec)^AE82/(1+d_spec)^AE82)^(AF82)-1)/(((1+i_spec)^AE82/(1+d_spec)^AE82)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(AG82=1,0,IF(i_spec=d_spec,(AG82*AJ16)/(N_spec*(1+i_spec)),AJ16/N_spec*((((1+i_spec)^AE82/(1+d_spec)^AE82)^(AG82)-1)/(((1+i_spec)^AE82/(1+d_spec)^AE82)-1))*(1/(1+d_spec))))","v":0},{"$f":"AH82-AI82","v":0}]
[null,null,null,"Natural Gas",{"$f":"Eco_base!J69","v":15},{"$f":"FLOOR(N/E83,1)","v":1},{"$f":"1-(N/E83-TRUNC(N/E83))","v":0.33333333333333326},{"$f":"IF(E83>=N,0,IF(i=d,(F83*J17)/(N*(1+i)),J17/N*((((1+i)^E83/(1+d)^E83)^(F83)-1)/(((1+i)^E83/(1+d)^E83)-1))*(1/(1+d))))","v":0},{"$f":"IF(G83=1,0,IF(i=d,(G83*J17)/(N*(1+i)),J17/N*((((1+i)^E83/(1+d)^E83)^(G83)-1)/(((1+i)^E83/(1+d)^E83)-1))*(1/(1+d))))","v":0},{"$f":"H83-I83","v":0},null,{"$f":"Eco_base!K69","v":15},{"$f":"FLOOR(N_spec/L83,1)","v":1},{"$f":"1-(N_spec/L83-TRUNC(N_spec/L83))","v":0.33333333333333326},{"$f":"IF(L83>=N_spec,0,IF(i_spec=d_spec,(M83*Q17)/(N_spec*(1+i_spec)),Q17/N_spec*((((1+i_spec)^L83/(1+d_spec)^L83)^(M83)-1)/(((1+i_spec)^L83/(1+d_spec)^L83)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N83=1,0,IF(i_spec=d_spec,(N83*Q17)/(N_spec*(1+i_spec)),Q17/N_spec*((((1+i_spec)^L83/(1+d_spec)^L83)^(N83)-1)/(((1+i_spec)^L83/(1+d_spec)^L83)-1))*(1/(1+d_spec))))","v":0},{"$f":"O83-P83","v":0},null,null,null,null,"Storage"]
[null,null,null,"Condensing Boiler",{"$f":"Eco_base!J73","v":15},{"$f":"FLOOR(N/E84,1)","v":1},{"$f":"1-(N/E84-TRUNC(N/E84))","v":0.33333333333333326},0,0,{"$f":"H84-I84","v":0},null,{"$f":"Eco_base!K73","v":15},{"$f":"FLOOR(N_spec/L84,1)","v":1},{"$f":"1-(N_spec/L84-TRUNC(N_spec/L84))","v":0.33333333333333326},0,0,{"$f":"O84-P84","v":0},null,null,null,null,null,"Hot tank",{"$f":"Eco_base!J152","v":20},{"$f":"FLOOR(N_spec/X84,1)","v":1},{"$f":"1-(N/X84-TRUNC(N/X84))","v":0.75},{"$f":"IF(X84>=N,0,IF(i=d,(Y84*AC18)/(N*(1+i)),AC18/N*((((1+i)^X84/(1+d)^X84)^(Y84)-1)/(((1+i)^X84/(1+d)^X84)-1))*(1/(1+d))))","v":18.499618621002398},{"$f":"IF(Z84=1,0,IF(i=d,(Z84*AC18)/(N*(1+i)),AC18/N*((((1+i)^X84/(1+d)^X84)^(Z84)-1)/(((1+i)^X84/(1+d)^X84)-1))*(1/(1+d))))","v":13.874713965751798},{"$f":"AA84-AB84","v":4.6249046552505995},null,{"$f":"Eco_base!K152","v":20},{"$f":"FLOOR(N_spec/AE84,1)","v":1},{"$f":"1-(N/AE84-TRUNC(N/AE84))","v":0.75},{"$f":"IF(AE84>=N_spec,0,IF(i_spec=d_spec,(AF84*AJ18)/(N_spec*(1+i_spec)),AJ18/N_spec*((((1+i_spec)^AE84/(1+d_spec)^AE84)^(AF84)-1)/(((1+i_spec)^AE84/(1+d_spec)^AE84)-1))*(1/(1+d_spec))))","v":39.810426540284361},{"$f":"IF(AG84=1,0,IF(i_spec=d_spec,(AG84*AJ18)/(N_spec*(1+i_spec)),AJ18/N_spec*((((1+i_spec)^AE84/(1+d_spec)^AE84)^(AG84)-1)/(((1+i_spec)^AE84/(1+d_spec)^AE84)-1))*(1/(1+d_spec))))","v":32.090800118592732},{"$f":"AH84-AI84","v":7.719626421691629}]
[null,null,null,"Oil Boiler",{"$f":"Eco_base!J77","v":12},{"$f":"FLOOR(N/E85,1)","v":2},{"$f":"1-(N/E85-TRUNC(N/E85))","v":0.91666666666666652},0,0,{"$f":"H85-I85","v":0},null,{"$f":"Eco_base!K77","v":12},{"$f":"FLOOR(N_spec/L85,1)","v":2},{"$f":"1-(N_spec/L85-TRUNC(N_spec/L85))","v":0.91666666666666652},0,0,{"$f":"O85-P85","v":0},null,null,null,null,null,"Cold tank",{"$f":"Eco_base!J156","v":20},{"$f":"FLOOR(N_spec/X85,1)","v":1},{"$f":"1-(N/X85-TRUNC(N/X85))","v":0.75},{"$f":"IF(X85>=N,0,IF(i=d,(Y85*AC19)/(N*(1+i)),AC19/N*((((1+i)^X85/(1+d)^X85)^(Y85)-1)/(((1+i)^X85/(1+d)^X85)-1))*(1/(1+d))))","v":34.939554898150185},{"$f":"IF(Z85=1,0,IF(i=d,(Z85*AC19)/(N*(1+i)),AC19/N*((((1+i)^X85/(1+d)^X85)^(Z85)-1)/(((1+i)^X85/(1+d)^X85)-1))*(1/(1+d))))","v":26.20466617361264},{"$f":"AA85-AB85","v":8.7348887245375444},null,{"$f":"Eco_base!K156","v":20},{"$f":"FLOOR(N_spec/AE85,1)","v":1},{"$f":"1-(N/AE85-TRUNC(N/AE85))","v":0.75},{"$f":"IF(AE85>=N_spec,0,IF(i_spec=d_spec,(AF85*AJ19)/(N_spec*(1+i_spec)),AJ19/N_spec*((((1+i_spec)^AE85/(1+d_spec)^AE85)^(AF85)-1)/(((1+i_spec)^AE85/(1+d_spec)^AE85)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(AG85=1,0,IF(i_spec=d_spec,(AG85*AJ19)/(N_spec*(1+i_spec)),AJ19/N_spec*((((1+i_spec)^AE85/(1+d_spec)^AE85)^(AG85)-1)/(((1+i_spec)^AE85/(1+d_spec)^AE85)-1))*(1/(1+d_spec))))","v":0},{"$f":"AH85-AI85","v":0}]
[null,null,null,"Electric Heater",{"$f":"Eco_base!J81","v":15},{"$f":"FLOOR(N/E86,1)","v":1},{"$f":"1-(N/E86-TRUNC(N/E86))","v":0.33333333333333326},0,0,{"$f":"H86-I86","v":0},null,{"$f":"Eco_base!K81","v":15},{"$f":"FLOOR(N_spec/L86,1)","v":1},{"$f":"1-(N_spec/L86-TRUNC(N_spec/L86))","v":0.33333333333333326},0,0,{"$f":"O86-P86","v":0},null,null,null,null,"Reference auxiliaries"]
[null,null,null,"Pellets",{"$f":"Eco_base!J85","v":15},{"$f":"FLOOR(N/E87,1)","v":1},{"$f":"1-(N/E87-TRUNC(N/E87))","v":0.33333333333333326},0,0,{"$f":"H87-I87","v":0},null,{"$f":"Eco_base!K85","v":15},{"$f":"FLOOR(N_spec/L87,1)","v":1},{"$f":"1-(N_spec/L87-TRUNC(N_spec/L87))","v":0.33333333333333326},0,0,{"$f":"O87-P87","v":0},null,null,null,null,null,"heating",{"$f":"Eco_base!J187","v":20},{"$f":"FLOOR(N/X87,1)","v":1},{"$f":"1-(N/X87-TRUNC(N/X87))","v":0.75},{"$f":"IF(X87>=N,0,IF(i=d,(Y87*AC21)/(N*(1+i)),AC21/N*((((1+i)^X87/(1+d)^X87)^(Y87)-1)/(((1+i)^X87/(1+d)^X87)-1))*(1/(1+d))))","v":62.421829276034885},{"$f":"IF(Z87=1,0,IF(i=d,(Z87*AC21)/(N*(1+i)),AC21/N*((((1+i)^X87/(1+d)^X87)^(Z87)-1)/(((1+i)^X87/(1+d)^X87)-1))*(1/(1+d))))","v":46.816371957026163},{"$f":"AA87-AB87","v":15.605457319008721},null,{"$f":"Eco_base!K187","v":20},{"$f":"FLOOR(N_spec/AE87,1)","v":1},{"$f":"1-(N/AE87-TRUNC(N/AE87))","v":0.75},{"$f":"IF(AE87>=N_spec,0,IF(i_spec=d_spec,(AF87*AJ21)/(N_spec*(1+i_spec)),AJ21/N_spec*((((1+i_spec)^AE87/(1+d_spec)^AE87)^(AF87)-1)/(((1+i_spec)^AE87/(1+d_spec)^AE87)-1))*(1/(1+d_spec))))","v":22.104265402843602},{"$f":"IF(AG87=1,0,IF(i_spec=d_spec,(AG87*AJ21)/(N_spec*(1+i_spec)),AJ21/N_spec*((((1+i_spec)^AE87/(1+d_spec)^AE87)^(AG87)-1)/(((1+i_spec)^AE87/(1+d_spec)^AE87)-1))*(1/(1+d_spec))))","v":17.818034732513869},{"$f":"AH87-AI87","v":4.2862306703297328}]
[null,null,null,"Heat Pump",{"$f":"Eco_base!J89","v":18},1,0.61111111111111116,101.57970653029811,62.076487324071067,39.503219206227044,null,{"$f":"Eco_base!K89","v":15},1,0.33333333333333326,168.7962085308057,65.403634564449789,103.39257396635591,null,null,null,null,null,"cooling",{"$f":"Eco_base!J188","v":20},{"$f":"FLOOR(N/X88,1)","v":1},{"$f":"1-(N/X88-TRUNC(N/X88))","v":0.75},{"$f":"IF(X88>=N,0,IF(i=d,(Y88*AC22)/(N*(1+i)),AC22/N*((((1+i)^X88/(1+d)^X88)^(Y88)-1)/(((1+i)^X88/(1+d)^X88)-1))*(1/(1+d))))","v":122.23174292864431},{"$f":"IF(Z88=1,0,IF(i=d,(Z88*AC22)/(N*(1+i)),AC22/N*((((1+i)^X88/(1+d)^X88)^(Z88)-1)/(((1+i)^X88/(1+d)^X88)-1))*(1/(1+d))))","v":91.673807196483239},{"$f":"AA88-AB88","v":30.55793573216107},null,{"$f":"Eco_base!K188","v":20},{"$f":"FLOOR(N_spec/AE88,1)","v":1},{"$f":"1-(N/AE88-TRUNC(N/AE88))","v":0.75},{"$f":"IF(AE88>=N_spec,0,IF(i_spec=d_spec,(AF88*AJ22)/(N_spec*(1+i_spec)),AJ22/N_spec*((((1+i_spec)^AE88/(1+d_spec)^AE88)^(AF88)-1)/(((1+i_spec)^AE88/(1+d_spec)^AE88)-1))*(1/(1+d_spec))))","v":114.69194312796211},{"$f":"IF(AG88=1,0,IF(i_spec=d_spec,(AG88*AJ22)/(N_spec*(1+i_spec)),AJ22/N_spec*((((1+i_spec)^AE88/(1+d_spec)^AE88)^(AG88)-1)/(((1+i_spec)^AE88/(1+d_spec)^AE88)-1))*(1/(1+d_spec))))","v":92.452067008326694},{"$f":"AH88-AI88","v":22.239876119635412}]
[null,null,null,"Reversible Heat Pump",{"$f":"Eco_base!J93","v":18},1,0.61111111111111116,0,0,0,null,{"$f":"Eco_base!K93","v":18},1,0.61111111111111116,0,0,0]
[null,null,null,"Absorption Heat Pump",{"$f":"Eco_base!J99","v":18},1,0.61111111111111116,0,0,0,null,{"$f":"Eco_base!K99","v":18},1,0.61111111111111116,0,0,0]
[null,null,null,"Reversible AHP",{"$f":"Eco_base!J103","v":18},1,0.61111111111111116,0,0,0,null,{"$f":"Eco_base!K103","v":18},1,0.61111111111111116,0,0,0]
[null,null,null,"CHP",{"$f":"Eco_base!J109","v":15},1,0.33333333333333326,0,0,0,null,{"$f":"Eco_base!K109","v":15},1,0.33333333333333326,0,0,0]
[null,null,null,"District Heating",{"$f":"Eco_base!J113","v":30},0,0.16666666666666663,0,0,0,null,{"$f":"Eco_base!K113","v":30},0,0.16666666666666663,0,0,0]
[null,null,"Cold production"]
[null,null,null,{"$f":"D29","v":"Absorption chiller SE"},{"$f":"Eco_base!J118","v":30},{"$f":"FLOOR(N/E95,1)","v":0},{"$f":"1-(N/E95-TRUNC(N/E95))","v":0.16666666666666663},{"$f":"IF(E95>=N,0,IF(i=d,(F95*J29)/(N*(1+i)),J29/N*((((1+i)^E95/(1+d)^E95)^(F95)-1)/(((1+i)^E95/(1+d)^E95)-1))*(1/(1+d))))","v":0},{"$f":"IF(G95=1,0,IF(i=d,(G95*J29)/(N*(1+i)),J29/N*((((1+i)^E95/(1+d)^E95)^(G95)-1)/(((1+i)^E95/(1+d)^E95)-1))*(1/(1+d))))","v":0},{"$f":"H95-I95","v":0},null,{"$f":"Eco_base!K118","v":30},{"$f":"FLOOR(N_spec/L95,1)","v":0},{"$f":"1-(N_spec/L95-TRUNC(N_spec/L95))","v":0.16666666666666663},{"$f":"IF(L95>=N_spec,0,IF(i_spec=d_spec,(M95*Q29)/(N_spec*(1+i_spec)),Q29/N_spec*((((1+i_spec)^L95/(1+d_spec)^L95)^(M95)-1)/(((1+i_spec)^L95/(1+d_spec)^L95)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N95=1,0,IF(i_spec=d_spec,(N95*Q29)/(N_spec*(1+i_spec)),Q29/N_spec*((((1+i_spec)^L95/(1+d_spec)^L95)^(N95)-1)/(((1+i_spec)^L95/(1+d_spec)^L95)-1))*(1/(1+d_spec))))","v":0},{"$f":"O95-P95","v":0}]
[null,null,null,"Absorption chiller DE",{"$f":"Eco_base!J122","v":18},1,0.61111111111111116,0,0,0,null,{"$f":"Eco_base!K122","v":18},1,0.61111111111111116,0,0,0]
[null,null,null,"Adsorption chiller",{"$f":"Eco_base!J126","v":18},1,0.61111111111111116,0,0,0,null,{"$f":"Eco_base!K126","v":18},1,0.61111111111111116,0,0,0]
[null,null,null,"Water Cooled VCC (>20kW)",{"$f":"Eco_base!J163","v":15},1,0.33333333333333326,0,0,0,null,{"$f":"Eco_base!K163","v":15},1,0.33333333333333326,0,0,0]
[null,null,null,"Air Cooled VCC (5-600kW)",{"$f":"Eco_base!J167","v":15},1,0.33333333333333326,0,0,0,null,{"$f":"Eco_base!K167","v":15},1,0.33333333333333326,0,0,0]
[null,null,null,"District Cooling",{"$f":"Eco_base!J130","v":30},0,0.16666666666666663,0,0,0,null,{"$f":"Eco_base!K130","v":30},0,0.16666666666666663,0,0,0]
[null,null,"Heat rejection"]
[null,null,null,"Cooling tower - wet",{"$f":"Eco_base!J136","v":15},{"$f":"FLOOR(N/E102,1)","v":1},{"$f":"1-(N/E102-TRUNC(N/E102))","v":0.33333333333333326},{"$f":"IF(E102>=N,0,IF(i=d,(F102*J36)/(N*(1+i)),J36/N*((((1+i)^E102/(1+d)^E102)^(F102)-1)/(((1+i)^E102/(1+d)^E102)-1))*(1/(1+d))))","v":0},{"$f":"IF(G102=1,0,IF(i=d,(G102*J36)/(N*(1+i)),J36/N*((((1+i)^E102/(1+d)^E102)^(G102)-1)/(((1+i)^E102/(1+d)^E102)-1))*(1/(1+d))))","v":0},{"$f":"H102-I102","v":0},null,{"$f":"Eco_base!K136","v":15},{"$f":"FLOOR(N_spec/L102,1)","v":1},{"$f":"1-(N_spec/L102-TRUNC(N_spec/L102))","v":0.33333333333333326},{"$f":"IF(L102>=N_spec,0,IF(i_spec=d_spec,(M102*Q36)/(N_spec*(1+i_spec)),Q36/N_spec*((((1+i_spec)^L102/(1+d_spec)^L102)^(M102)-1)/(((1+i_spec)^L102/(1+d_spec)^L102)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N102=1,0,IF(i_spec=d_spec,(N102*Q36)/(N_spec*(1+i_spec)),Q36/N_spec*((((1+i_spec)^L102/(1+d_spec)^L102)^(N102)-1)/(((1+i_spec)^L102/(1+d_spec)^L102)-1))*(1/(1+d_spec))))","v":0},{"$f":"O102-P102","v":0}]
[null,null,null,"Cooling tower - dry",{"$f":"Eco_base!J140","v":20},{"$f":"FLOOR(N/E103,1)","v":1},{"$f":"1-(N/E103-TRUNC(N/E103))","v":0.75},{"$f":"IF(E103>=N,0,IF(i=d,(F103*J37)/(N*(1+i)),J37/N*((((1+i)^E103/(1+d)^E103)^(F103)-1)/(((1+i)^E103/(1+d)^E103)-1))*(1/(1+d))))","v":0},{"$f":"IF(G103=1,0,IF(i=d,(G103*J37)/(N*(1+i)),J37/N*((((1+i)^E103/(1+d)^E103)^(G103)-1)/(((1+i)^E103/(1+d)^E103)-1))*(1/(1+d))))","v":0},{"$f":"H103-I103","v":0},null,{"$f":"Eco_base!K140","v":20},{"$f":"FLOOR(N_spec/L103,1)","v":1},{"$f":"1-(N_spec/L103-TRUNC(N_spec/L103))","v":0.75},{"$f":"IF(L103>=N_spec,0,IF(i_spec=d_spec,(M103*Q37)/(N_spec*(1+i_spec)),Q37/N_spec*((((1+i_spec)^L103/(1+d_spec)^L103)^(M103)-1)/(((1+i_spec)^L103/(1+d_spec)^L103)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N103=1,0,IF(i_spec=d_spec,(N103*Q37)/(N_spec*(1+i_spec)),Q37/N_spec*((((1+i_spec)^L103/(1+d_spec)^L103)^(N103)-1)/(((1+i_spec)^L103/(1+d_spec)^L103)-1))*(1/(1+d_spec))))","v":0},{"$f":"O103-P103","v":0}]
[null,null,null,"Cooling tower - hybrid",{"$f":"Eco_base!J144","v":15},{"$f":"FLOOR(N/E104,1)","v":1},{"$f":"1-(N/E104-TRUNC(N/E104))","v":0.33333333333333326},{"$f":"IF(E104>=N,0,IF(i=d,(F104*J38)/(N*(1+i)),J38/N*((((1+i)^E104/(1+d)^E104)^(F104)-1)/(((1+i)^E104/(1+d)^E104)-1))*(1/(1+d))))","v":0},{"$f":"IF(G104=1,0,IF(i=d,(G104*J38)/(N*(1+i)),J38/N*((((1+i)^E104/(1+d)^E104)^(G104)-1)/(((1+i)^E104/(1+d)^E104)-1))*(1/(1+d))))","v":0},{"$f":"H104-I104","v":0},null,{"$f":"Eco_base!K144","v":20},{"$f":"FLOOR(N_spec/L104,1)","v":1},{"$f":"1-(N_spec/L104-TRUNC(N_spec/L104))","v":0.75},{"$f":"IF(L104>=N_spec,0,IF(i_spec=d_spec,(M104*Q38)/(N_spec*(1+i_spec)),Q38/N_spec*((((1+i_spec)^L104/(1+d_spec)^L104)^(M104)-1)/(((1+i_spec)^L104/(1+d_spec)^L104)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N104=1,0,IF(i_spec=d_spec,(N104*Q38)/(N_spec*(1+i_spec)),Q38/N_spec*((((1+i_spec)^L104/(1+d_spec)^L104)^(N104)-1)/(((1+i_spec)^L104/(1+d_spec)^L104)-1))*(1/(1+d_spec))))","v":0},{"$f":"O104-P104","v":0}]
[null,null,null,"specific CT",{"$f":"Eco_base!J148","v":20},{"$f":"FLOOR(N/E105,1)","v":1},{"$f":"1-(N/E105-TRUNC(N/E105))","v":0.75},{"$f":"IF(E105>=N,0,IF(i=d,(F105*J39)/(N*(1+i)),J39/N*((((1+i)^E105/(1+d)^E105)^(F105)-1)/(((1+i)^E105/(1+d)^E105)-1))*(1/(1+d))))","v":0},{"$f":"IF(G105=1,0,IF(i=d,(G105*J39)/(N*(1+i)),J39/N*((((1+i)^E105/(1+d)^E105)^(G105)-1)/(((1+i)^E105/(1+d)^E105)-1))*(1/(1+d))))","v":0},{"$f":"H105-I105","v":0},null,{"$f":"Eco_base!K148","v":20},{"$f":"FLOOR(N_spec/L105,1)","v":1},{"$f":"1-(N_spec/L105-TRUNC(N_spec/L105))","v":0.75},{"$f":"IF(L105>=N_spec,0,IF(i_spec=d_spec,(M105*Q39)/(N_spec*(1+i_spec)),Q39/N_spec*((((1+i_spec)^L105/(1+d_spec)^L105)^(M105)-1)/(((1+i_spec)^L105/(1+d_spec)^L105)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N105=1,0,IF(i_spec=d_spec,(N105*Q39)/(N_spec*(1+i_spec)),Q39/N_spec*((((1+i_spec)^L105/(1+d_spec)^L105)^(N105)-1)/(((1+i_spec)^L105/(1+d_spec)^L105)-1))*(1/(1+d_spec))))","v":0},{"$f":"O105-P105","v":0}]
[null,null,"Storage"]
[null,null,null,"Hot tank",{"$f":"Eco_base!J152","v":20},{"$f":"FLOOR(N/E107,1)","v":1},{"$f":"1-(N/E107-TRUNC(N/E107))","v":0.75},{"$f":"IF(E107>=N,0,IF(i=d,(F107*J41)/(N*(1+i)),J41/N*((((1+i)^E107/(1+d)^E107)^(F107)-1)/(((1+i)^E107/(1+d)^E107)-1))*(1/(1+d))))","v":58.94149924247801},{"$f":"IF(G107=1,0,IF(i=d,(G107*J41)/(N*(1+i)),J41/N*((((1+i)^E107/(1+d)^E107)^(G107)-1)/(((1+i)^E107/(1+d)^E107)-1))*(1/(1+d))))","v":44.206124431858505},{"$f":"H107-I107","v":14.735374810619504},null,{"$f":"Eco_base!K152","v":20},{"$f":"FLOOR(N_spec/L107,1)","v":1},{"$f":"1-(N_spec/L107-TRUNC(N_spec/L107))","v":0.75},{"$f":"IF(L107>=N_spec,0,IF(i_spec=d_spec,(M107*Q41)/(N_spec*(1+i_spec)),Q41/N_spec*((((1+i_spec)^L107/(1+d_spec)^L107)^(M107)-1)/(((1+i_spec)^L107/(1+d_spec)^L107)-1))*(1/(1+d_spec))))","v":39.810426540284361},{"$f":"IF(N107=1,0,IF(i_spec=d_spec,(N107*Q41)/(N_spec*(1+i_spec)),Q41/N_spec*((((1+i_spec)^L107/(1+d_spec)^L107)^(N107)-1)/(((1+i_spec)^L107/(1+d_spec)^L107)-1))*(1/(1+d_spec))))","v":32.090800118592732},{"$f":"O107-P107","v":7.719626421691629}]
[null,null,null,"Cold tank",{"$f":"Eco_base!J156","v":20},{"$f":"FLOOR(N/E108,1)","v":1},{"$f":"1-(N/E108-TRUNC(N/E108))","v":0.75},{"$f":"IF(E108>=N,0,IF(i=d,(F108*J42)/(N*(1+i)),J42/N*((((1+i)^E108/(1+d)^E108)^(F108)-1)/(((1+i)^E108/(1+d)^E108)-1))*(1/(1+d))))","v":0},{"$f":"IF(G108=1,0,IF(i=d,(G108*J42)/(N*(1+i)),J42/N*((((1+i)^E108/(1+d)^E108)^(G108)-1)/(((1+i)^E108/(1+d)^E108)-1))*(1/(1+d))))","v":0},{"$f":"H108-I108","v":0},null,{"$f":"Eco_base!K156","v":20},{"$f":"FLOOR(N_spec/L108,1)","v":1},{"$f":"1-(N_spec/L108-TRUNC(N_spec/L108))","v":0.75},{"$f":"IF(L108>=N_spec,0,IF(i_spec=d_spec,(M108*Q42)/(N_spec*(1+i_spec)),Q42/N_spec*((((1+i_spec)^L108/(1+d_spec)^L108)^(M108)-1)/(((1+i_spec)^L108/(1+d_spec)^L108)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N108=1,0,IF(i_spec=d_spec,(N108*Q42)/(N_spec*(1+i_spec)),Q42/N_spec*((((1+i_spec)^L108/(1+d_spec)^L108)^(N108)-1)/(((1+i_spec)^L108/(1+d_spec)^L108)-1))*(1/(1+d_spec))))","v":0},{"$f":"O108-P108","v":0}]
[null,null,null,"Battery",{"$f":"Eco_base!J159","v":10},{"$f":"FLOOR(N/E109,1)","v":2},{"$f":"1-(N/E109-TRUNC(N/E109))","v":0.5},{"$f":"IF(E109>=N,0,IF(i=d,(F109*J43)/(N*(1+i)),J43/N*((((1+i)^E109/(1+d)^E109)^(F109)-1)/(((1+i)^E109/(1+d)^E109)-1))*(1/(1+d))))","v":0},{"$f":"IF(G109=1,0,IF(i=d,(G109*J43)/(N*(1+i)),J43/N*((((1+i)^E109/(1+d)^E109)^(G109)-1)/(((1+i)^E109/(1+d)^E109)-1))*(1/(1+d))))","v":0},{"$f":"H109-I109","v":0},null,{"$f":"Eco_base!K159","v":10},{"$f":"FLOOR(N_spec/L109,1)","v":2},{"$f":"1-(N_spec/L109-TRUNC(N_spec/L109))","v":0.5},{"$f":"IF(L109>=N_spec,0,IF(i_spec=d_spec,(M109*Q43)/(N_spec*(1+i_spec)),Q43/N_spec*((((1+i_spec)^L109/(1+d_spec)^L109)^(M109)-1)/(((1+i_spec)^L109/(1+d_spec)^L109)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N109=1,0,IF(i_spec=d_spec,(N109*Q43)/(N_spec*(1+i_spec)),Q43/N_spec*((((1+i_spec)^L109/(1+d_spec)^L109)^(N109)-1)/(((1+i_spec)^L109/(1+d_spec)^L109)-1))*(1/(1+d_spec))))","v":0},{"$f":"O109-P109","v":0}]
[null,null,"Auxiliaries (not solar)"]
[null,null,null,"heating",{"$f":"Eco_base!J174","v":20},{"$f":"FLOOR(N/E111,1)","v":1},{"$f":"1-(N/E111-TRUNC(N/E111))","v":0.75},{"$f":"IF(E111>=N,0,IF(i=d,(F111*J45)/(N*(1+i)),J45/N*((((1+i)^E111/(1+d)^E111)^(F111)-1)/(((1+i)^E111/(1+d)^E111)-1))*(1/(1+d))))","v":50.789853265149056},{"$f":"IF(G111=1,0,IF(i=d,(G111*J45)/(N*(1+i)),J45/N*((((1+i)^E111/(1+d)^E111)^(G111)-1)/(((1+i)^E111/(1+d)^E111)-1))*(1/(1+d))))","v":38.092389948861786},{"$f":"H111-I111","v":12.697463316287269},null,{"$f":"Eco_base!K174","v":20},{"$f":"FLOOR(N_spec/L111,1)","v":1},{"$f":"1-(N_spec/L111-TRUNC(N_spec/L111))","v":0.75},{"$f":"IF(L111>=N_spec,0,IF(i_spec=d_spec,(M111*Q45)/(N_spec*(1+i_spec)),Q45/N_spec*((((1+i_spec)^L111/(1+d_spec)^L111)^(M111)-1)/(((1+i_spec)^L111/(1+d_spec)^L111)-1))*(1/(1+d_spec))))","v":84.39810426540285},{"$f":"IF(N111=1,0,IF(i_spec=d_spec,(N111*Q45)/(N_spec*(1+i_spec)),Q45/N_spec*((((1+i_spec)^L111/(1+d_spec)^L111)^(N111)-1)/(((1+i_spec)^L111/(1+d_spec)^L111)-1))*(1/(1+d_spec))))","v":68.032496251416589},{"$f":"O111-P111","v":16.365608013986261}]
[null,null,null,"cooling",{"$f":"Eco_base!J175","v":20},{"$f":"FLOOR(N/E112,1)","v":1},{"$f":"1-(N/E112-TRUNC(N/E112))","v":0.75},{"$f":"IF(E112>=N,0,IF(i=d,(F112*J46)/(N*(1+i)),J46/N*((((1+i)^E112/(1+d)^E112)^(F112)-1)/(((1+i)^E112/(1+d)^E112)-1))*(1/(1+d))))","v":0},{"$f":"IF(G112=1,0,IF(i=d,(G112*J46)/(N*(1+i)),J46/N*((((1+i)^E112/(1+d)^E112)^(G112)-1)/(((1+i)^E112/(1+d)^E112)-1))*(1/(1+d))))","v":0},{"$f":"H112-I112","v":0},null,{"$f":"Eco_base!K175","v":20},{"$f":"FLOOR(N_spec/L112,1)","v":1},{"$f":"1-(N_spec/L112-TRUNC(N_spec/L112))","v":0.75},{"$f":"IF(L112>=N_spec,0,IF(i_spec=d_spec,(M112*Q46)/(N_spec*(1+i_spec)),Q46/N_spec*((((1+i_spec)^L112/(1+d_spec)^L112)^(M112)-1)/(((1+i_spec)^L112/(1+d_spec)^L112)-1))*(1/(1+d_spec))))","v":0},{"$f":"IF(N112=1,0,IF(i_spec=d_spec,(N112*Q46)/(N_spec*(1+i_spec)),Q46/N_spec*((((1+i_spec)^L112/(1+d_spec)^L112)^(N112)-1)/(((1+i_spec)^L112/(1+d_spec)^L112)-1))*(1/(1+d_spec))))","v":0},{"$f":"O112-P112","v":0}]
[null,null,"TOTAL",null,null,null,null,{"$f":"SUM(H72:H112)","v":876.39095630385361},{"$f":"SUM(I72:I112)","v":643.18492465423753},{"$f":"H113-I113","v":233.20603164961608},null,null,null,null,{"$f":"SUM(O72:O112)","v":987.41232227488149},{"$f":"SUM(P72:P112)","v":725.28217300305516},{"$f":"O113-P113","v":262.13014927182633},null,null,null,null,"TOTAL",null,null,null,null,{"$f":"SUM(AA72:AA112)","v":607.39989013319018},{"$f":"SUM(AB72:AB112)","v":301.67194076265991},{"$f":"AA113-AB113","v":305.72794937053027},null,null,null,null,{"$f":"SUM(AH72:AH112)","v":425.32701421800948},{"$f":"SUM(AI72:AI112)","v":238.73283419159651},{"$f":"AH113-AI113","v":186.59418002641297}]
[]
[]
[null,"maintanance costs SOLAR Cooling Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maintanance costs REFERENCE SYSTEM"]
[null,null,"Solar collectors",null,null,null,null,null,null,"€/a",null,null,null,null,null,null,"€/a",null,null,null,null,"Heating system",null,null,null,null,null,null,"€/a",null,null,null,null,null,null,"€/a"]
[null,null,null,"Flat plate collectors",null,null,null,null,{"$f":"Eco_base!M55","v":1.4999999999999999E-2},{"$f":"I118*J6","v":0},null,null,null,null,null,{"$f":"Eco_base!N55","v":1.4999999999999999E-2},{"$f":"P118*Q6","v":0},null,null,null,null,null,{"$f":"W72","v":"Natural Gas"},null,null,null,null,{"$f":"Eco_base!M69","v":3.5000000000000003E-2},{"$f":"AB118*AC6","v":112.5153472700529},null,null,null,null,null,{"$f":"Eco_base!N69","v":3.5000000000000003E-2},{"$f":"AI118*AJ6","v":37.1}]
[null,null,null,"Evacuated tube collectors",null,null,null,null,{"$f":"Eco_base!M56","v":1.4999999999999999E-2},{"$f":"I119*J7","v":0},null,null,null,null,null,{"$f":"Eco_base!N56","v":1.4999999999999999E-2},{"$f":"P119*Q7","v":0},null,null,null,null,null,{"$f":"W73","v":"Condensing Boiler"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eco_base!N73","v":0.04},0]
[null,null,null,"specific SC",null,null,null,null,{"$f":"Eco_base!M57","v":0.02},{"$f":"I120*J8","v":0},null,null,null,null,null,{"$f":"Eco_base!N57","v":0.02},{"$f":"P120*Q8","v":0},null,null,null,null,null,"Oil Boiler",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eco_base!N77","v":0.12},0]
[null,null,"Solar collectors auxiliaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Heater",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eco_base!N81","v":0.02},0]
[null,null,null,"Flat plate collectors",null,null,null,null,{"$f":"Eco_base!M60","v":2.5000000000000001E-2},{"$f":"I122*J10","v":0},null,null,null,null,null,{"$f":"Eco_base!N60","v":0.02},{"$f":"P122*Q10","v":0},null,null,null,null,null,"Pellets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eco_base!N85","v":0.06},0]
[null,null,null,"Evacuated tube collectors",null,null,null,null,{"$f":"Eco_base!M61","v":2.5000000000000001E-2},{"$f":"I123*J11","v":0},null,null,null,null,null,{"$f":"Eco_base!N61","v":2.5000000000000001E-2},{"$f":"P123*Q11","v":0},null,null,null,null,null,"Heat Pump",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eco_base!N89","v":0.03},0]
[null,null,null,"specific SC",null,null,null,null,{"$f":"Eco_base!M62","v":2.5000000000000001E-2},{"$f":"I124*J12","v":0},null,null,null,null,null,{"$f":"Eco_base!N62","v":2.5000000000000001E-2},{"$f":"P124*Q12","v":0},null,null,null,null,null,"District Heating",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eco_base!N113","v":0.03},0]
[null,null,"PV collectors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cold production"]
[null,null,null,"PV",null,null,null,null,{"$f":"Eco_base!M65","v":0.02},{"$f":"I126*J14","v":342.51614709195309},null,null,null,null,null,{"$f":"Eco_base!N65","v":0.02},{"$f":"P126*Q14","v":366.3},null,null,null,null,null,{"$f":"W80","v":"Water Cooled VCC (>20kW)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eco_base!N163","v":3.5000000000000003E-2},{"$f":"AI126*AJ14","v":0}]
[null,null,null,"specific PV",null,null,null,null,{"$f":"Eco_base!M66","v":0.02},{"$f":"I127*J15","v":0},null,null,null,null,null,{"$f":"Eco_base!N66","v":1.4999999999999999E-2},{"$f":"P127*Q15","v":0},null,null,null,null,null,{"$f":"W81","v":"Air Cooled VCC (5-600kW)"},null,null,null,null,{"$f":"Eco_base!M167","v":3.5000000000000003E-2},{"$f":"AB127*AC15","v":220.32271662888138},null,null,null,null,null,{"$f":"Eco_base!N167","v":3.5000000000000003E-2},{"$f":"AI127*AJ15","v":192.50000000000003}]
[null,null,"Heating system",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W82","v":"District Cooling"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eco_base!N171","v":3.5000000000000003E-2},{"$f":"AI128*AJ16","v":0}]
[null,null,null,"Natural Gas",null,null,null,null,{"$f":"Eco_base!M69","v":3.5000000000000003E-2},{"$f":"I129*J17","v":0},null,null,null,null,null,{"$f":"Eco_base!N69","v":3.5000000000000003E-2},{"$f":"P129*Q17","v":0},null,null,null,null,"Storage"]
[null,null,null,"Condensing Boiler",null,null,null,null,{"$f":"Eco_base!M73","v":0.04},0,null,null,null,null,null,{"$f":"Eco_base!N70","v":0},0,null,null,null,null,null,"Hot tank",null,null,null,null,{"$f":"Eco_base!M152","v":0.02},{"$f":"AB130*AC18","v":9.5273035898162348},null,null,null,null,null,{"$f":"Eco_base!N152","v":0.02},{"$f":"AI130*AJ18","v":21}]
[null,null,null,"Oil Boiler",null,null,null,null,{"$f":"Eco_base!M77","v":0.12},0,null,null,null,null,null,{"$f":"Eco_base!N73","v":0.04},0,null,null,null,null,null,"Cold tank",null,null,null,null,{"$f":"Eco_base!M156","v":0.02},{"$f":"AB131*AC19","v":17.993870772547346},null,null,null,null,null,{"$f":"Eco_base!N156","v":0.02},{"$f":"AI131*AJ19","v":0}]
[null,null,null,"Electric Heater",null,null,null,null,{"$f":"Eco_base!M81","v":0.02},0,null,null,null,null,null,{"$f":"Eco_base!N74","v":0},0,null,null,null,null,"Reference auxiliaries"]
[null,null,null,"Pellets",null,null,null,null,{"$f":"Eco_base!M85","v":0.06},0,null,null,null,null,null,{"$f":"Eco_base!N85","v":0.06},0,null,null,null,null,null,"heating",null,null,null,null,{"$f":"Eco_base!M187","v":1.4999999999999999E-2},{"$f":"AB133*AC21","v":24.110431557868473},null,null,null,null,null,{"$f":"Eco_base!N187","v":0.02},{"$f":"AI133*AJ21","v":11.66}]
[null,null,null,"Heat Pump",null,null,null,null,{"$f":"Eco_base!M89","v":2.5000000000000001E-2},65.391936078879411,null,null,null,null,null,{"$f":"Eco_base!N89","v":0.03},133.56,null,null,null,null,null,"cooling",null,null,null,null,{"$f":"Eco_base!M188","v":1.4999999999999999E-2},{"$f":"AB134*AC22","v":47.212010706188863},null,null,null,null,null,{"$f":"Eco_base!N188","v":0.02},{"$f":"AI134*AJ22","v":60.500000000000007}]
[null,null,null,"Reversible Heat Pump",null,null,null,null,{"$f":"Eco_base!M93","v":2.5000000000000001E-2},0,null,null,null,null,null,{"$f":"Eco_base!N93","v":2.5000000000000001E-2},0]
[null,null,null,"Absorption Heat Pump",null,null,null,null,{"$f":"Eco_base!M99","v":2.5000000000000001E-2},0,null,null,null,null,null,{"$f":"Eco_base!N99","v":2.5000000000000001E-2},0]
[null,null,null,"Reversible AHP",null,null,null,null,{"$f":"Eco_base!M103","v":2.5000000000000001E-2},0,null,null,null,null,null,{"$f":"Eco_base!N103","v":2.5000000000000001E-2},0]
[null,null,null,"CHP",null,null,null,null,{"$f":"Eco_base!M109","v":0.08},0,null,null,null,null,null,{"$f":"Eco_base!N109","v":0.08},0]
[null,null,null,"District Heating",null,null,null,null,{"$f":"Eco_base!M113","v":0.03},0,null,null,null,null,null,{"$f":"Eco_base!N113","v":0.03},0]
[null,null,"Cold production"]
[null,null,null,{"$f":"D95","v":"Absorption chiller SE"},null,null,null,null,{"$f":"Eco_base!M118","v":0.03},{"$f":"I141*J29","v":0},null,null,null,null,null,{"$f":"Eco_base!N118","v":0.02},{"$f":"P141*Q29","v":0}]
[null,null,null,"Absorption chiller DE",null,null,null,null,{"$f":"Eco_base!M122","v":0.03},0,null,null,null,null,null,{"$f":"Eco_base!N122","v":0.03},0]
[null,null,null,"Adsorption chiller",null,null,null,null,{"$f":"Eco_base!M126","v":0.03},0,null,null,null,null,null,{"$f":"Eco_base!N126","v":0.03},0]
[null,null,null,"Water Cooled VCC (>20kW)",null,null,null,null,{"$f":"Eco_base!M163","v":3.5000000000000003E-2},0,null,null,null,null,null,{"$f":"Eco_base!N163","v":3.5000000000000003E-2},0]
[null,null,null,"Air Cooled VCC (5-600kW)",null,null,null,null,{"$f":"Eco_base!M167","v":3.5000000000000003E-2},0,null,null,null,null,null,{"$f":"Eco_base!N167","v":3.5000000000000003E-2},0]
[null,null,null,"District Cooling",null,null,null,null,{"$f":"Eco_base!M130","v":0.03},0,null,null,null,null,null,{"$f":"Eco_base!N130","v":0.03},0]
[null,null,"Heat rejection"]
[null,null,null,"Cooling tower - wet",null,null,null,null,{"$f":"Eco_base!M136","v":3.5000000000000003E-2},{"$f":"I148*J36","v":0},null,null,null,null,null,{"$f":"Eco_base!N136","v":3.5000000000000003E-2},{"$f":"P148*Q36","v":0}]
[null,null,null,"Cooling tower - dry",null,null,null,null,{"$f":"Eco_base!M140","v":0.02},{"$f":"I149*J37","v":0},null,null,null,null,null,{"$f":"Eco_base!N140","v":0.01},{"$f":"P149*Q37","v":0}]
[null,null,null,"Cooling tower - hybrid",null,null,null,null,{"$f":"Eco_base!M144","v":0.02},{"$f":"I150*J38","v":0},null,null,null,null,null,{"$f":"Eco_base!N144","v":3.5000000000000003E-2},{"$f":"P150*Q38","v":0}]
[null,null,null,"specific CT",null,null,null,null,{"$f":"Eco_base!M148","v":3.5000000000000003E-2},{"$f":"I151*J39","v":0},null,null,null,null,null,{"$f":"Eco_base!N148","v":3.5000000000000003E-2},{"$f":"P151*Q39","v":0}]
[null,null,"Storage"]
[null,null,null,"Hot tank",null,null,null,null,{"$f":"Eco_base!M152","v":0.02},{"$f":"I153*J41","v":30.354872109876172},null,null,null,null,null,{"$f":"Eco_base!N152","v":0.02},{"$f":"P153*Q41","v":21}]
[null,null,null,"Cold tank",null,null,null,null,{"$f":"Eco_base!M156","v":0.02},{"$f":"I154*J42","v":0},null,null,null,null,null,{"$f":"Eco_base!N156","v":0.02},{"$f":"P154*Q42","v":0}]
[null,null,null,"Battery",null,null,null,null,{"$f":"Eco_base!M171","v":3.5000000000000003E-2},{"$f":"I155*J43","v":0},null,null,null,null,null,{"$f":"Eco_base!N171","v":3.5000000000000003E-2},{"$f":"P155*Q43","v":0}]
[null,null,"PV collectors"]
[null,null,null,"PV",null,null,null,null,{"$f":"Eco_base!M174","v":1.4999999999999999E-2},{"$f":"I157*J45","v":19.617580823663822},null,null,null,null,null,{"$f":"Eco_base!N174","v":0},{"$f":"P157*Q45","v":0}]
[null,null,null,"specific PV",null,null,null,null,{"$f":"Eco_base!M175","v":1.4999999999999999E-2},{"$f":"I158*J46","v":0},null,null,null,null,null,{"$f":"Eco_base!N175","v":0},{"$f":"P158*Q46","v":0}]
[null,null,"TOTAL",null,null,null,null,null,"Cmain",{"$f":"SUM(J118:J158)","v":457.88053610437248},null,null,null,null,null,null,{"$f":"SUM(Q118:Q158)","v":520.86},null,null,null,null,"TOTAL",null,null,null,null,null,null,{"$f":"SUM(AC118:AC158)","v":431.6816805253552},null,null,null,null,null,null,{"$f":"SUM(AJ118:AJ158)","v":322.76000000000005}]
[]
[]
[null,"Total Costs of SOLAR Cooling Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Costs of REFERENCE Plant"]
[null,null,null,null,null,null,null,null,"Unit","Cost (€)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit","Cost (€)"]
[null,"INVESTMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTMENT"]
[null,null,"Total investment of SOLAR COOLING SYSTEM",null,null,null,null,null,"€",{"$f":"J67","v":31390.790370630501},null,null,null,null,null,null,{"$f":"Q67","v":36225.813000000002},null,null,null,null,"Total investment of REFERENCE SYSTEM",null,null,null,null,null,"€",{"$f":"AC65","v":25103.078209342078},null,null,null,null,null,null,{"$f":"AJ65","v":18004.89}]
[null,null,"Annualized investment cost of SHC SYSTEM",null,null,null,null,null,"€/a",{"$f":"(J165*fL+(J165-J165*fL)*NL/(1/m*(1-(1/(1+m))^NL)))/N","v":1471.9833031541514},null,null,null,null,null,null,{"$f":"(Q165*fl_spec+(Q165-Q165*fl_spec)*NL_spec/(1/m_spec*(1-(1/(1+m_spec))^NL_spec)))/N_spec","v":1698.7081640695103},null,null,null,null,"Annualized investment cost of REF SYSTEM",null,null,null,null,null,"€/a",{"$f":"(AC165*fL+(AC165-AC165*fL)*NL/(1/m*(1-(1/(1+m))^NL)))/N","v":1177.1386303320455},null,null,null,null,null,null,{"$f":"(AJ165*fl_spec+(AJ165-AJ165*fl_spec)*NL_spec/(1/m_spec*(1-(1/(1+m_spec))^NL_spec)))/N_spec","v":844.28895042806846}]
[null,null,"Annualized replacement cost of SHC SYSTEM",null,null,null,null,null,"€/a",{"$f":"J113","v":233.20603164961608},null,null,null,null,null,null,{"$f":"Q113","v":262.13014927182633},null,null,null,null,"Annualized replacement cost of REF SYSTEM",null,null,null,null,null,"€/a",{"$f":"AC113","v":305.72794937053027},null,null,null,null,null,null,{"$f":"AJ113","v":186.59418002641297}]
[null,"OPERATION-ENERGY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION-ENERGY"]
[null,null,"Electricity Cost of renewable heating and cooling system for HVAC only",null,null,null,null,null,"€/a",{"$f":"IF(AND(INPUTS!E25=Conversion!D36, INPUTS!E27=Conversion!E36, INPUTS!E31=Conversion!C36, INPUTS!E34=Conversion!C36, INPUTS!E40=Conversion!F36, INPUTS!E42=Conversion!F36,INPUTS!E47=Conversion!G36, INPUTS!E50=Conversion!G36, SUM(INPUTS!E55:E60)=0),0,IF(INPUTS!K64=Conversion!L37,INPUTS!E63*Eco_base!F27+(SUMMARY!D32*SUM(Results!F182:F189)/(SUM(Results!F182:F189)+Results!F190))*Eco_base!F26,(SUMMARY!D32*SUM(Results!F182:F189)/(SUM(Results!F182:F189)+Results!F190))*Eco_base!F26))","v":336.57392864224693},null,null,null,null,null,null,{"$f":"IF(AND(INPUTS!E25=Conversion!D36, INPUTS!E27=Conversion!E36, INPUTS!E31=Conversion!C36, INPUTS!E34=Conversion!C36, INPUTS!E40=Conversion!F36, INPUTS!E42=Conversion!F36,INPUTS!E47=Conversion!G36,  INPUTS!E50=Conversion!G36,SUM(INPUTS!E55:E60)=0),0,IF(INPUTS!L64=Conversion!L37,INPUTS!E63*Eco_base!G27+(SUMMARY!D32*SUM(Results!F182:F189)/(SUM(Results!F182:F189)+Results!F190))*Eco_base!G26,(SUMMARY!D32*SUM(Results!F182:F189)/(SUM(Results!F182:F189)+Results!F190))*Eco_base!G26))","v":334.91653577802219},null,null,null,null,"Electricity Cost of REFERENCE SYSTEM",null,null,null,null,null,"€/a",{"$f":"IF(INPUTS!K64=Conversion!L37,INPUTS!K80*Eco_base!F27+(SUMMARY!D57-SUMMARY!D35)*Eco_base!F26,(SUMMARY!D57-SUMMARY!D35)*Eco_base!F26)","v":486.18137180942222},null,null,null,null,null,null,{"$f":"IF(INPUTS!L64=Conversion!L37,INPUTS!L80*Eco_base!G27+(SUMMARY!G57-SUMMARY!D35)*Eco_base!G26,(SUMMARY!G57-SUMMARY!D35)*Eco_base!G26)","v":448.84945462847998}]
[null,null,"Annualized Electricity Cost of renewable heating and cooling system for HVAC only",null,null,null,null,null,"€/a",{"$f":"IF(iee=d,J169/(1+iee),J169/N*(1/(d-iee)*(1-((1+iee)/(1+d))^N)))","v":326.77080450703585},null,null,null,null,null,null,{"$f":"IF(iee_spec=d_spec,Q169/(1+iee_spec),Q169/N_spec*(1/(d_spec-iee_spec)*(1-((1+iee_spec)/(1+d_spec))^N_spec)))","v":241.64408019858493},null,null,null,null,"Annualized Electricity Cost of REF SYSTEM",null,null,null,null,null,"€/a",{"$f":"IF(iee=d,Cost_calc!AC169/(1+iee),AC169/N*(1/(d-iee)*(1-((1+iee)/(1+d))^N)))","v":472.0207493295361},null,null,null,null,null,null,{"$f":"IF(iee_spec=d_spec,AJ169/(1+iee_spec),AJ169/N_spec*(1/(d_spec-iee_spec)*(1-((1+iee_spec)/(1+d_spec))^N_spec)))","v":323.84729335437299}]
[null,null,"Feed-in tariffs electrical power",null,null,null,null,null,null,{"$f":"IF((SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)>0,IF(OR(SUMMARY!$G$33*Eco_base!F29>N,SUMMARY!$G$34*Eco_base!F31>N),(-1)*(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*(Eco_base!F28*SUMMARY!$G$33*N/N+Eco_base!F30*SUMMARY!$G$34*N/N),(-1)*(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*(Eco_base!F28*SUMMARY!$G$33*Eco_base!F29/N+Eco_base!F30*SUMMARY!$G$34*Eco_base!F31/N)),0)","v":-128.61006600000002},null,null,null,null,null,null,{"$f":"IF((SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)>0,IF(OR(SUMMARY!$G$33*Eco_base!G29>N,SUMMARY!$G$34*Eco_base!G31>N),(-1)*(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*(Eco_base!G28*SUMMARY!$G$33*N/N+Eco_base!G30*SUMMARY!$G$34*N/N),(-1)*(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*(Eco_base!G28*SUMMARY!$G$33*Eco_base!G29/N+Eco_base!G30*SUMMARY!$G$34*Eco_base!G31/N)),0)","v":-128.61006600000002}]
[null,null,"Annualized feed-in tariffs electrical power",null,null,null,null,null,null,{"$f":"IF(iee=d,J171/(1+iee),J171/N*(1/(d-iee)*(1-((1+iee)/(1+d))^N)))","v":-124.86414174757283},null,null,null,null,null,null,{"$f":"IF(iee=d,Q171/(1+iee),Q171/N*(1/(d-iee)*(1-((1+iee)/(1+d))^N)))","v":-124.86414174757283}]
[null,null,"Feed-in NO subsidies",null,null,null,null,null,null,{"$f":"IF((SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)<0,0,IF(AND(Eco_base!F29<Eco_base!F14,SUMMARY!D34=0),(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*(Eco_base!F32*SUMMARY!G33*(1-Eco_base!F29/Eco_base!F14)),IF(AND(Eco_base!F31<Eco_base!F14,SUMMARY!D33=0),(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*(Eco_base!F32*SUMMARY!G34*(1-Eco_base!F31/Eco_base!F14)),IF(AND(Eco_base!F29<Eco_base!F14,Eco_base!F31<N),(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*((Eco_base!F32*SUMMARY!G33*(1-Eco_base!F29/Eco_base!F14))+(Eco_base!F32*SUMMARY!G34*(1-Eco_base!F31/Eco_base!F14))),0))))*-(1)","v":-33.292371600000003},null,null,null,null,null,null,{"$f":"IF((SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)<0,0,IF(AND(Eco_base!G29<Eco_base!G14,SUMMARY!D34=0),(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*(Eco_base!G32*SUMMARY!G33*(1-Eco_base!G29/Eco_base!G14)),IF(AND(Eco_base!G31<Eco_base!G14,SUMMARY!D33=0),(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*(Eco_base!G32*SUMMARY!G34*(1-Eco_base!G31/Eco_base!G14)),IF(AND(Eco_base!G29<Eco_base!G14,Eco_base!G31<N),(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*((Eco_base!G32*SUMMARY!G33*(1-Eco_base!G29/Eco_base!G14))+(Eco_base!G32*SUMMARY!G34*(1-Eco_base!G31/Eco_base!G14))),0))))*(-1)","v":-33.292371600000003}]
[null,null,"Annualized feed-in NO subsidies",null,null,null,null,null,null,{"$f":"IF(iee=d,J173/(1+iee),J173/N*(1/(d-iee)*(1-((1+iee)/(1+d))^N)))","v":-32.322690873786406},null,null,null,null,null,null,{"$f":"IF(iee=d,Q173/(1+iee),Q173/N*(1/(d-iee)*(1-((1+iee)/(1+d))^N)))","v":-32.322690873786406}]
[null,null,"Feed-in tariffs district heating/cooling",null,null,null,null,null,"€/a",{"$f":"(-1)*(Eco_base!F46*SUMMARY!$D$30+Eco_base!F47*SUMMARY!$D$27)","v":0},null,null,null,null,null,null,{"$f":"(-1)*(Eco_base!G46*SUMMARY!$D$30+Eco_base!G47*SUMMARY!$D$27)","v":0}]
[null,null,"Annualized feed-in tariffs district heating/cooling",null,null,null,null,null,null,{"$f":"IF(ieg=d,J175/(1+ieg),J175/N*(1/(d-ieg)*(1-((1+ieg)/(1+d))^N)))","v":0},null,null,null,null,null,null,{"$f":"IF(iee=d,Q175/(1+iee),Q175/N*(1/(d-iee)*(1-((1+iee)/(1+d))^N)))","v":0}]
[null,null,"EC costs SHC SYSTEM 1",null,"type:",{"$f":"INPUTS!E31","v":"Heat Pump"},null,null,"€/a",{"$f":"IF(OR(F177=Conversion!$C$36,F177=Conversion!$C$46,F177=Conversion!$C$37,),0,IF(F177=Conversion!$C$40,Eco_base!$F$37+SUMMARY!D36*(Eco_base!$F$36*INPUTS!$F$31+Eco_base!$F$34*(1-INPUTS!$F$31)),IF(OR(F177=Conversion!$C$38,F177=Conversion!$C$39,F177=Conversion!$C$42, F177=Conversion!$C$41),Eco_base!$F$35+SUMMARY!$D$36*Eco_base!$F$34,IF(F177=Conversion!$C$43,Eco_base!$F$41+SUMMARY!$D$36*Eco_base!$F$40,IF(F177=Conversion!$C$45,Eco_base!$F$39+SUMMARY!$D$36*Eco_base!$F$38,IF(F177=Conversion!$C$44,SUMMARY!$D$36*Eco_base!$F$26,Eco_base!$F$43+SUMMARY!$D$36*Eco_base!$F$42))))))+IF(SUMMARY!D27>0, SUMMARY!D27*Eco_base!F44+Eco_base!F45,0)","v":0},null,null,"type:",{"$f":"INPUTS!E31","v":"Heat Pump"},null,null,{"$f":"IF(OR(N177=Conversion!$C$36,N177=Conversion!$C$46,N177=Conversion!$C$37),0,IF(N177=Conversion!$C$40,Eco_base!$G$37+SUMMARY!D36*(Eco_base!$G$36*INPUTS!$F$31+Eco_base!$G$34*(1-INPUTS!$F$31)),IF(OR(N177=Conversion!$C$38,N177=Conversion!$C$39,N177=Conversion!$C$42, N177=Conversion!$C$41),Eco_base!$G$35+SUMMARY!$D$36*Eco_base!$G$34,IF(N177=Conversion!$C$43,Eco_base!$G$41+SUMMARY!$D$36*Eco_base!$G$40,IF(N177=Conversion!$C$45,Eco_base!$G$39+SUMMARY!$D$36*Eco_base!$G$38,IF(N177=Conversion!$C$44,SUMMARY!$D$36*Eco_base!$G$26,(Eco_base!$G$43+SUMMARY!$D$36*Eco_base!$G$42)))))))+IF(SUMMARY!D27>0, SUMMARY!D27*Eco_base!G44+Eco_base!G45,0)","v":0},null,null,null,null,"EC costs REF SYSTEM",null,"type:","Natural Gas",null,null,"€/a",{"$f":"IF(AND(INPUTS!E31=Conversion!C36,INPUTS!E34=Conversion!C36),0,Eco_base!$F$35+(SUMMARY!$D$56*Eco_base!$F$34))","v":100.51728823992119},null,null,"type:",{"$f":"INPUTS!E67","v":"Natural Gas"},null,null,{"$f":"IF(OR(AG177=Conversion!$C$36,AG177=Conversion!$C$46,AG177=Conversion!$C$37),0,IF(AG177=Conversion!$C$40,Eco_base!$G$37+SUMMARY!$G$56*(Eco_base!$G$36*INPUTS!$F$31+Eco_base!$G$34*(1-INPUTS!$F$31)),IF(OR(AG177=Conversion!$C$38,AG177=Conversion!$C$39,AG177=Conversion!$C$42, AG177=Conversion!$C$41),Eco_base!$G$35+SUMMARY!$G$56*Eco_base!$G$34,IF(AG177=Conversion!$C$43,Eco_base!$G$41+SUMMARY!$G$58*Eco_base!$G$40,IF(AG177=Conversion!$C$45,Eco_base!$G$39+SUMMARY!$D$36*Eco_base!$G$38,IF(AG177=Conversion!$C$44,SUMMARY!$G$56*Eco_base!$G$26,(Eco_base!$G$43+SUMMARY!$G$56*Eco_base!$G$42)))))))+IF(SUMMARY!D27>0, SUMMARY!D27*Eco_base!G44+Eco_base!G45,0)","v":111.80995428501913}]
[null,null,"Annualized EC Cost of SHC SYSTEM 1",null,null,null,null,null,"€/a",{"$f":"IF(ieg=d,J177/(1+ieg),J177/N*(1/(d-ieg)*(1-((1+ieg)/(1+d))^N)))","v":0},null,null,null,null,null,null,{"$f":"IF(ieg=d,Q177/(1+ieg),Q177/N*(1/(d-ieg)*(1-((1+ieg)/(1+d))^N)))","v":0},null,null,null,null,"Annualized EC Cost of REF SYSTEM",null,null,null,null,null,"€/a",{"$f":"IF(ieg=d,AC177/(1+ieg),AC177/N*(1/(d-ieg)*(1-((1+ieg)/(1+d))^N)))","v":97.589600232933194},null,null,null,null,null,null,{"$f":"IF(ieg_spec=d_spec,AJ177/(1+ieg_spec),AJ177/N_spec*(1/(d_spec-ieg_spec)*(1-((1+ieg_spec)/(1+d_spec))^N_spec)))","v":80.6714828143229}]
[null,null,"EC costs SHC SYSTEM 2",null,"type:",{"$f":"INPUTS!E34","v":"no heat source"},null,null,"€/a",{"$f":"IF(OR(F179=Conversion!$C$36,F179=Conversion!$C$46,F179=Conversion!$C$37),0,IF(F179=Conversion!$C$40,Eco_base!$F$37+SUMMARY!$D$37*(Eco_base!$F$36*INPUTS!$F$31+Eco_base!$F$34*(1-INPUTS!$F$31)),IF(OR(F179=Conversion!$C$38,F179=Conversion!$C$39,F179=Conversion!$C$42, F179=Conversion!$C$41),Eco_base!$F$35+SUMMARY!$D$37*Eco_base!$F$34,IF(F179=Conversion!$C$43,Eco_base!$F$41+SUMMARY!$D$37*Eco_base!$F$40,IF(F179=Conversion!$C$45,Eco_base!$F$39+SUMMARY!$D$37*Eco_base!$F$38,IF(F177=Conversion!$C$44,SUMMARY!$D$37*Eco_base!$F$26,Eco_base!$F$43+SUMMARY!$D$37*Eco_base!$F$42))))))+IF(SUMMARY!D27>0, SUMMARY!D27*Eco_base!F44+Eco_base!F45,0)","v":0},null,null,"type:",{"$f":"INPUTS!E34","v":"no heat source"},null,null,{"$f":"IF(OR(N179=Conversion!$C$36,N179=Conversion!$C$46,N179=Conversion!$C$37),0,IF(N179=Conversion!$C$40,Eco_base!$G$37+SUMMARY!$D$37*(Eco_base!$G$36*INPUTS!$F$31+Eco_base!$G$34*(1-INPUTS!$F$31)),IF(OR(N179=Conversion!$C$38,N179=Conversion!$C$39,N179=Conversion!$C$42, N179=Conversion!$C$41),Eco_base!$G$35+SUMMARY!$D$37*Eco_base!$G$34,IF(N179=Conversion!$C$43,Eco_base!$G$41+SUMMARY!$D$37*Eco_base!$G$40,IF(N179=Conversion!$C$45,Eco_base!$G$39+SUMMARY!$D$37*Eco_base!$G$38,IF(N177=Conversion!$C$44,SUMMARY!$D$37*Eco_base!$G$26,(Eco_base!$G$43+SUMMARY!$D$37*Eco_base!$G$42)))))))+IF(SUMMARY!D27>0, SUMMARY!D27*Eco_base!G44+Eco_base!G45,0)","v":0}]
[null,null,"Annualized EC Cost of SHC SYSTEM 2",null,null,null,null,null,"€/a",{"$f":"IF(ieg=d,J179/(1+ieg),J179/N*(1/(d-ieg)*(1-((1+ieg)/(1+d))^N)))","v":0},null,null,null,null,null,null,{"$f":"IF(ieg=d,Q179/(1+ieg),Q179/N*(1/(d-ieg)*(1-((1+ieg)/(1+d))^N)))","v":0}]
[null,"OPERATION-WATER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION-WATER"]
[null,null,"Water Cost of Cooling Tower 1",null,null,null,null,null,"€/a",{"$f":"INPUTS!E49*Eco_base!F49","v":0},null,null,null,null,null,null,{"$f":"INPUTS!E49*Eco_base!G49","v":0},null,null,null,null,"Water Cost of REFERENCE SYSTEM",null,null,null,null,null,"€/a",{"$f":"(IF(INPUTS!K79=Conversion!L37,INPUTS!$E$79*Eco_base!$F$49,0))","v":0},null,null,null,null,null,null,{"$f":"(IF(INPUTS!L79=Conversion!L37,INPUTS!$E$79*Eco_base!$G$49,0))","v":0}]
[null,null,"Annualized Water Cost of CT1",null,null,null,null,null,"€/a",{"$f":"IF(i=d,J182/(1+i),J182/N*(1/(d-i)*(1-((1+i)/(1+d))^N)))","v":0},null,null,null,null,null,null,{"$f":"IF(i_spec=d_spec,Q182/(1+i_spec),Q182/N_spec*(1/(d_spec-i_spec)*(1-((1+i_spec)/(1+d_spec))^N_spec)))","v":0},null,null,null,null,"Annualized Water Cost of REF SYSTEM",null,null,null,null,null,"€/a",{"$f":"IF(i=d,AC182/(1+i),AC182/N*(1/(d-i)*(1-((1+i)/(1+d))^N)))","v":0},null,null,null,null,null,null,{"$f":"IF(i_spec=d_spec,AJ182/(1+i_spec),AJ182/N_spec*(1/(d_spec-i_spec)*(1-((1+i_spec)/(1+d_spec))^N_spec)))","v":0}]
[null,null,"Water Cost of Cooling Tower 2",null,null,null,null,null,"€/a",{"$f":"INPUTS!E52*Eco_base!F49","v":0},null,null,null,null,null,null,{"$f":"INPUTS!E52*Eco_base!G49","v":0}]
[null,null,"Annualized Water Cost of CT2",null,null,null,null,null,"€/a",{"$f":"IF(i=d,J184/(1+i),J184/N*(1/(d-i)*(1-((1+i)/(1+d))^N)))","v":0},null,null,null,null,null,null,{"$f":"IF(i_spec=d_spec,Q184/(1+i_spec),Q184/N_spec*(1/(d_spec-i_spec)*(1-((1+i_spec)/(1+d_spec))^N_spec)))","v":0}]
[null,"OPERATION-MAINTENANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION-MAINTENANCE"]
[null,null,"Maintenance Cost of SOLAR COOLING SYSTEM",null,null,null,null,null,"€/a",{"$f":"J159","v":457.88053610437248},null,null,null,null,null,null,{"$f":"Q159","v":520.86},null,null,null,null,"Maintenance Cost of REFERENCE SYSTEM",null,null,null,null,null,"€/a",{"$f":"AC159","v":431.6816805253552},null,null,null,null,null,null,{"$f":"AJ159","v":322.76000000000005}]
[null,null,"Annualized Maintenance Cost of SHC SYSTEM",null,null,null,null,null,"€/a",{"$f":"IF(i=d,J187/(1+i),J187/N*(1/(d-i)*(1-((1+i)/(1+d))^N)))","v":444.54420981007036},null,null,null,null,null,null,{"$f":"IF(i_spec=d_spec,Q187/(1+i_spec),Q187/N_spec*(1/(d_spec-i_spec)*(1-((1+i_spec)/(1+d_spec))^N_spec)))","v":346.0939379030807},null,null,null,null,"Annualized Maintenance Cost of REF SYSTEM",null,null,null,null,null,"€/a",{"$f":"IF(i=d,Cost_calc!AC187/(1+i),Cost_calc!AC187/N*(1/(d-i)*(1-((1+i)/(1+d))^N)))","v":419.10842769451961},null,null,null,null,null,null,{"$f":"IF(i_spec=d_spec,AJ187/(1+i_spec),AJ187/N_spec*(1/(d_spec-i_spec)*(1-((1+i_spec)/(1+d_spec))^N_spec)))","v":214.4631559298052}]
[null,"DOMESTIC-ENERGY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DOMESTIC-ENERGY"]
[null,null,"Electricity Cost of Domestic Electricity",null,null,null,null,null,"€/a",{"$f":"SUMMARY!D35*Results!F190*Eco_base!F26","v":46.523685324490074},null,null,null,null,null,null,{"$f":"SUMMARY!D35*Results!F190*Eco_base!G26","v":41.871316792041064},null,null,null,null,"Electricity Cost of Domestic Electricity",null,null,null,null,null,"€/a",{"$f":"(SUMMARY!D35)*Eco_base!F26","v":108.22200000000001},null,null,null,null,null,null,{"$f":"(SUMMARY!D35)*Eco_base!G26","v":97.399799999999999}]
[null,null,"Annualized Electricity Cost of Domestic Electricity",null,null,null,null,null,"€/a",{"$f":"IF(iee=d,J190/(1+iee),J190/N*(1/(d-iee)*(1-((1+iee)/(1+d))^N)))","v":45.168626528631137},null,null,null,null,null,null,{"$f":"IF(iee_spec=d_spec,Q190/(1+iee_spec),Q190/N_spec*(1/(d_spec-iee_spec)*(1-((1+iee_spec)/(1+d_spec))^N_spec)))","v":30.210380056069731},null,null,null,null,"Annualized Electricity Cost of Domestic Electricity",null,null,null,null,null,"€/a",{"$f":"IF(iee=d,AC190/(1+iee),AC190/N*(1/(d-iee)*(1-((1+iee)/(1+d))^N)))","v":105.06990291262136},null,null,null,null,null,null,{"$f":"IF(iee_spec=d_spec,AJ190/(1+iee_spec),AJ190/N_spec*(1/(d_spec-iee_spec)*(1-((1+iee_spec)/(1+d_spec))^N_spec)))","v":70.274479066406883}]
[null,"TOTAL ANNUALIZED COST OF SOLAR COOLING SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL ANNUALIAZED COST OF REFERENCE SYSTEM"]
[null,null,"Total Annualized Cost of SOLAR COOLING SYSTEM",null,null,null,null,null,"€/a",{"$f":"SUM(J166,J167,J170,J178,J183,J188,J180,J185,J172,J176,J191,J174)","v":2364.4861430281453},null,null,null,null,null,null,{"$f":"Q166+Q167+Q170+Q178+Q183+Q188+Q180+Q185+Q172+Q176+Q191+Q174","v":2421.5998788777129},null,null,null,null,"Total Annualized Cost of REF SYSTEM",null,null,null,null,null,"€/a",{"$f":"AC166+AC167+AC170+AC178+AC183+AC188+AC191","v":2576.655259872186},null,null,null,null,null,null,{"$f":"AJ166+AJ167+AJ170+AJ178+AJ183+AJ188+AJ191","v":1720.1395416193895}]
[]
[null,null,null,"COST RATIO T53",null,null,null,null,null,{"$f":"J193/AC193","v":0.91765715804194725}]
[null,null,null,"COST RATIO spec",null,null,null,null,null,{"$f":"Q193/AJ193","v":1.4077926937241081}]
[]
[]
[]
[null,"Summary",null,"Invest",null,null,null,null,null,{"$f":"J166","v":1471.9833031541514},null,null,null,null,null,null,{"$f":"Q166","v":1698.7081640695103},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC166","v":1177.1386303320455},null,null,null,null,null,null,{"$f":"AJ166","v":844.28895042806846}]
[null,null,null,"Replace+Residual",null,null,null,null,null,{"$f":"J167","v":233.20603164961608},null,null,null,null,null,null,{"$f":"Q167","v":262.13014927182633},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC167","v":305.72794937053027},null,null,null,null,null,null,{"$f":"AJ167","v":186.59418002641297}]
[null,null,null,"Electricty - HVAC",null,null,null,null,null,{"$f":"J170","v":326.77080450703585},null,null,null,null,null,null,{"$f":"Q170","v":241.64408019858493},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC170","v":472.0207493295361},null,null,null,null,null,null,{"$f":"AJ170","v":323.84729335437299}]
[null,null,null,"feed-in electrical",null,null,null,null,null,{"$f":"J172+J174","v":-157.18683262135923},null,null,null,null,null,null,{"$f":"Q172+Q174","v":-157.18683262135923},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC172+AC174","v":0},null,null,null,null,null,null,{"$f":"AJ172+AJ174","v":0}]
[null,null,null,"feed-in district h/c",null,null,null,null,null,{"$f":"J176","v":0},null,null,null,null,null,null,{"$f":"Q176","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC176","v":0},null,null,null,null,null,null,{"$f":"AJ176","v":0}]
[null,null,null,"Energy carrier",null,null,null,null,null,{"$f":"J178+J180","v":0},null,null,null,null,null,null,{"$f":"Q178+Q180","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC178+AC180","v":97.589600232933194},null,null,null,null,null,null,{"$f":"AJ178+AJ180","v":80.6714828143229}]
[null,null,null,"Water",null,null,null,null,null,{"$f":"J183+J185","v":0},null,null,null,null,null,null,{"$f":"Q183+Q185","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC183+AC185","v":0},null,null,null,null,null,null,{"$f":"AJ183+AJ185","v":0}]
[null,null,null,"Maintanance",null,null,null,null,null,{"$f":"+J188","v":444.54420981007036},null,null,null,null,null,null,{"$f":"+Q188","v":346.0939379030807},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC188","v":419.10842769451961},null,null,null,null,null,null,{"$f":"+AJ188","v":214.4631559298052}]
[null,null,null,"Electricty - domestic",null,null,null,null,null,{"$f":"J191","v":45.168626528631137},null,null,null,null,null,null,{"$f":"Q191","v":30.210380056069731},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC191","v":105.06990291262136},null,null,null,null,null,null,{"$f":"AJ191","v":70.274479066406883}]

{"sheet":"SUMMARY","index":13,"n_rows":94,"n_cols":8,"rows_kept":94,"cut":false,"hidden":false,"merged":[[2,1,2,8],[49,1,49,8]]}
[]
[]
[null,"Summary"]
[]
[]
[null,"System information"]
[null,"Gerneral Information - SHC plant"]
[null,{"$f":"INPUTS!C19","v":"Building category"},null,{"$f":"INPUTS!E19","v":"Residential"}]
[null,{"$f":"INPUTS!C20","v":"Cooled/heated area"},null,{"$f":"INPUTS!E20","v":200},"m²"]
[null,{"$f":"INPUTS!C21","v":"Distribution system"},null,{"$f":"INPUTS!E21","v":"Other"}]
[null,{"$f":"INPUTS!C17","v":"Project location"},null,{"$f":"INPUTS!E17","v":"Austria (Vienna)"}]
[null,"Renewable and non-renewable heat and electricity sources - SHC plant"]
[null,{"$f":"INPUTS!C25","v":"Thermal collector type"},null,{"$f":"INPUTS!E25","v":"no collector"}]
[null,{"$f":"INPUTS!C26","v":"Thermal collector area"},null,{"$f":"INPUTS!E26","v":0},"m²"]
[null,{"$f":"INPUTS!C55","v":"Primary hot water storage "},null,{"$f":"INPUTS!E55","v":0.5},"m³"]
[null,{"$f":"INPUTS!C31","v":"Primary boiler type"},null,{"$f":"INPUTS!E31","v":"Heat Pump"}]
[null,{"$f":"INPUTS!C33","v":"Primary boiler peak load (SH/DHW)"},null,{"$f":"INPUTS!E33","v":10.6},"kW"]
[null,"Average DHW demand",null,{"$f":"INPUTS!E81","v":25.43110466003418},"l/day"]
[null,"Cold sources - SHC plant"]
[null,{"$f":"INPUTS!C40","v":"Primary chiller type"},null,{"$f":"INPUTS!E40","v":"no chiller"}]
[null,{"$f":"INPUTS!C41","v":"Primary chiller capacity"},null,{"$f":"INPUTS!E41","v":0},"kW"]
[null,{"$f":"INPUTS!C57","v":"Primary cold storage"},null,{"$f":"INPUTS!E57","v":0},"m³"]
[null,{"$f":"INPUTS!C42","v":"Secondary chiller type"},null,{"$f":"INPUTS!E42","v":"no chiller"}]
[null,{"$f":"INPUTS!C43","v":"Secondary chiller capacity"},null,{"$f":"INPUTS!E43","v":0},"kW"]
[null,"Energy flows - SHC plant"]
[null,"Cold Distribution to System","QCD.System",1595.21,"kWh/a",null,{"$f":"D26/SUM($D$26:$D$29)","v":0.7770784721579479}]
[null,"District Cooling","QDC.System",0,"kWh/a",null,{"$f":"D27/SUM($D$26:$D$29)","v":0}]
[null,"Space heating","QHD.System",0,"kWh/a",null,{"$f":"D28/SUM($D$26:$D$29)","v":0}]
[null,"Domestic hot water","QWD.System",457.62,"kWh/a",null,{"$f":"D29/SUM($D$26:$D$29)","v":0.22292152784205221}]
[null,"District Heating","QDH.System",0,"kWh/a",null,{"$f":"D30/SUM($D$26:$D$29)","v":0}]
[null,"Electricity demand of the system","Qel.sys",1412.5900000000001,"kWh/a"]
[null,"Electricity demand from Grid","Qel.GD",724.64000000000021,"kWh/a"]
[null,"Electricity production from CHP","Qel.CHP",0,"kWh/a",null,{"$f":"IF(SUM($D$33:$D$34)=0,0,D33/SUM($D$33:$D$34))","v":0}]
[null,"Electricity production from PV","Qel.PV",2838.62,"kWh/a",null,{"$f":"IF(SUM($D$33:$D$34)=0,0,D34/SUM($D$33:$D$34))","v":1}]
[null,"Electricity demand of domestic electricity","Qel.DE",1082.22,"kWh/a"]
[null,"Energy Carrier to primary Heat Source","EC.H1",1.2000000000000002E-5,"kWh/a"]
[null,"Energy Carrier to secondary Heat Source","EC.H2",0,"kWh/a"]
[null,"Efficiency and transformation factors - SHC plant",null,"T53 Standard",null,null,"specific values"]
[null,"Primary energy factor for electricity","εel",{"$f":"INPUTS!$K$19","v":0.4},"-",null,{"$f":"INPUTS!$L$19","v":0.59105923829174101},"-"]
[null,"Primary efficiency of the boiler","ηHB1",{"$f":"INPUTS!$K$31","v":3.3},"-",null,{"$f":"INPUTS!$L$31","v":2},"-"]
[null,"Primary energy factor for Energy Carrier","εEC1",{"$f":"INPUTS!$K$32","v":1000000000000000},"-",null,{"$f":"INPUTS!$L$32","v":1000000000000000},"-"]
[null,"Secondary efficiency of the boiler","ηHB2",{"$f":"INPUTS!$K$34","v":0.85599999999999998},"-",null,{"$f":"INPUTS!$L$34","v":0.81399999999999995},"-"]
[null,"Secondary energy factor for Energy Carrier","εEC2",{"$f":"INPUTS!$K$35","v":10},"-",null,{"$f":"INPUTS!$L$35","v":16.7},"-"]
[null,"Refrence System"]
[null,"Heat source",null,"Natural Gas",null,null,{"$f":"INPUTS!$E$67","v":"Natural Gas"}]
[null,"Hot water storage volume","V_HS",0,"m³",null,{"$f":"INPUTS!$E$75","v":0.5},"m³"]
[null,"Cold source",null,"Air Cooled VCC (5-600kW)",null,null,{"$f":"INPUTS!$E$71","v":"Air Cooled VCC (5-600kW)"}]
[null,"Cold water storage volume","V_CS",{"$f":"IF(INPUTS!$E$44=0,0,(0.0609*INPUTS!$E$44^(-0.32)*INPUTS!$E$44))","v":0.29148572622448676},"m³",null,{"$f":"INPUTS!$E$76","v":0},"m³"]
[]
[null,"RESULTS"]
[]
[null,"Overall Primary Energy demand",null,"T53 Standard",null,null,"specific values"]
[null,"Solar Heating and Cooling",null,{"$f":"IF(INPUTS!K19=0,IF(INPUTS!K32=0,IF(INPUTS!K35=0,0,D37/INPUTS!K35),IF(INPUTS!K35=0,D36/INPUTS!K32,D36/INPUTS!K32+D37/INPUTS!K35)),IF(INPUTS!K32=0,IF(INPUTS!K35=0,D32/INPUTS!K19,D32/INPUTS!K19+D37/INPUTS!K35),IF(INPUTS!K35=0,D32/INPUTS!K19+D36/INPUTS!K32,D32/INPUTS!K19+D36/INPUTS!K32+D37/INPUTS!K35)))","v":1811.6000000000004},"kWhprim/a",null,{"$f":"IF(INPUTS!L19=0,IF(INPUTS!L32=0,IF(INPUTS!L35=0,0,D37/INPUTS!L35),IF(INPUTS!L35=0,D36/INPUTS!L32,D36/INPUTS!L32+D37/INPUTS!L35)),IF(INPUTS!L32=0,IF(INPUTS!L35=0,D32/INPUTS!L19,D32/INPUTS!L19+D37/INPUTS!L35),IF(INPUTS!L35=0,D32/INPUTS!L19+D36/INPUTS!L32,D32/INPUTS!L19+D36/INPUTS!L32+D37/INPUTS!L35)))","v":1226.0023243936255},"kWhprim/a"]
[null,"Electricity demand reference system","Qel.HVAC.ref",11.035051427555501,"kWh",null,{"$f":"Results!F218+IF(INPUTS!L70>0,(SUMMARY!D28+SUMMARY!D29+SUMMARY!D30+SUMMARY!G55)/INPUTS!L70,0)","v":11.035051427555501},"kWh"]
[null,"Reference losses for SH+DHW","Qloss.ref",94.132571377775065,"kWh",null,{"$f":"D55","v":94.132571377775065},"kWh"]
[null,"Reference energy carrier energy demand","Q EC.ref",{"$f":"IF(INPUTS!K67=0,0,(SUMMARY!D28+SUMMARY!D29+SUMMARY!D30+SUMMARY!D55)/INPUTS!K67)","v":610.34576479842372},"kWh",null,{"$f":"IF(INPUTS!E67=\"Heat Pump\",0,(SUMMARY!D28+SUMMARY!D29+SUMMARY!D30+SUMMARY!G55)/INPUTS!L67)","v":929.1100952226476},"kWh"]
[null,"Reference electricity energy demand","Q el.ref",{"$f":"(D26+D27)/INPUTS!K71+D54+D35","v":1944.0337180942222},"kWh",null,{"$f":"(D26+D27)/INPUTS!L71+G54+D35","v":1624.9917180942221},"kWh"]
[null,"Reference System",null,{"$f":"IF(INPUTS!K68=0,(D57/INPUTS!K19),(D57/INPUTS!K19)+(D56/INPUTS!K68))","v":5538.246256122693},"kWhprim/a",null,{"$f":"IF(INPUTS!L68=0,G57/INPUTS!L19,(G57/INPUTS!L19)+(G56/INPUTS!L68))","v":3827.1413414890753},"kWhprim/a"]
[null,"CO2 Emissions"]
[null,"Solar Heating and Cooling",null,{"$f":"D32*INPUTS!K20+D36*INPUTS!K33+D37*INPUTS!K36","v":398.55200000012013},"kg CO2/a",null,{"$f":"D32*INPUTS!L20+D36*INPUTS!L33+D37*INPUTS!L36","v":77.918547363340366},"kg CO2/a"]
[null,"Reference System",null,{"$f":"D57*INPUTS!K20+D56*INPUTS!K69","v":1227.9084437994125},"kg CO2/a",null,{"$f":"G57*INPUTS!L20+G56*INPUTS!L69","v":394.00087526229618},"kg CO2/a"]
[]
[null,"Perfomances Figures"]
[]
[null,"Technical key figures",null,"T53 Standard",null,null,"specific values"]
[null,"Electrical equivalent SPF","SPFequ Cooling",10.192140944587697,"-",null,10.192024914268483,"-"]
[null,null,"SPFequ Solar Cooling",0,"-",null,0,"-"]
[null,null,"SPFequ Cooling Grid",0,"-",null,0,"-"]
[null,null,"SPFequ Solar Cooling Grid",0,"-",null,0,"-"]
[null,null,"SPFequ DHW",2.6320832606215681,"-",null,2.6320667652181453,"-"]
[null,null,"SPFequ Solar DHW",0,"-",null,0,"-"]
[null,null,"SPFequ Space Heating",0,"-",null,0,"-"]
[null,null,"SPFequ Solar Space Heating",0,"-",null,0,"-"]
[null,null,"SPFequ Heating Grid",0,"-",null,0,"-"]
[null,null,"SPFequ Solar Heating Grid",0,"-",null,0,"-"]
[null,null,"SPFequ System",4.3256773595569449,"-",null,4.3253536864788824,"-"]
[]
[null,"Economic key figures"]
[null,"Investment costs SHC System","Total investment",{"$f":"Cost_calc!J165","v":31390.790370630501},"€",null,{"$f":"Cost_calc!Q165","v":36225.813000000002},"€"]
[null,null,"Annualized costs",{"$f":"Cost_calc!J193","v":2364.4861430281453},"€/a",null,{"$f":"Cost_calc!Q193","v":2421.5998788777129},"€/a"]
[null,null,"Costs per kW cold",{"$f":"IF(INPUTS!E44=0,0,D79/(INPUTS!E44))","v":3139.0790370630502},"€/kWc",null,{"$f":"IF(INPUTS!E44=0,0,G79/(INPUTS!E44))","v":3622.5813000000003},"€/kWc"]
[null,null,"Costs per m² floor area",{"$f":"D79/D9","v":156.95395185315249},"€/m²",null,{"$f":"G79/D9","v":181.129065},"€/m²"]
[]
[null,"Investment costs Reference System","Total investment",{"$f":"Cost_calc!AC165","v":25103.078209342078},"€",null,{"$f":"Cost_calc!AJ165","v":18004.89},"€"]
[null,null,"Annualized costs",{"$f":"Cost_calc!AC193","v":2576.655259872186},"€/a",null,{"$f":"Cost_calc!AJ193","v":1720.1395416193895},"€/a"]
[null,null,"Costs per kW cold",{"$f":"IF(INPUTS!E44=0,0,D84/(INPUTS!E44))","v":2510.3078209342079},"€/kWc",null,{"$f":"IF(INPUTS!E44=0,0,G84/(INPUTS!E44))","v":1800.489},"€/kWc"]
[null,null,"Costs per m² floor area",{"$f":"D84/D9","v":125.51539104671039},"€/m²",null,{"$f":"G84/D9","v":90.024450000000002},"€/m²"]
[null,"Energy Costs"]
[null,"SHC System",null,{"$f":"D80/SUM(D26,D28,D29,D27,D30,D35)","v":0.7542100263243473},"€/kWh",null,{"$f":"G80/SUM(D26,D28,D29,D27,D30,D35)","v":0.77242783332888243},"€/kWh"]
[null,"Reference System",null,{"$f":"D85/SUM(D26,D28,D29,D27,D30,D35)","v":0.82188649618736087},"€/kWh",null,{"$f":"G85/SUM(D26,D28,D29,D27,D30,D35)","v":0.54868009812264218},"€/kWh"]
[null,"Cost Ratio",null,{"$f":"D89/D90","v":0.91765715804194725},"-",null,{"$f":"G89/G90","v":1.4077926937241081},"-"]
[null,"Avoidance costs"]
[null,"Primary energy",null,{"$f":"(D80-D85)/(D58-D53)","v":-5.6932990754208955E-2},"€/kWhprim",null,{"$f":"(G80-G85)/(G58-G53)","v":0.26967429754738975},"€/kWh"]
[null,"CO2",null,{"$f":"(D80-D85)/(D61-D60)","v":-0.25582379980324416},"€/kg CO2",null,{"$f":"(G80-G85)/(G61-G60)","v":2.2192330141360004},"€/kg CO2"]

{"sheet":"sens_def","index":14,"n_rows":675,"n_cols":18,"rows_kept":675,"cut":false,"hidden":false,"merged":[]}
[]
[null,"DEFINITION OF SENSITIVITY ANALYSIS"]
[null,"number of paramters ",{"$f":"COUNTA(C8:C67)","v":38},"max 60!"]
[null,"values of T53 or spec","T53","not yet implemented!"]
[]
[null,"cluster","parameter",1,2,3,4,5,6,7]
[]
[null,"Investment","ST + ST aux",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"PV",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"Heat production",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"Cold production",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"Other",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"Other %",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,"Investment REF","Heat production REF",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"cold production REF",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"Other REF",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"other % REF",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,"Economics","Period under consideration",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Credit period",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Inflation rate",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Market discount rate",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Credit interest rate",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Inflation rate for energy prices electricity",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Inflation rate for energy prices gas",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Equity ratio",0,0,0,0,0,0,0]
[null,null,"public funding",0,0,0,0,0,0,0]
[null,"Other economic parameters","LF ST",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"LF PV",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"LF heat production",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"LF cold production",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"LF Other",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"MT ST",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"MT PV",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"MT heat production",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"MT cold production",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"MT Other",0.5,0.75,1,1.25,1.5,1.75,2]
[null,"Energy","electricity (energy)",0.5,1,1.5,2,2.5,3,3.5]
[null,null,"electricity (power)",1.25,1,0.75,0.5,0.25,0,0]
[null,null,"Feed in",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"EC REN",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"EC nonREN",0.5,0.75,1,1.25,1.5,1.75,2]
[null,"Efficiency SHC","CD C1",0.8,0.9,1,1.1000000000000001,1.2,1.3,1.4]
[null,null,"el.sum",0.5,0.6,0.7,0.8,0.9,1,1.1000000000000001]
[null,"Efficiency REF","Heat pump",0.5,0.75,1,1.25,1.5,1.75,2]
[null,"conversion ","primary energy factor electricity ",0.8,0.9,1,1.1000000000000001,1.2,1.3,1.4]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION OF SENSITIVITY "]
[{"$f":"ROW()","v":72},"Investment","ST + ST aux",null,null,null,{"$f":"COUNTA(G73:G78)","v":6},null,"Value","equation",null,1,2,3,4,5,6,7]
[null,null,null,"Flat plate collectors (FPC)",null,null,"Eco_base","G55",235.81988897471612,{"$f":"IF(INPUTS!$E$25=Conversion!$D$36,0,210+Eco_base!G$55*INPUTS!$E$26^(Eco_base!H$55))","v":0},null,94.327956995482523,129.70094174728601,165.07391947110915,200.44691125089298,235.81988897471612,271.19286669853926,306.56584442236237]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","G56",338.104422322255,{"$f":"IF(INPUTS!$E$25=Conversion!$D$36,0,210+Eco_base!G$56*INPUTS!$E$26^(Eco_base!H$56))","v":0},null,135.2417709441614,185.95743630775905,236.6730915950597,287.38876703495436,338.104422322255,388.82007760955565,439.5357328968563]
[null,null,null,"specific SC",null,null,"Eco_base","H57",500,500,null,200.00000298023224,275.00000596046448,349.99999403953552,425.00001192092896,500,574.99998807907104,649.99997615814209]
[null,null,null,"Flat plate collectors (FPC)",null,null,"Eco_base","G60",116.2702361558806,{"$f":"IF(INPUTS!$E$25=Conversion!$D$36,0,Eco_base!G$60*INPUTS!$E$26^(Eco_base!H$60))","v":0},null,46.50809515537685,63.948631271783555,81.389163923067187,98.829703504596949,116.2702361558806,133.71076880716424,151.15130145844788]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","G61",121.26505421375614,{"$f":"IF(INPUTS!$E$25=Conversion!$D$36,0,Eco_base!G$61*INPUTS!$E$26^(Eco_base!H$61))","v":0},null,48.506022408298506,66.695781263157969,84.885536504037205,103.07529897287691,121.26505421375614,139.45480945463538,157.64456469551462]
[null,null,null,"specific SC",null,null,"Eco_base","H62",500,500,null,200.00000298023224,275.00000596046448,349.99999403953552,425.00001192092896,500,574.99998807907104,649.99997615814209]
[]
[{"$f":"ROW()-$A$72-1","v":7},null,"PV",null,null,null,{"$f":"COUNTA(G81:G82)","v":2}]
[null,null,null,"PV",null,null,"Eco_base","G65",0,{"$f":"IF(INPUTS!$E$27=Conversion!$E$36,0,G81*INPUTS!H44^(H81))","v":{"$error":"#VALUE!"}},null,0,0,0,0,0,0,0]
[null,null,null,"specific PV",null,null,"Eco_base","H66",1500,1500,null,600.00000894069672,825.00001788139343,1049.9999821186066,1275.0000357627869,1500,1724.9999642372131,1949.9999284744263]
[]
[{"$f":"ROW()-$A$72-1","v":11},null,"Heat production",null,null,null,{"$f":"COUNTA(G85:G110)","v":26}]
[null,null,null,"Natural Gas","Primary HB",null,"Eco_base","G69",175.75913916258781,{"$f":"IF(F85=0,0,$D$69*INPUTS!$E$33^($E$69))","v":0},null,70.303656712641228,96.667528634635502,123.03139531859927,149.39527247862407,175.75913916258781,202.12300584655156,228.48687253051531]
[null,null,null,null,"Secondary HB",null,"Eco_base","G70",0,{"$f":"IF(F86=0,0,$D$69*INPUTS!$E$36^($E$69))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Condensing Boiler","Primary HB",null,"Eco_base","G73",0,{"$f":"IF(F87=0,0,G87*INPUTS!$E$33^(H87))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary HB",null,"Eco_base","G74",0,{"$f":"IF(F88=0,0,G87*INPUTS!$E$36^(H87))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Oil Boiler","Primary HB",null,"Eco_base","G77",0,{"$f":"IF(F89=0,0,G89*INPUTS!$E$33^(H89))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary HB",null,"Eco_base","G78",0,{"$f":"IF(F90=0,0,G89*INPUTS!$E$36^(H89))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Electric Heater","Primary HB",null,"Eco_base","G81",0,{"$f":"IF(F91=0,0,G91*INPUTS!$E$33^H91)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary HB",null,"Eco_base","G82",0,{"$f":"IF(F92=0,0,G91*INPUTS!$E$36^H91)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Pellets","Primary HB",null,"Eco_base","G85",0,{"$f":"IF(F93=0,0,G93*INPUTS!$E$33^H93)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary HB",null,"Eco_base","G86",0,{"$f":"IF(F94=0,0,G93*INPUTS!$E$36^H93)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Heat Pump","Primary HB",null,"Eco_base","G89",0,{"$f":"IF(F95=0,0,G95*INPUTS!$E$33^H95)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary HB",null,"Eco_base","G90",0,{"$f":"IF(F96=0,0,G95*INPUTS!$E$36^H95)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Reversible Heat Pump","Primary HB",null,"Eco_base","G93",0,{"$f":"IF(INPUTS!$E$31=E97,G97*INPUTS!$E$33^H97,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary HB",null,"Eco_base","G94",0,{"$f":"IF(INPUTS!$E$34=Eco_base!E97,G97*INPUTS!$E$36^H97,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Primary cooling",null,"Eco_base","G95",0,{"$f":"IF(INPUTS!$E$40=E97,G97*INPUTS!$E$41^H97,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary cooling",null,"Eco_base","G96",0,{"$f":"IF(INPUTS!$E$42=E97,G97*INPUTS!$E$43^H97,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Absorption Heat Pump (AHP)","Primary HB",null,"Eco_base","G99",0,{"$f":"IF(F101=0,0,G101*INPUTS!$E$33^H101)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary HB",null,"Eco_base","G100",0,{"$f":"IF(F102=0,0,G101*INPUTS!$E$36^H101)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Reversible AHP","Primary HB",null,"Eco_base","G103",0,{"$f":"IF(INPUTS!$E$31=E103,G103*INPUTS!$E$33^H103,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary HB",null,"Eco_base","G104",0,{"$f":"IF(INPUTS!$E$34=Eco_base!E103,G103*INPUTS!$E$36^H103,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Primary cooling",null,"Eco_base","G105",0,{"$f":"IF(INPUTS!$E$40=E103,G103*INPUTS!$E$41^H103,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary cooling",null,"Eco_base","G106",0,{"$f":"IF(INPUTS!$E$42=E103,G103*INPUTS!$E$43^H103,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"CHP","Primary HB",null,"Eco_base","G109",0,{"$f":"IF(F107=0,0,G107*INPUTS!$E$33^H107)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary HB",null,"Eco_base","G110",0,{"$f":"IF(F108=0,0,G107*INPUTS!$E$36^H107)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"District Heating","Primary HB",null,"Eco_base","G113",0,{"$f":"IF(F109=0,0,G109*INPUTS!$E$33^H109)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary HB",null,"Eco_base","G114",0,{"$f":"IF(F110=0,0,G109*INPUTS!$E$36^H109)","v":0},null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":39},null,"Cold production",null,null,null,{"$f":"COUNTA(G113:G139)","v":27}]
[null,null,null,"Absorption chiller SE","Primary cooling",null,"Eco_base","G118",787.08687056526901,{"$f":"IF(F113=0,0,40+G113*(INPUTS!$E$41*F113)^(H113))","v":0},null,314.83475291751091,432.89778819370463,550.96080001288169,669.02385874609195,787.08687056526901,905.14988238444607,1023.212894203623]
[null,null,null,null,"Secondary cooling",null,"Eco_base","G119",0,{"$f":"IF(F114=0,0,40+G113*(INPUTS!$E$43*F114)^(H113))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Sum",null,"Eco_base","G120",787.08687056526901,{"$f":"IF(F113+F114=0,0,40+G113*(INPUTS!$E$41*F113+INPUTS!$E$43*F114)^(H113))","v":0},null,314.83475291751091,432.89778819370463,550.96080001288169,669.02385874609195,787.08687056526901,905.14988238444607,1023.212894203623]
[null,null,null,"Absorption chiller DE","Primary cooling",null,"Eco_base","G122",0,{"$f":"IF(F116=0,0,40+G116*(INPUTS!$E$41*F116)^(H116))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary cooling",null,"Eco_base","G123",0,{"$f":"IF(F117=0,0,40+G116*(INPUTS!$E$43*F117)^(H116))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Sum",null,"Eco_base","G124",0,{"$f":"IF(F116+F117=0,0,40+G116*(INPUTS!$E$41*F116+INPUTS!$E$43*F117)^(H116))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Adsorption chiller","Primary cooling",null,"Eco_base","G126",0,{"$f":"IF(F119=0,0,40+G119*(INPUTS!$E$41*F119)^(H119))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary cooling",null,"Eco_base","G127",0,{"$f":"IF(F120=0,0,40+G119*(INPUTS!$E$43*F120)^(H119))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Sum",null,"Eco_base","G128",0,{"$f":"IF(F119+F120=0,0,40+G119*(INPUTS!$E$41*F119+INPUTS!$E$43*F120)^(H119))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"District Cooling","Primary cooling",null,"Eco_base","G130",0,{"$f":"IF(F122=0,0,G122*(INPUTS!$E$41*F122)^(H122))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary cooling",null,"Eco_base","G131",0,{"$f":"IF(F123=0,0,G122*(INPUTS!$E$43*F123)^(H122))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Sum cooling",null,"Eco_base","G132",0,{"$f":"IF(F122+F123=0,0,G122*(INPUTS!$E$41*F122+INPUTS!$E$43*F123)^(H122))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Water Cooled VCC (>20kW)","prim VCC",null,"Eco_base","G163",0,{"$f":"IF(F125=0,0,IF((INPUTS!$E$41*F125)<250,G125*(INPUTS!$E$41*F125)^(H125),6543.5*(INPUTS!$E$41*F125)^(-0.534)))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"sec VCC",null,"Eco_base","G164",0,{"$f":"IF(F126=0,0,IF((INPUTS!$E$43*F126)<250,G125*(INPUTS!$E$43*F126)^(H125),6543.5*(INPUTS!$E$43*F126)^(-0.534)))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Air Cooled VCC (5-600kW)","prim VCC",null,"Eco_base","G167",0,{"$f":"IF(F127=0,0,IF((INPUTS!$E$41*F127)<250,G127*(INPUTS!$E$41*F127)^(H127),1530.9*(INPUTS!$E$41*F127)^(-0.258)))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"sec VCC",null,"Eco_base","G168",0,{"$f":"IF(F128=0,0,IF((INPUTS!$E$43*F128)<250,G127*(INPUTS!$E$43*F128)^(H127),1530.9*(INPUTS!$E$43*F128)^(-0.258)))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"specific chiller",null,null,"Eco_base","H171",200,200,null,80.000001192092896,110.00000238418579,139.99999761581421,170.00000476837158,200,229.99999523162842,259.99999046325684]
[null,null,null,"Cooling tower - wet","Primary CT",null,"Eco_base","G136",0,{"$f":"IF(F130=1,G130*INPUTS!$E$48+H130,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary CT",null,"Eco_base","G137",0,{"$f":"IF(F131=1,G130*INPUTS!$E$51+H130,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Sum CT",null,"Eco_base","G138",0,{"$f":"SUM(J130:J131)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Cooling tower - dry","Primary CT",null,"Eco_base","G140",0,{"$f":"IF(F133=1,G133*INPUTS!$E$48+H133,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary CT",null,"Eco_base","G141",0,{"$f":"IF(F134=1,G133*INPUTS!$E$51+H133,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Sum CT",null,"Eco_base","G142",0,{"$f":"SUM(J133:J134)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Cooling tower - hybrid","Primary CT",null,"Eco_base","G144",9553.380000000001,{"$f":"IF(F136=1,G136*INPUTS!$E$48+H136,0)","v":0},null,3821.3520569425827,5254.3591138851652,6687.365886114836,8120.3732277703293,9553.380000000001,10986.386772229673,12419.393544459344]
[null,null,null,null,"Secondary CT",null,"Eco_base","G145",0,{"$f":"IF(F137=1,G136*INPUTS!$E$51+H136,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Sum CT",null,"Eco_base","G146",9553.380000000001,{"$f":"SUM(J136:J137)","v":0},null,3821.3520569425827,5254.3591138851652,6687.365886114836,8120.3732277703293,9553.380000000001,10986.386772229673,12419.393544459344]
[null,null,null,"specific CT",null,null,"Eco_base","H148",3500,3500,null,1400.0000208616257,1925.0000417232513,2449.9999582767487,2975.0000834465027,3500,4024.9999165534973,4549.9998331069946]
[]
[{"$f":"ROW()-$A$72-1","v":68},null,"Other",null,null,null,{"$f":"COUNTA(G142:G149)","v":8}]
[null,null,null,"Hot tank","Primary HS",null,"Eco_base","G152",2231.6930253248638,{"$f":"IF((INPUTS!$E$55)=0,0,G142*(INPUTS!$E$55)^(H142))","v":{"$error":"#VALUE!"}},null,892.67722343187256,1227.4311905325292,1562.1850911235506,1896.9391247338422,2231.6930253248638,2566.4469259158855,2901.2008265069071]
[null,null,null,null,"Secondary HS",null,"Eco_base","G153",0,{"$f":"IF((INPUTS!$E$56)=0,0,G142*(INPUTS!$E$56)^(H142))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Cold tank","Primary HS",null,"Eco_base","G156",0,{"$f":"IF((INPUTS!$E$57)=0,0,G144*(INPUTS!$E$57)^(H144))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary HS",null,"Eco_base","G157",0,{"$f":"IF((INPUTS!$E$58)=0,0,G144*(INPUTS!$E$58)^(H144))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Battery","Primary BS",null,"Eco_base","G159",0,{"$f":"IF((INPUTS!$E$59)=0,0,G146*(INPUTS!$E$59)^(H146))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,"Secondary BS",null,"Eco_base","G160",0,{"$f":"IF((INPUTS!$E$60)=0,0,G146*(INPUTS!$E$60)^(H146))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Auxillaries","heating",null,"Eco_base","G174",0.5,0.5,null,0.20000000298023224,0.27500000596046448,0.34999999403953552,0.42500001192092896,0.5,0.57499998807907104,0.64999997615814209]
[null,null,null,null,"cooling",null,"Eco_base","G175",0.5,0.5,null,0.20000000298023224,0.27500000596046448,0.34999999403953552,0.42500001192092896,0.5,0.57499998807907104,0.64999997615814209]
[]
[{"$f":"ROW()-$A$72-1","v":78},null,"Other %",null,null,null,{"$f":"COUNTA(G152:G155)","v":4}]
[null,null,null,"Control, electricity and monitoring",null,null,"Eco_base","G177",7.0000000000000007E-2,7.0000000000000007E-2,null,2.8000000417232516E-2,3.8500000834465031E-2,4.8999999165534977E-2,5.9500001668930061E-2,7.0000000000000007E-2,8.0499998331069952E-2,9.0999996662139898E-2]
[null,null,null,"Design, planning and commissioning",null,null,"Eco_base","G179",0.1,0.1,null,4.0000000596046449E-2,5.5000001192092897E-2,6.999999880790711E-2,8.5000002384185799E-2,0.1,0.11499999761581421,0.12999999523162842]
[null,null,null,"General costs associated to works",null,null,"Eco_base","G182",0.15,0.15,null,6.000000089406967E-2,8.2500001788139335E-2,0.10499999821186065,0.12750000357627869,0.15,0.1724999964237213,0.19499999284744263]
[null,null,null,"Indirect costs and industrial benefits",null,null,"Eco_base","G183",0.05,0.05,null,2.0000000298023225E-2,2.7500000596046448E-2,3.4999999403953555E-2,4.25000011920929E-2,0.05,5.7499998807907106E-2,6.4999997615814209E-2]
[]
[{"$f":"ROW()-$A$72-1","v":84},"Investment REF","Heat production REF",null,null,null,{"$f":"COUNTA(G158:G168)","v":11}]
[null,null,null,"Natural Gas","Reference",null,"Eco_base","G71",175.75913916258781,{"$f":"IF(F158=0,0,$D$69*(INPUTS!$E$68)^($E$69))","v":0},null,70.303656712641228,96.667528634635502,123.03139531859927,149.39527247862407,175.75913916258781,202.12300584655156,228.48687253051531]
[null,null,null,"Condensing Boiler","Reference",null,"Eco_base","G75",0,{"$f":"IF(INPUTS!$E$67=E157,G157*(INPUTS!$E$68)^(H157),0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Oil Boiler","Reference",null,"Eco_base","G79",0,{"$f":"IF(INPUTS!$E$67=E158,G158*(INPUTS!$E$68)^(H158),0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Electric Heater","Reference",null,"Eco_base","G83",0,{"$f":"IF(INPUTS!$E$67=E159,G159*(INPUTS!$E$68)^(H159),0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Pellets","Reference",null,"Eco_base","G87",0,{"$f":"IF(INPUTS!$E$67=E160,G160*(INPUTS!$E$68)^(H160),0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Heat Pump","Reference",null,"Eco_base","G91",0,{"$f":"IF(INPUTS!$E$67=E161,G161*(INPUTS!H144)^(H161),0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Reversible Heat Pump","Reference",null,"Eco_base","G97",0,{"$f":"IF(INPUTS!$E$67=E160,G160*(INPUTS!$E$68)^(H160),0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Absorption Heat Pump (AHP)","Reference",null,"Eco_base","G101",0,{"$f":"IF(INPUTS!$E$67=E163,G163*(INPUTS!$E$68)^(H163),0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Reversible AHP","Reference",null,"Eco_base","G107",0,{"$f":"IF(INPUTS!$E$67=E162,G162*(INPUTS!$E$68)^(H162),0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"CHP","Reference",null,"Eco_base","G111",0,{"$f":"IF(INPUTS!$E$67=E165,G165*(INPUTS!$E$68)^(H165),0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"District Heating","Reference",null,"Eco_base","G115",0,{"$f":"IF(INPUTS!$E$67=E166,G166*(INPUTS!$E$68)^(H166),0)","v":0},null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":97},null,"cold production REF",null,null,null,{"$f":"COUNTA(G171:G174)","v":4}]
[null,null,null,"District Cooling","Reference",null,"Eco_base","G133",0,{"$f":"IF(INPUTS!$E$71=E168,G168*(INPUTS!$E$72)^(H168),0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Water Cooled VCC (>20kW)","Reference",null,"Eco_base","G165",497.90900084665958,{"$f":"IF(INPUTS!$E$71=E170,IF((INPUTS!$E$72)<250,G170*(INPUTS!$E$72)^(H170),6543.5*(INPUTS!$E$72)^(-0.534)),0)","v":0},null,199.16360330643275,273.84995640120059,348.5362946571239,423.22266259073632,497.90900084665958,572.5953391025829,647.28167735850616]
[null,null,null,"Air Cooled VCC (5-600kW)","Reference",null,"Eco_base","G169",431.74443876643983,{"$f":"IF((INPUTS!$E$72)<250,IF((INPUTS!$E$72)=0,0,G171*(INPUTS!$E$72)^(H171)),1530.9*(INPUTS!$E$72)^(-0.258))","v":{"$error":"#VALUE!"}},null,172.69777807997332,237.45944646833669,302.22110198971308,366.98278324506339,431.74443876643983,496.50609428781627,561.26774980919265]
[null,null,null,"specific chiller","Reference",null,"Eco_base","H171",200,200,null,80.000001192092896,110.00000238418579,139.99999761581421,170.00000476837158,200,229.99999523162842,259.99999046325684]
[]
[{"$f":"ROW()-$A$72-1","v":103},null,"Other REF",null,null,null,{"$f":"COUNTA(G177:G180)","v":4}]
[null,null,null,"Hot tank","Reference",null,"Eco_base","G154",2127.2759117897035,{"$f":"IF(Cost_calc!AD41=0,0,G175*(Cost_calc!AD41)^(H175))","v":0},null,850.9103773954339,1170.001776843442,1489.0931128936875,1808.1845757394581,2127.2759117897035,2446.367247839949,2765.4585838901944]
[null,null,null,"Cold tank","Reference",null,"Cost_Calc","AC19",1634.7108941113913,{"$f":"Eco_base!$D$156*(H178)^(1+Eco_base!$E$156)","v":{"$error":"#VALUE!"}},null,653.8843673881928,899.09101124853771,1144.2976063907015,1389.5042989692274,1634.7108941113913,1879.9174892535552,2125.1240843957189]
[null,null,null,"Auxillaries","heating",null,"Eco_base","G187",0.5,0.5,null,0.20000000298023224,0.27500000596046448,0.34999999403953552,0.42500001192092896,0.5,0.57499998807907104,0.64999997615814209]
[null,null,null,null,"cooling",null,"Eco_base","G188",0.5,0.5,null,0.20000000298023224,0.27500000596046448,0.34999999403953552,0.42500001192092896,0.5,0.57499998807907104,0.64999997615814209]
[]
[{"$f":"ROW()-$A$72-1","v":109},null,"other % REF",null,null,null,{"$f":"COUNTA(G183:G186)","v":4}]
[null,null,null,"Control, electricity and monitoring","Reference",null,"Eco_base","G189",7.0000000000000007E-2,7.0000000000000007E-2,null,2.8000000417232516E-2,3.8500000834465031E-2,4.8999999165534977E-2,5.9500001668930061E-2,7.0000000000000007E-2,8.0499998331069952E-2,9.0999996662139898E-2]
[null,null,null,"Design, planning and commissioning","Reference",null,"Eco_base","G191",0.15,0.15,null,6.000000089406967E-2,8.2500001788139335E-2,0.10499999821186065,0.12750000357627869,0.15,0.1724999964237213,0.19499999284744263]
[null,null,null,"General costs associated to works","Reference",null,"Eco_base","G194",0.3,0.3,null,0.12000000178813934,0.16500000357627867,0.2099999964237213,0.25500000715255738,0.3,0.34499999284744259,0.38999998569488525]
[null,null,null,"Indirect costs and industrial benefits","Reference",null,"Eco_base","G195",0.05,0.05,null,2.0000000298023225E-2,2.7500000596046448E-2,3.4999999403953555E-2,4.25000011920929E-2,0.05,5.7499998807907106E-2,6.4999997615814209E-2]
[]
[{"$f":"ROW()-$A$72-1","v":115},"Economics","Period under consideration",null,null,null,{"$f":"COUNTA(G189)","v":1}]
[null,null,null,"Period under consideration",null,null,"Eco_base","F14",25,25,null,12.5,18.75,25,31.25,37.5,43.75,50]
[]
[{"$f":"ROW()-$A$72-1","v":118},null,"Credit period",null,null,null,{"$f":"COUNTA(G192)","v":1}]
[null,null,null,"Credit period",null,null,"Eco_base","F15",10,10,null,5,7.5,10,12.5,15,17.5,20]
[]
[{"$f":"ROW()-$A$72-1","v":121},null,"Inflation rate",null,null,null,{"$f":"COUNTA(G195)","v":1}]
[null,null,null,"Inflation rate",null,null,"Eco_base","F16",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[]
[{"$f":"ROW()-$A$72-1","v":124},null,"Market discount rate",null,null,null,{"$f":"COUNTA(G198)","v":1}]
[null,null,null,"Market discount rate",null,null,"Eco_base","F17",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[]
[{"$f":"ROW()-$A$72-1","v":127},null,"Credit interest rate",null,null,null,{"$f":"COUNTA(G201)","v":1}]
[null,null,null,"Credit interest rate",null,null,"Eco_base","F18",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[]
[{"$f":"ROW()-$A$72-1","v":130},null,"Inflation rate for energy prices electricity",null,null,null,{"$f":"COUNTA(G204)","v":1}]
[null,null,null,"Inflation rate for energy prices electricity",null,null,"Eco_base","F19",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[]
[{"$f":"ROW()-$A$72-1","v":133},null,"Inflation rate for energy prices gas",null,null,null,{"$f":"COUNTA(G207)","v":1}]
[null,null,null,"Inflation rate for energy prices gas",null,null,"Eco_base","F20",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[]
[{"$f":"ROW()-$A$72-1","v":136},null,"Equity ratio",null,null,null,{"$f":"COUNTA(G210)","v":1}]
[null,null,null,"Equity ratio",null,null,"Eco_base","F21",0,0,null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":139},null,"public funding",null,null,null,{"$f":"COUNTA(G213)","v":1}]
[null,null,null,"public funding",null,null,"Eco_base","F22",0,0,null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":142},null,"LF ST",null,null,null,{"$f":"COUNTA(G216:G221)","v":6}]
[null,"Other economic parameters",null,"Flat plate collectors (FPC)",null,null,"Eco_base","J55",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","J56",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"specific SC",null,null,"Eco_base","J57",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"Flat plate collectors (FPC)",null,null,"Eco_base","J60",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","J61",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"specific SC",null,null,"Eco_base","J62",20,20,null,10,15,20,25,30,35,40]
[]
[{"$f":"ROW()-$A$72-1","v":150},null,"LF PV",null,null,null,{"$f":"COUNTA(G224:G225)","v":2}]
[null,null,null,"PV",null,null,"Eco_base","J65",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"specific PV",null,null,"Eco_base","J66",20,20,null,10,15,20,25,30,35,40]
[]
[{"$f":"ROW()-$A$72-1","v":154},null,"LF heat production",null,null,null,{"$f":"COUNTA(G228:G238)","v":11}]
[null,null,null,"Natural Gas",null,null,"Eco_base","J69",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Condensing Boiler",null,null,"Eco_base","J73",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Oil Boiler",null,null,"Eco_base","J77",12,12,null,6,9,12,15,18,21,24]
[null,null,null,"Electric Heater",null,null,"Eco_base","J81",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Pellets",null,null,"Eco_base","J85",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Heat Pump",null,null,"Eco_base","J89",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"Reversible Heat Pump",null,null,"Eco_base","J93",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"Absorption Heat Pump (AHP)",null,null,"Eco_base","J99",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"Reversible AHP",null,null,"Eco_base","J103",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"CHP",null,null,"Eco_base","J109",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"District Heating",null,null,"Eco_base","J113",30,30,null,15,22.5,30,37.5,45,52.5,60]
[]
[{"$f":"ROW()-$A$72-1","v":167},null,"LF cold production",null,null,null,{"$f":"COUNTA(G241:G251)","v":11}]
[null,null,null,"Absorption chiller SE",null,null,"Eco_base","J118",30,30,null,15,22.5,30,37.5,45,52.5,60]
[null,null,null,"Absorption chiller DE",null,null,"Eco_base","J122",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"Adsorption chiller",null,null,"Eco_base","J126",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"District Cooling",null,null,"Eco_base","J130",30,30,null,15,22.5,30,37.5,45,52.5,60]
[null,null,null,"Water Cooled VCC (>20kW)",null,null,"Eco_base","J163",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Air Cooled VCC (5-600kW)",null,null,"Eco_base","J167",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"specific chiller",null,null,"Eco_base","J171",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Cooling tower - wet",null,null,"Eco_base","J136",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Cooling tower - dry",null,null,"Eco_base","J140",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Cooling tower - hybrid",null,null,"Eco_base","J144",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"specific CT",null,null,"Eco_base","J148",20,20,null,10,15,20,25,30,35,40]
[]
[{"$f":"ROW()-$A$72-1","v":180},null,"LF Other",null,null,null,{"$f":"COUNTA(G254:G260)","v":7}]
[null,null,null,"Hot tank",null,null,"Eco_base","J152",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Cold tank",null,null,"Eco_base","J156",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Battery",null,null,"Eco_base","J159",10,10,null,5,7.5,10,12.5,15,17.5,20]
[null,null,null,"Aux ","heating",null,"Eco_base","J174",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Aux","cooling",null,"Eco_base","J175",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Aux ref","heating",null,"Eco_base","J187",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Aux ref","cooling",null,"Eco_base","J188",20,20,null,10,15,20,25,30,35,40]
[]
[{"$f":"ROW()-$A$72-1","v":189},null,"MT ST",null,null,null,{"$f":"COUNTA(G263:G268)","v":6}]
[null,null,null,"Flat plate collectors (FPC)",null,null,"Eco_base","M55",1.4999999999999999E-2,1.4999999999999999E-2,null,7.4999999999999997E-3,1.125E-2,1.4999999999999999E-2,1.8749999999999999E-2,2.2499999999999999E-2,2.6249999999999999E-2,0.03]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","M56",1.4999999999999999E-2,1.4999999999999999E-2,null,7.4999999999999997E-3,1.125E-2,1.4999999999999999E-2,1.8749999999999999E-2,2.2499999999999999E-2,2.6249999999999999E-2,0.03]
[null,null,null,"specific SC",null,null,"Eco_base","M57",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Flat plate collectors (FPC)",null,null,"Eco_base","M60",2.5000000000000001E-2,2.5000000000000001E-2,null,1.2500000000000001E-2,1.8750000000000003E-2,2.5000000000000001E-2,3.125E-2,3.7500000000000006E-2,4.3750000000000004E-2,0.05]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","M61",2.5000000000000001E-2,2.5000000000000001E-2,null,1.2500000000000001E-2,1.8750000000000003E-2,2.5000000000000001E-2,3.125E-2,3.7500000000000006E-2,4.3750000000000004E-2,0.05]
[null,null,null,"specific SC",null,null,"Eco_base","M62",2.5000000000000001E-2,2.5000000000000001E-2,null,1.2500000000000001E-2,1.8750000000000003E-2,2.5000000000000001E-2,3.125E-2,3.7500000000000006E-2,4.3750000000000004E-2,0.05]
[]
[{"$f":"ROW()-$A$72-1","v":197},null,"MT PV",null,null,null,{"$f":"COUNTA(G271:G272)","v":2}]
[null,null,null,"PV",null,null,"Eco_base","M65",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"specific PV",null,null,"Eco_base","M66",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[]
[{"$f":"ROW()-$A$72-1","v":201},null,"MT heat production",null,null,null,{"$f":"COUNTA(G275:G285)","v":11}]
[null,null,null,"Natural Gas",null,null,"Eco_base","M69",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[null,null,null,"Condensing Boiler",null,null,"Eco_base","M73",0.04,0.04,null,0.02,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08]
[null,null,null,"Oil Boiler",null,null,"Eco_base","M77",0.12,0.12,null,0.06,0.09,0.12,0.15,0.18,0.21,0.24]
[null,null,null,"Electric Heater",null,null,"Eco_base","M81",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Pellets",null,null,"Eco_base","M85",0.06,0.06,null,0.03,4.4999999999999998E-2,0.06,7.4999999999999997E-2,0.09,0.105,0.12]
[null,null,null,"Heat Pump",null,null,"Eco_base","M89",2.5000000000000001E-2,2.5000000000000001E-2,null,1.2500000000000001E-2,1.8750000000000003E-2,2.5000000000000001E-2,3.125E-2,3.7500000000000006E-2,4.3750000000000004E-2,0.05]
[null,null,null,"Reversible Heat Pump",null,null,"Eco_base","M93",2.5000000000000001E-2,2.5000000000000001E-2,null,1.2500000000000001E-2,1.8750000000000003E-2,2.5000000000000001E-2,3.125E-2,3.7500000000000006E-2,4.3750000000000004E-2,0.05]
[null,null,null,"Absorption Heat Pump (AHP)",null,null,"Eco_base","M99",2.5000000000000001E-2,2.5000000000000001E-2,null,1.2500000000000001E-2,1.8750000000000003E-2,2.5000000000000001E-2,3.125E-2,3.7500000000000006E-2,4.3750000000000004E-2,0.05]
[null,null,null,"Reversible AHP",null,null,"Eco_base","M103",2.5000000000000001E-2,2.5000000000000001E-2,null,1.2500000000000001E-2,1.8750000000000003E-2,2.5000000000000001E-2,3.125E-2,3.7500000000000006E-2,4.3750000000000004E-2,0.05]
[null,null,null,"CHP",null,null,"Eco_base","M109",0.08,0.08,null,0.04,0.06,0.08,0.1,0.12,0.14000000000000001,0.16]
[null,null,null,"District Heating",null,null,"Eco_base","M113",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[]
[{"$f":"ROW()-$A$72-1","v":214},null,"MT cold production",null,null,null,{"$f":"COUNTA(G288:G298)","v":11}]
[null,null,null,"Absorption chiller SE",null,null,"Eco_base","M118",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[null,null,null,"Absorption chiller DE",null,null,"Eco_base","M122",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[null,null,null,"Adsorption chiller",null,null,"Eco_base","M126",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[null,null,null,"District Cooling",null,null,"Eco_base","M130",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[null,null,null,"Water Cooled VCC (>20kW)",null,null,"Eco_base","M163",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[null,null,null,"Air Cooled VCC (5-600kW)",null,null,"Eco_base","M167",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[null,null,null,"specific chiller",null,null,"Eco_base","M171",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[null,null,null,"Cooling tower - wet",null,null,"Eco_base","M136",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[null,null,null,"Cooling tower - dry",null,null,"Eco_base","M140",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Cooling tower - hybrid",null,null,"Eco_base","M144",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"specific CT",null,null,"Eco_base","M148",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[]
[{"$f":"ROW()-$A$72-1","v":227},null,"MT Other",null,null,null,{"$f":"COUNTA(G301:G307)","v":7}]
[null,null,null,"Hot tank",null,null,"Eco_base","M152",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Cold tank",null,null,"Eco_base","M156",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Battery",null,null,"Eco_base","M159",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Aux ","heating",null,"Eco_base","M174",1.4999999999999999E-2,1.4999999999999999E-2,null,7.4999999999999997E-3,1.125E-2,1.4999999999999999E-2,1.8749999999999999E-2,2.2499999999999999E-2,2.6249999999999999E-2,0.03]
[null,null,null,"Aux","cooling",null,"Eco_base","M175",1.4999999999999999E-2,1.4999999999999999E-2,null,7.4999999999999997E-3,1.125E-2,1.4999999999999999E-2,1.8749999999999999E-2,2.2499999999999999E-2,2.6249999999999999E-2,0.03]
[null,null,null,"Aux ref","heating",null,"Eco_base","M187",1.4999999999999999E-2,1.4999999999999999E-2,null,7.4999999999999997E-3,1.125E-2,1.4999999999999999E-2,1.8749999999999999E-2,2.2499999999999999E-2,2.6249999999999999E-2,0.03]
[null,null,null,"Aux ref","cooling",null,"Eco_base","M188",1.4999999999999999E-2,1.4999999999999999E-2,null,7.4999999999999997E-3,1.125E-2,1.4999999999999999E-2,1.8749999999999999E-2,2.2499999999999999E-2,2.6249999999999999E-2,0.03]
[]
[{"$f":"ROW()-$A$72-1","v":236},"Energy","electricity (energy)",null,null,null,{"$f":"COUNTA(G310)","v":1}]
[null,null,null,null,null,null,"Eco_base","F26",0.1,0.1,null,0.05,0.1,0.15000000000000002,0.2,0.25,0.30000000000000004,0.35000000000000003]
[]
[{"$f":"ROW()-$A$72-1","v":239},null,"electricity (power)",null,null,null,{"$f":"COUNTA(G313)","v":1}]
[null,null,null,null,null,null,"Eco_base","F27",80,80,null,100,80,60,40,20,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":242},null,"Feed in",null,null,null,{"$f":"COUNTA(G316:G320)","v":5}]
[null,null,null,"CHP",null,null,"Eco_base","F28",3.2250000000000001E-2,{"$f":"0.03225+IF(INPUTS!I319=Conversion!G328,IF(INPUTS!I321<250,0.18275,IF(INPUTS!I321<500,0.15705,IF(INPUTS!I321<750,0.12115,0.11705))))*INPUTS!J319+IF(INPUTS!I322=Conversion!G328,IF(INPUTS!I324<250,0.18275,IF(INPUTS!I324<500,0.15705,IF(INPUTS!I324<750,0.12115,0.11705))))*INPUTS!J322","v":3.2250000000000001E-2},null,1.6125E-2,2.4187500000000001E-2,3.2250000000000001E-2,4.0312500000000001E-2,4.8375000000000001E-2,5.6437500000000002E-2,6.4500000000000002E-2]
[null,null,null,"PV",null,null,"Eco_base","F30",3.2250000000000001E-2,{"$f":"IF(AND(INPUTS!I315>5,INPUTS!I315<200),0.115,0.03225)","v":3.2250000000000001E-2},null,1.6125E-2,2.4187500000000001E-2,3.2250000000000001E-2,4.0312500000000001E-2,4.8375000000000001E-2,5.6437500000000002E-2,6.4500000000000002E-2]
[null,null,null,"no sub",null,null,"Eco_base","F32",3.2250000000000001E-2,3.2250000000000001E-2,null,1.6125E-2,2.4187500000000001E-2,3.2250000000000001E-2,4.0312500000000001E-2,4.8375000000000001E-2,5.6437500000000002E-2,6.4500000000000002E-2]
[null,null,null,"district H",null,null,"Eco_base","F46",0.04,0.04,null,0.02,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08]
[null,null,null,"district C",null,null,"Eco_base","F47",0.06,0.06,null,0.03,4.4999999999999998E-2,0.06,7.4999999999999997E-2,0.09,0.105,0.12]
[]
[{"$f":"ROW()-$A$72-1","v":249},null,"EC REN",null,null,null,{"$f":"COUNTA(G323:G326)","v":4}]
[null,null,null,"biogas",null,null,"Eco_base","F36",6.96132E-2,6.96132E-2,null,3.48066E-2,5.2209900000000004E-2,6.96132E-2,8.7016499999999997E-2,0.10441980000000001,0.1218231,0.1392264]
[null,null,null,"Pellets",null,null,"Eco_base","F38",0.05,0.05,null,2.5000000000000001E-2,3.7500000000000006E-2,0.05,6.25E-2,7.5000000000000011E-2,8.7500000000000008E-2,0.1]
[null,null,null,"district H",null,null,"Eco_base","F42",6.8599999999999994E-2,{"$f":"0.0686","v":6.8599999999999994E-2},null,3.4299999999999997E-2,5.1449999999999996E-2,6.8599999999999994E-2,8.5749999999999993E-2,0.10289999999999999,0.12004999999999999,0.13719999999999999]
[null,null,null,"district C",null,null,"Eco_base","F44",0.10289999999999999,{"$f":"0.0686*1.5","v":0.10289999999999999},null,5.1449999999999996E-2,7.7174999999999994E-2,0.10289999999999999,0.12862499999999999,0.15434999999999999,0.18007499999999999,0.20579999999999998]
[]
[{"$f":"ROW()-$A$72-1","v":255},null,"EC nonREN",null,null,null,{"$f":"COUNTA(G329:G330)","v":2}]
[null,null,null,"natrural gas",null,null,"Eco_base","F34",0.05,0.05,null,2.5000000000000001E-2,3.7500000000000006E-2,0.05,6.25E-2,7.5000000000000011E-2,8.7500000000000008E-2,0.1]
[null,null,null,"Oil",null,null,"Eco_base","F40",5.5599999999999997E-2,5.5599999999999997E-2,null,2.7799999999999998E-2,4.1700000000000001E-2,5.5599999999999997E-2,6.9499999999999992E-2,8.3400000000000002E-2,9.7299999999999998E-2,0.11119999999999999]
[]
[{"$f":"ROW()-$A$72-1","v":259},null,"CD C1",null,null,null,{"$f":"COUNTA(G333:G345)","v":13}]
[null,"Efficiency SHC",null,"sum",null,null,"DATA","C58",12097.275365753852,12097.275365753852,null,9677.8204368138413,10887.547540756947,12097.275365753852,13307.003190750758,14516.731015747664,15726.457398636967,16936.185223633875]
[null,null,null,"jan",null,null,"DATA","D58",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E58",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F58",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G58",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H58",709.85906397975418,709.85906397975418,null,567.88725964598279,638.87314065741987,709.85906397975418,780.8449873020885,851.83091062442293,922.81674932496253,993.80267264729696]
[null,null,null,"jun",null,null,"DATA","I58",3933.0445257267879,3933.0445257267879,null,3146.4356674669748,3539.7399793830205,3933.0445257267879,4326.3490720705558,4719.6536184143233,5112.9576959026472,5506.2622422464146]
[null,null,null,"jul",null,null,"DATA","J58",4042.5710826853096,4042.5710826853096,null,3234.0569143394505,3638.3138780343734,4042.5710826853096,4446.8282873362459,4851.0854919871826,5255.3422147260917,5659.5994193770284]
[null,null,null,"aug",null,null,"DATA","K58",1529.3184396604267,1529.3184396604267,null,1223.4547699592379,1376.386559232591,1529.3184396604267,1682.2503200882625,1835.182200516098,1988.1138986349688,2141.0457790628043]
[null,null,null,"sep",null,null,"DATA","L58",1882.4822537015732,1882.4822537015732,null,1505.9858254021958,1694.2339834495415,1882.4822537015732,2070.7305239536049,2258.9787942056369,2447.2268400482963,2635.4751103003282]
[null,null,null,"okt",null,null,"DATA","M58",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N58",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O58",0,0,null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":274},null,"el sum",null,null,null,{"$f":"COUNTA(G348:G620)","v":273}]
[null,null,null,"sum",null,null,"DATA","C97",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C98",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C99",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C100",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C101",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C103",3591,3591,null,1795.5,2154.6000856161118,2513.6999571919441,2872.8000428080559,3231.8999143838882,3591,3950.1000856161118]
[null,null,null,null,null,null,"DATA","D103",240,240,null,120,144.0000057220459,167.99999713897705,192.00000286102295,215.9999942779541,240,264.0000057220459]
[null,null,null,null,null,null,"DATA","E103",183,183,null,91.5,109.80000436306,128.09999781847,146.40000218153,164.69999563694,183,201.30000436306]
[null,null,null,null,null,null,"DATA","F103",307,307,null,153.5,184.20000731945038,214.89999634027481,245.60000365972519,276.29999268054962,307,337.70000731945038]
[null,null,null,null,null,null,"DATA","G103",343,343,null,171.5,205.80000817775726,240.09999591112137,274.40000408887863,308.69999182224274,343,377.30000817775726]
[null,null,null,null,null,null,"DATA","H103",397,397,null,198.5,238.20000946521759,277.8999952673912,317.6000047326088,357.29999053478241,397,436.70000946521759]
[null,null,null,null,null,null,"DATA","I103",381,381,null,190.5,228.60000908374786,266.69999545812607,304.80000454187393,342.89999091625214,381,419.10000908374786]
[null,null,null,null,null,null,"DATA","J103",391,391,null,195.5,234.60000932216644,273.69999533891678,312.80000466108322,351.89999067783356,391,430.10000932216644]
[null,null,null,null,null,null,"DATA","K103",288,288,null,144,172.80000686645508,201.59999656677246,230.40000343322754,259.19999313354492,288,316.80000686645508]
[null,null,null,null,null,null,"DATA","L103",346,346,null,173,207.60000824928284,242.19999587535858,276.80000412464142,311.39999175071716,346,380.60000824928284]
[null,null,null,null,null,null,"DATA","M103",260,260,null,130,156.00000619888306,181.99999690055847,208.00000309944153,233.99999380111694,260,286.00000619888306]
[null,null,null,null,null,null,"DATA","N103",230,230,null,115,138.00000548362732,160.99999725818634,184.00000274181366,206.99999451637268,230,253.00000548362732]
[null,null,null,null,null,null,"DATA","O103",225,225,null,112.5,135.00000536441803,157.49999731779099,180.00000268220901,202.49999463558197,225,247.50000536441803]
[null,null,null,null,null,null,"DATA","C104",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C105",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C106",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C107",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C108",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C109",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C110",2445.9999999999964,2445.9999999999964,null,1222.9999999999982,1467.6000583171822,1712.1999708414053,1956.8000291585893,2201.3999416828124,2445.9999999999964,2690.6000583171804]
[null,null,null,"jan",null,null,"DATA","D110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H110",143,143,null,71.5,85.800003409385681,100.09999829530716,114.40000170469284,128.69999659061432,143,157.30000340938568]
[null,null,null,"jun",null,null,"DATA","I110",774.99999999999636,774.99999999999636,null,387.49999999999818,465.00001847743772,542.49999076127756,620.00000923871698,697.49998152255682,774.99999999999636,852.5000184774359]
[null,null,null,"jul",null,null,"DATA","J110",792,792,null,396,475.20001888275146,554.39999055862427,633.60000944137573,712.79998111724854,792,871.20001888275146]
[null,null,null,"aug",null,null,"DATA","K110",430,430,null,215,258.0000102519989,300.99999487400055,344.00000512599945,386.9999897480011,430,473.0000102519989]
[null,null,null,"sep",null,null,"DATA","L110",306,306,null,153,183.60000729560852,214.19999635219574,244.80000364780426,275.39999270439148,306,336.60000729560852]
[null,null,null,"okt",null,null,"DATA","M110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C111",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C112",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C113",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C114",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C115",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C116",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C117",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O117",null,null,null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":549},null,"Heat pump",null,null,null,{"$f":"COUNTA(G623:G641)","v":19}]
[null,"Efficiency REF",null,"sum",null,null,"Conversion","G184",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,null,"jan",null,null,"Conversion","G185",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,null,"feb",null,null,"Conversion","G186",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,null,"mär",null,null,"Conversion","G187",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,null,"apr",null,null,"Conversion","G188",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,null,"mai",null,null,"Conversion","G189",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,null,"jun",null,null,"Conversion","G190",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,null,"jul",null,null,"Conversion","G191",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,null,"aug",null,null,"Conversion","G192",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,null,"sep",null,null,"Conversion","G193",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,null,"okt",null,null,"Conversion","G194",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,null,"nov",null,null,"Conversion","G195",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,null,"dez",null,null,"Conversion","G196",3.3,3.3,null,1.65,2.4749999999999996,3.3,4.125,4.9499999999999993,5.7749999999999995,6.6]
[null,null,"spec","spec",null,null,"INPUTS","L40",3,3,null,1.5,2.25,3,3.75,4.5,5.25,6]
[null,null,null,"spec",null,null,"INPUTS","L41",3,3,null,1.5,2.25,3,3.75,4.5,5.25,6]
[null,null,null,"spec",null,null,"INPUTS","L42",3,3,null,1.5,2.25,3,3.75,4.5,5.25,6]
[null,null,null,"spec",null,null,"INPUTS","L43",3,3,null,1.5,2.25,3,3.75,4.5,5.25,6]
[null,null,null,"spec",null,null,"INPUTS","L71",3,3,null,1.5,2.25,3,3.75,4.5,5.25,6]
[null,null,null,"spec",null,null,"INPUTS","L72",3,3,null,1.5,2.25,3,3.75,4.5,5.25,6]
[]
[{"$f":"ROW()-$A$72-1","v":570},null,"primary energy factor electricity ",null,null,null,{"$f":"COUNTA(G644:G669)","v":26}]
[null,"conversion ",null,"sum",null,null,"Conversion","D495",0.59105923829174101,0.59105923829174101,null,0.47284739767936801,0.5319533003706165,0.59105923829174101,0.65016517621286551,0.70927111413398991,0.76837698159536261,0.827482919516487]
[null,null,null,"jan",null,null,"Conversion","D496",0.52975143366545752,0.52975143366545752,null,0.42380115324749523,0.47677627766865338,0.52975143366545752,0.58272658966226165,0.63570174565906579,0.68867683850457795,0.74165199450138208]
[null,null,null,"feb",null,null,"Conversion","D497",0.54274541588576364,0.54274541588576364,null,0.43419633917864048,0.48847086135712819,0.54274541588576364,0.59701997041439914,0.65129452494303453,0.70556901477137457,0.75984356930000996]
[null,null,null,"mär",null,null,"Conversion","D498",0.57938711638647167,0.57938711638647167,null,0.46350970001601,0.52144839093415918,0.57938711638647167,0.63732584183878416,0.69526456729109665,0.75320322367508252,0.81114194912739501]
[null,null,null,"apr",null,null,"Conversion","D499",0.61133958255950471,0.61133958255950471,null,0.48907167333533952,0.55020560972808275,0.61133958255950471,0.67247355539092668,0.73360752822234854,0.79474142817641324,0.8558754010078351]
[null,null,null,"mai",null,null,"Conversion","D500",0.63348909962176514,0.63348909962176514,null,0.50679128724919065,0.5701401745560315,0.63348909962176514,0.69683802468749878,0.76018694975323242,0.82353579930118048,0.88688472436691412]
[null,null,null,"jun",null,null,"Conversion","D501",0.63696513827916879,0.63696513827916879,null,0.50957211821655124,0.5732686092648196,0.63696513827916879,0.70066166729351798,0.76435819630786717,0.8280546493900548,0.89175117840440399]
[null,null,null,"jul",null,null,"Conversion","D502",0.64048743596169566,0.64048743596169566,null,0.51238995640456175,0.57643867709511565,0.64048743596169566,0.70453619482827567,0.76858495369485569,0.83263363620938347,0.89668239507596348]
[null,null,null,"aug",null,null,"Conversion","D503",0.64246360188662655,0.64246360188662655,null,0.51397088916806422,0.57821722638043793,0.64246360188662655,0.70670997739281516,0.77095635289900366,0.8352026518175627,0.8994490273237512]
[null,null,null,"sep",null,null,"Conversion","D504",0.61152203688209927,0.61152203688209927,null,0.48921763679559016,0.55036981861406786,0.61152203688209927,0.67267425515013068,0.73382647341816221,0.79497861878708598,0.8561308370551175]
[null,null,null,"okt",null,null,"Conversion","D505",0.56694339864638676,0.56694339864638676,null,0.4535547256756014,0.51024904526476411,0.56694339864638676,0.62363775202800942,0.68033210540963207,0.73702639120633484,0.79372074458795749]
[null,null,null,"nov",null,null,"Conversion","D506",0.55901057458841719,0.55901057458841719,null,0.4472084663346591,0.50310950380172481,0.55901057458841719,0.61491164537510956,0.67081271616180205,0.72671372030924097,0.78261479109593335]
[null,null,null,"dez",null,null,"Conversion","D507",0.54073355775670739,0.54073355775670739,null,0.43258685265141222,0.48666018908894398,0.54073355775670739,0.59480692642447075,0.64888029509223422,0.70295359929953427,0.75702696796729774]
[null,null,null,"sum",null,null,"Conversion","D625",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"jan",null,null,"Conversion","D626",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"feb",null,null,"Conversion","D627",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"mär",null,null,"Conversion","D628",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"apr",null,null,"Conversion","D629",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"mai",null,null,"Conversion","D630",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"jun",null,null,"Conversion","D631",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"jul",null,null,"Conversion","D632",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"aug",null,null,"Conversion","D633",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"sep",null,null,"Conversion","D634",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"okt",null,null,"Conversion","D635",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"nov",null,null,"Conversion","D636",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"dez",null,null,"Conversion","D637",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[]
[{"$f":"ROW()-$A$72-1","v":598},null,null,null,null,null,{"$f":"COUNTA(G672:G673)","v":1}]
[null,null,null,"xxx",null,null,"xxx"]
[]
[{"$f":"ROW()-$A$72-1","v":601},null,null,null,null,null,{"$f":"COUNTA(G675:G676)","v":1}]
[null,null,null,"xxx",null,null,"xxx"]

{"sheet":"sens_res","index":15,"n_rows":483,"n_cols":35,"rows_kept":483,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity CR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity fsav"]
[]
[null,null,null,null,null,null,null,{"$f":"sens_def!D6","v":1},{"$f":"sens_def!E6","v":2},{"$f":"sens_def!F6","v":3},{"$f":"sens_def!G6","v":4},{"$f":"sens_def!H6","v":5},{"$f":"sens_def!I6","v":6},{"$f":"sens_def!J6","v":7}]
[null,1,{"$f":"sens_def!C8","v":"ST + ST aux"},"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,0.94281767748558998,0.98860455712184103,1.0343914276610571,1.0801783163943437,1.1259651869335596,1.1717520574727758,1.2175389280119917]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F5/$E5","v":1},null,{"$f":"H5/$E5","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F6/$E6","v":1},null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F7/$E7","v":1},null,{"$f":"H7/$E7","v":1.0274182130255802},{"$f":"I7/$E7","v":1.077313622476697},1.1272090220144872,1.1771044413789309,1.2269998409167211,1.2768952404545113,1.3267906399923015]
[]
[null,{"$f":"B5+1","v":2},"PV","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F13/$E13","v":1},null,{"$f":"H13/$E13","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F14/$E14","v":1},null,{"$f":"H14/$E14","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F15/$E15","v":1},null,{"$f":"H15/$E15","v":1.2269998409167211},{"$f":"I15/$E15","v":1.2269998409167211},1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,{"$f":"B13+1","v":3},"Heat production","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.0771104433469858,1.0893241298502896,1.1015378139269523,1.1137515028568974,1.1259651869335596,1.1381788710102221,1.1503925550868848]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F21/$E21","v":1},null,{"$f":"H21/$E21","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F22/$E22","v":1},null,{"$f":"H22/$E22","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F23/$E23","v":1},null,{"$f":"H23/$E23","v":1.1737612831847488},{"$f":"I23/$E23","v":1.1870709232788388},1.2003805607285414,1.2136902034670189,1.2269998409167211,1.2403094783664232,1.2536191158161258]
[]
[null,{"$f":"B21+1","v":4},"Cold production","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.0158558255937773,1.0433831672960208,1.0709105035290731,1.0984378507005075,1.1259651869335596,1.1534925231666118,1.1810198593996639]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CR vs. fsav"]
[null,null,null,"fsav.sys",null,{"$f":"F29/$E29","v":1},null,{"$f":"H29/$E29","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F30/$E30","v":1},null,{"$f":"H30/$E30","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F31/$E31","v":1},null,{"$f":"H31/$E31","v":1.1070101907790504},{"$f":"I31/$E31","v":1.1370076048034559},1.1670050128679108,1.1970024328522664,1.2269998409167211,1.2569972489811758,1.2869946570456305]
[]
[null,{"$f":"B29+1","v":5},"Other","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.076887927196474,1.0891572427401688,1.1014265558461698,1.1136958738275586,1.1259651869335596,1.1382345000395611,1.1505038131455618]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F37/$E37","v":1},null,{"$f":"H37/$E37","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F38/$E38","v":1},null,{"$f":"H38/$E38","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F39/$E39","v":1},null,{"$f":"H39/$E39","v":1.1735188003047736},{"$f":"I39/$E39","v":1.1868890611218683},1.2002593192825313,1.2136295827560581,1.2269998409167211,1.2403700990773843,1.253740357238047]
[]
[null,{"$f":"B37+1","v":6},"Other %","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.057141669659361,1.0739404502750043,1.0910106271951412,1.1083522106752761,1.1259651869335596,1.143849562806994,1.1620053382955791]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F45/$E45","v":1},null,{"$f":"H45/$E45","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F46/$E46","v":1},null,{"$f":"H46/$E46","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F47/$E47","v":1},null,{"$f":"H47/$E47","v":1.1520006795512161},{"$f":"I47/$E47","v":1.1703068415730846},1.1889087527231708,1.2078064241772219,1.2269998409167211,1.2464890103921658,1.2662739326035555]
[]
[null,{"$f":"B45+1","v":7},"Heat production REF","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1892127656513054,1.1727439573122806,1.1567250580477479,1.1411378706260995,1.1259651869335596,1.1111906840404153,1.0967988906079591]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F53/$E53","v":1},null,{"$f":"H53/$E53","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F54/$E54","v":1},null,{"$f":"H54/$E54","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F55/$E55","v":1},null,{"$f":"H55/$E55","v":1.2959227258563433},{"$f":"I55/$E55","v":1.2779761450503206},1.2605198443783867,1.2435339937422867,1.2269998409167211,1.2108995982894315,1.1952164062537864]
[]
[null,{"$f":"B53+1","v":8},"cold production REF","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.2046564258713925,1.1839701550882886,1.1639823406505962,1.1446581842315651,1.1259651869335596,1.1078729164900605,1.0903528729879448]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F61/$E61","v":1},null,{"$f":"H61/$E61","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F62/$E62","v":1},null,{"$f":"H62/$E62","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F63/$E63","v":1},null,{"$f":"H63/$E63","v":1.3127521703659246},{"$f":"I63/$E63","v":1.290209687476952},1.2684283345364469,1.2473701907082397,1.2269998409167211,1.2072841221595072,1.188191977180767]
[]
[null,{"$f":"B61+1","v":9},"Other REF","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1791786701051228,1.1654092636353546,1.1519577220148258,1.138813156294405,1.1259651869335596,1.1134038823094499,1.1011197541498841]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F69/$E69","v":1},null,{"$f":"H69/$E69","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F70/$E70","v":1},null,{"$f":"H70/$E70","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F71/$E71","v":1},null,{"$f":"H71/$E71","v":1.2849882548959761},{"$f":"I71/$E71","v":1.269983297598908},1.2553247276715171,1.2410006790818804,1.2269998409167211,1.2133113903728245,1.1999249877801863]
[]
[null,{"$f":"B69+1","v":10},"other % REF","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1626880962049784,1.153521993730793,1.1443434882292278,1.135156586197025,1.1259651869335596,1.1167730583829021,1.1075838515602656]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F77/$E77","v":1},null,{"$f":"H77/$E77","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F78/$E78","v":1},null,{"$f":"H78/$E78","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F79/$E79","v":1},null,{"$f":"H79/$E79","v":1.267017955470283},{"$f":"I79/$E79","v":1.257029363986135},1.2470272565311571,1.2370159991114411,1.2269998409167211,1.2169828879947047,1.2069691189720295]
[]
[null,{"$f":"B77+1","v":11},"Period under consideration","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.2078146765960525,1.1544240564516832,1.1259651869335596,1.1082801891953078,1.0962247191270897,1.0927516418295775,1.0854508801181626]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F85/$E85","v":1},null,{"$f":"H85/$E85","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F86/$E86","v":1},null,{"$f":"H86/$E86","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F87/$E87","v":1},null,{"$f":"H87/$E87","v":1.3161938159706936},{"$f":"I87/$E87","v":1.2580123702352388},1.2269998409167211,1.2077279400948637,1.1945907134491942,1.1908059913805265,1.1828501206640676]
[]
[null,{"$f":"B85+1","v":12},"Credit period","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1089197270945776,1.1173853296047389,1.1259651869335596,1.1346542134370323,1.1434471639491826,1.1523386520101944,1.161323168514681]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F93/$E93","v":1},null,{"$f":"H93/$E93","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F94/$E94","v":1},null,{"$f":"H94/$E94","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F95/$E95","v":1},null,{"$f":"H95/$E95","v":1.2084248647509461},{"$f":"I95/$E95","v":1.2176500992908528},1.2269998409167211,1.2364685476415864,1.2460505036423573,1.2557398391235777,1.2655305506390389]
[]
[null,{"$f":"B93+1","v":13},"Inflation rate","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1097186123026137,1.1175541931572954,1.1259651869335596,1.1350080144806007,1.1447451552303871,1.1552453557203308,1.1665837186139789]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F101/$E101","v":1},null,{"$f":"H101/$E101","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F102/$E102","v":1},null,{"$f":"H102/$E102","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F103/$E103","v":1},null,{"$f":"H103/$E103","v":1.2092954352042302},{"$f":"I103/$E103","v":1.2178341152395944},1.2269998409167211,1.2368540958176868,1.2474649657536474,1.2589073659985803,1.2712631382979447]
[]
[null,{"$f":"B101+1","v":14},"Market discount rate","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.0819360646785232,1.1037068018992875,1.1259651869335596,1.1486101461028908,1.171541356257124,1.1946613526377776,1.2178773489363655]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F109/$E109","v":1},null,{"$f":"H109/$E109","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F110/$E110","v":1},null,{"$f":"H110/$E110","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F111/$E111","v":1},null,{"$f":"H111/$E111","v":1.1790199152231389},{"$f":"I111/$E111","v":1.2027441754547243},1.2269998409167211,1.2516767684281349,1.2766656326823653,1.3018602232525365,1.3271594279665553]
[]
[null,{"$f":"B109+1","v":15},"Credit interest rate","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1073305885788287,1.1166012347349643,1.1259651869335596,1.1354153890732472,1.1449448067018344,1.1545464494784843,1.1642133922803464]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F117/$E117","v":1},null,{"$f":"H117/$E117","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F118/$E118","v":1},null,{"$f":"H118/$E118","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F119/$E119","v":1},null,{"$f":"H119/$E119","v":1.2066931302988988},{"$f":"I119/$E119","v":1.2167956463364971},1.2269998409167211,1.2372980247829615,1.2476825322703988,1.2581457457837522,1.2686801187978405]
[]
[null,{"$f":"B117+1","v":16},"Inflation rate for energy prices electricity","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1376340804805312,1.132078590893085,1.1259651869335596,1.1192421889391546,1.1118554183892047,1.1037487238782697,1.0948647043564304]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F125/$E125","v":1},null,{"$f":"H125/$E125","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F126/$E126","v":1},null,{"$f":"H126/$E126","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F127/$E127","v":1},null,{"$f":"H127/$E127","v":1.2397158029126696},{"$f":"I127/$E127","v":1.2336618103744321},1.2269998409167211,1.2196735775780791,1.2116239803126783,1.202789859159815,1.1931086623817113]
[]
[null,{"$f":"B125+1","v":17},"Inflation rate for energy prices gas","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1721550466958333,1.1490255157221714,1.1259651869335596,1.1030925078112108,1.0805259905865767,1.0583814280866688,1.0367691544039745]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F133/$E133","v":1},null,{"$f":"H133/$E133","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F134/$E134","v":1},null,{"$f":"H134/$E134","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F135/$E135","v":1},null,{"$f":"H135/$E135","v":1.277334390543982},{"$f":"I135/$E135","v":1.2521294098265487},1.2269998409167211,1.2020747597773187,1.1774833129315432,1.1533516834816526,1.1298001059744172]
[]
[null,{"$f":"B133+1","v":18},"Equity ratio","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0,0,0,0,0,0,0]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,0,0,0,0,0,0,0]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,0,0,0,0,0,0,0]
[null,null,"PARAMETER VARIATION",null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"fsav.sys",null,{"$f":"F141/$E141","v":1},null,{"$f":"H141/$E141","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F142/$E142","v":1},null,{"$f":"H142/$E142","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F143/$E143","v":1},null,{"$f":"H143/$E143","v":0},{"$f":"I143/$E143","v":0},0,0,0,0,0]
[]
[null,{"$f":"B141+1","v":19},"public funding","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"fsav.sys",null,{"$f":"F149/$E149","v":1},null,{"$f":"H149/$E149","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F150/$E150","v":1},null,{"$f":"H150/$E150","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F151/$E151","v":1},null,{"$f":"H151/$E151","v":1.2269998409167211},{"$f":"I151/$E151","v":1.2269998409167211},1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,{"$f":"B149+1","v":20},"LF ST","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.2858029470190535,1.179244440295391,1.1259651869335596,1.0939976349164611,1.0726859335717285,1.0574632897540623,1.0460463068908128]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F157/$E157","v":1},null,{"$f":"H157/$E157","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F158/$E158","v":1},null,{"$f":"H158/$E158","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F159/$E159","v":1},null,{"$f":"H159/$E159","v":1.4011800984178426},{"$f":"I159/$E159","v":1.2850599267504283},1.2269998409167211,1.1921637894164969,1.1689397550830141,1.1523511591305262,1.1399097121661603]
[]
[null,{"$f":"B157+1","v":21},"LF PV","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F165/$E165","v":1},null,{"$f":"H165/$E165","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F166/$E166","v":1},null,{"$f":"H166/$E166","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F167/$E167","v":1},null,{"$f":"H167/$E167","v":1.2269998409167211},{"$f":"I167/$E167","v":1.2269998409167211},1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,{"$f":"B165+1","v":22},"LF heat production","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1221742321029986,1.1246756629518788,1.1259651869335596,1.1267517853589688,1.1272816648683057,1.1276628707657235,1.1279502770483025]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F173/$E173","v":1},null,{"$f":"H173/$E173","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F174/$E174","v":1},null,{"$f":"H174/$E174","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F175/$E175","v":1},null,{"$f":"H175/$E175","v":1.2228687176564286},{"$f":"I175/$E175","v":1.2255946058892602},1.2269998409167211,1.2278570220747558,1.2284344485184915,1.2288498606297327,1.2291630563369316]
[]
[null,{"$f":"B173+1","v":23},"LF cold production","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1413020566477956,1.1312057363833521,1.1259651869335596,1.1227564555277971,1.1205897766503221,1.1190284435894071,1.1178498613548966]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F181/$E181","v":1},null,{"$f":"H181/$E181","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F182/$E182","v":1},null,{"$f":"H182/$E182","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F183/$E183","v":1},null,{"$f":"H183/$E183","v":1.2437129124378554},{"$f":"I183/$E183","v":1.2327106332359075},1.2269998409167211,1.2235031849187348,1.2211420864861804,1.2194406525168247,1.2181563142166416]
[]
[null,{"$f":"B181+1","v":24},"LF Other","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1291329737576319,1.127046282671073,1.1259651869335596,1.1253039211106828,1.1248576954691782,1.1245362853858019,1.1242937473885333]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F189/$E189","v":1},null,{"$f":"H189/$E189","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F190/$E190","v":1},null,{"$f":"H190/$E190","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F191/$E191","v":1},null,{"$f":"H191/$E191","v":1.2304518783103284},{"$f":"I191/$E191","v":1.2281779451008807},1.2269998409167211,1.2262792386557548,1.225792972474977,1.2254427217516435,1.2251784204326344]
[]
[null,{"$f":"B189+1","v":25},"MT ST","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.096711222626209,1.1113382047798843,1.1259651869335596,1.1405921690872349,1.1552191512409102,1.1698461333945858,1.1844731155482611]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F197/$E197","v":1},null,{"$f":"H197/$E197","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F198/$E198","v":1},null,{"$f":"H198/$E198","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F199/$E199","v":1},null,{"$f":"H199/$E199","v":1.1951208716840598},{"$f":"I199/$E199","v":1.2110603563003903},1.2269998409167211,1.2429393255330516,1.2588788101493824,1.2748182947657132,1.2907577793820437]
[]
[null,{"$f":"B197+1","v":26},"MT PV","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F205/$E205","v":1},null,{"$f":"H205/$E205","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F206/$E206","v":1},null,{"$f":"H206/$E206","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F207/$E207","v":1},null,{"$f":"H207/$E207","v":1.2269998409167211},{"$f":"I207/$E207","v":1.2269998409167211},1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,{"$f":"B205+1","v":27},"MT heat production","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.12699961598084,1.1264802864525798,1.1259651869335596,1.1254542659524049,1.1249474728694482,1.1244447578599996,1.1239460718980157]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F213/$E213","v":1},null,{"$f":"H213/$E213","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F214/$E214","v":1},null,{"$f":"H214/$E214","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F215/$E215","v":1},null,{"$f":"H215/$E215","v":1.2281270909340234},{"$f":"I215/$E215","v":1.2275611611380108},1.2269998409167211,1.2264430741801711,1.2258908057447153,1.2253429813148147,1.2247995474652404]
[]
[null,{"$f":"B213+1","v":28},"MT cold production","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1179022382719557,1.1219539795740363,1.1259651869335596,1.1299364655803243,1.1338684087545403,1.1377615980022564,1.1416166034620974]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F221/$E221","v":1},null,{"$f":"H221/$E221","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F222/$E222","v":1},null,{"$f":"H222/$E222","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F223/$E223","v":1},null,{"$f":"H223/$E223","v":1.2182133909980954},{"$f":"I223/$E223","v":1.2226287015163788},1.2269998409167211,1.2313274687371571,1.2356122314502882,1.2398547627852186,1.2440556840400221]
[]
[null,{"$f":"B221+1","v":29},"MT Other","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1257321489315888,1.1258490150249758,1.1259651869335596,1.1260806708242135,1.12619547279098,1.126309598856144,1.1264230549712864]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F229/$E229","v":1},null,{"$f":"H229/$E229","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F230/$E230","v":1},null,{"$f":"H230/$E230","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F231/$E231","v":1},null,{"$f":"H231/$E231","v":1.2267458920427559},{"$f":"I231/$E231","v":1.2268732447172954},1.2269998409167211,1.2271256873612693,1.2272507906918111,1.2273751574710203,1.2274987941845228]
[]
[null,{"$f":"B229+1","v":30},"electricity (energy)","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.138379990142528,1.1259651869335596,1.1140595746233255,1.1026324561702754,1.0916555533909995,1.0811027733122058,1.0709500010922999]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,1,1.5,2,2.5,3,3.5]
[null,null,null,"fsav.sys",null,{"$f":"F237/$E237","v":1},null,{"$f":"H237/$E237","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F238/$E238","v":1},null,{"$f":"H238/$E238","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F239/$E239","v":1},null,{"$f":"H239/$E239","v":1.2405286442395855},{"$f":"I239/$E239","v":1.2269998409167211},1.2140259190049281,1.201573426968106,1.1896115491762977,1.1781118512920565,1.1670480546105493]
[]
[null,{"$f":"B237+1","v":31},"electricity (power)","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1138649366650006,1.1259651869335596,1.1383901694937475,1.1511531343143373,1.1642680621502515,1.1777497156290091,1.1777497156290091]
[null,null,"PARAMETER VARIATION",null,null,null,null,1.25,1,0.75,0.5,0.25,0,0]
[null,null,null,"fsav.sys",null,{"$f":"F245/$E245","v":1},null,{"$f":"H245/$E245","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F246/$E246","v":1},null,{"$f":"H246/$E246","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F247/$E247","v":1},null,{"$f":"H247/$E247","v":1.2138138158718361},{"$f":"I247/$E247","v":1.2269998409167211},1.2405397370002429,1.2544479430320279,1.2687396942824603,1.2834310780531968,1.2834310780531968]
[]
[null,{"$f":"B245+1","v":32},"Feed in","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F253/$E253","v":1},null,{"$f":"H253/$E253","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F254/$E254","v":1},null,{"$f":"H254/$E254","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F255/$E255","v":1},null,{"$f":"H255/$E255","v":1.2269998409167211},{"$f":"I255/$E255","v":1.2269998409167211},1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,{"$f":"B253+1","v":33},"EC REN","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F261/$E261","v":1},null,{"$f":"H261/$E261","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F262/$E262","v":1},null,{"$f":"H262/$E262","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F263/$E263","v":1},null,{"$f":"H263/$E263","v":1.2269998409167211},{"$f":"I263/$E263","v":1.2269998409167211},1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,{"$f":"B261+1","v":34},"EC nonREN","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.3254510669664119,1.2051718793055819,1.1259651869335596,1.0698611927298185,1.0280386178177232,0.99566008630879754,0.96985125953787188]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F269/$E269","v":1},null,{"$f":"H269/$E269","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F270/$E270","v":1},null,{"$f":"H270/$E270","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F271/$E271","v":1},null,{"$f":"H271/$E271","v":1.4443859074718011},{"$f":"I271/$E271","v":1.3133138762597567},1.2269998409167211,1.1658615457352688,1.1202861644007689,1.0850022555627301,1.0568775615582773]
[]
[null,{"$f":"B269+1","v":35},"CD C1","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.26749495146221036,0.26943908965379337,0.27137293645637117,0.2732965722276226,0.27521007762850036,0.27711353020948915,0.27900701348608548]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.640069434515131,2.6497482040127149,2.6594269792792979,2.6691057545458805,2.6787845298124635,2.6884632935410493,2.6981420688076323]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1298468814393643,1.1279026950469004,1.1259651869335596,1.1240343238974231,1.1221100718110535,1.1201923990624463,1.1182812674167033]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.80000001192092896,0.89999997615814209,1,1.1000000238418579,1.2000000476837158,1.2999999523162842,1.3999999761581421]
[null,null,null,"fsav.sys",null,{"$f":"F277/$E277","v":1},null,{"$f":"H277/$E277","v":0.3975600751563752},0.40044951931722816,0.40332366806647046,0.40618264083441163,0.4090265575020971,0.41185553332768909,0.41466969243475293]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F278/$E278","v":1},null,{"$f":"H278/$E278","v":0.61032509248113198},0.61256260783261796,0.61480012451776767,0.61703764120291726,0.61927515788806697,0.62151267190588932,0.62375018859103903]
[null,null,null,"CR",null,{"$f":"F279/$E279","v":1},null,{"$f":"H279/$E279","v":1.2312298460681954},{"$f":"I279/$E279","v":1.2291112047265724},1.2269998409167211,1.2248957184574614,1.2227988001590464,1.220709051572876,1.2186264310331738]
[]
[null,{"$f":"B277+1","v":36},"el.sum","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.28896955479425479,0.28545023028760586,0.28193090787863739,0.27841158337198857,0.27489226096302,0.27137293645637117,0.26785361194972235]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.7252426161024261,2.7118201597082781,2.6985292806523935,2.6853680380236815,2.6723345598193302,2.6594269792792979,2.6466434885804704]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1145459923301158,1.1168298317953143,1.1191136698992386,1.1213975093644368,1.1236813474683613,1.1259651869335596,1.1282490263987581]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.60000002384185791,0.69999998807907104,0.80000001192092896,0.89999997615814209,1,1.1000000238418579]
[null,null,null,"fsav.sys",null,{"$f":"F285/$E285","v":1},null,{"$f":"H285/$E285","v":0.42947635943752749},0.42424581991625848,0.4190152835126334,0.41378474399136456,0.4085542075877393,0.40332366806647046,0.39809312854520162]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F286/$E286","v":1},null,{"$f":"H286/$E286","v":0.63001522988796321},0.62691225773390435,0.62383970332192984,0.62079711795674208,0.61778406887309845,0.61480012451776767,0.6118448669624198]
[null,null,null,"CR",null,{"$f":"F287/$E287","v":1},null,{"$f":"H287/$E287","v":1.2145559837491819},{"$f":"I287/$E287","v":1.2170447557760593},1.2195335263195131,1.22202229834639,1.224511068889844,1.2269998409167211,1.2294886129435982]
[]
[null,{"$f":"B285+1","v":37},"Heat pump","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F293/$E293","v":1},null,{"$f":"H293/$E293","v":0.40332366806647046},0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F294/$E294","v":1},null,{"$f":"H294/$E294","v":0.61480012451776767},0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,{"$f":"F295/$E295","v":1},null,{"$f":"H295/$E295","v":1.2269998409167211},{"$f":"I295/$E295","v":1.2269998409167211},1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,{"$f":"B293+1","v":38},"primary energy factor electricity ","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.27428151794194222,0.27267714240402885,0.27137293645637117,0.27029186692927087,0.2693811819110975,0.26860354388480157,0.2679317798251285]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,3.2846212565572093,2.9391452806699978,2.6594269792792979,2.428323554622708,2.2341744500558014,2.0687723481119509,1.9261723238165653]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.80000001192092896,0.89999997615814209,1,1.1000000238418579,1.2000000476837158,1.2999999523162842,1.3999999761581421]
[null,null,null,"fsav.sys",null,{"$f":"F301/$E301","v":1},null,{"$f":"H301/$E301","v":0.40764650058230367},0.40526202320826249,0.40332366806647046,0.40171694584575601,0.40036345486474983,0.39920770283844537,0.39820930429450607]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F302/$E302","v":1},null,{"$f":"H302/$E302","v":0.7593310789350306},0.67946474883902075,0.61480012451776767,0.56137417397940836,0.51649123694344035,0.47825396490593641,0.44528802398102396]
[null,null,null,"CR",null,{"$f":"F303/$E303","v":1},null,{"$f":"H303/$E303","v":1.2269998409167211},{"$f":"I303/$E303","v":1.2269998409167211},1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,{"$f":"B301+1","v":39},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F309/$E309","v":1},null,{"$f":"H309/$E309","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F310/$E310","v":1},null,{"$f":"H310/$E310","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F311/$E311","v":1},null,{"$f":"H311/$E311","v":0},{"$f":"I311/$E311","v":0},0,0,0,0,0]
[]
[null,{"$f":"B309+1","v":40},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F317/$E317","v":1},null,{"$f":"H317/$E317","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F318/$E318","v":1},null,{"$f":"H318/$E318","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F319/$E319","v":1},null,{"$f":"H319/$E319","v":0},{"$f":"I319/$E319","v":0},0,0,0,0,0]
[]
[null,{"$f":"B317+1","v":41},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F325/$E325","v":1},null,{"$f":"H325/$E325","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F326/$E326","v":1},null,{"$f":"H326/$E326","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F327/$E327","v":1},null,{"$f":"H327/$E327","v":0},{"$f":"I327/$E327","v":0},0,0,0,0,0]
[]
[null,{"$f":"B325+1","v":42},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F333/$E333","v":1},null,{"$f":"H333/$E333","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F334/$E334","v":1},null,{"$f":"H334/$E334","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F335/$E335","v":1},null,{"$f":"H335/$E335","v":0},{"$f":"I335/$E335","v":0},0,0,0,0,0]
[]
[null,{"$f":"B333+1","v":43},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F341/$E341","v":1},null,{"$f":"H341/$E341","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F342/$E342","v":1},null,{"$f":"H342/$E342","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F343/$E343","v":1},null,{"$f":"H343/$E343","v":0},{"$f":"I343/$E343","v":0},0,0,0,0,0]
[]
[null,{"$f":"B341+1","v":44},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F349/$E349","v":1},null,{"$f":"H349/$E349","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F350/$E350","v":1},null,{"$f":"H350/$E350","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F351/$E351","v":1},null,{"$f":"H351/$E351","v":0},{"$f":"I351/$E351","v":0},0,0,0,0,0]
[]
[null,{"$f":"B349+1","v":45},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F357/$E357","v":1},null,{"$f":"H357/$E357","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F358/$E358","v":1},null,{"$f":"H358/$E358","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F359/$E359","v":1},null,{"$f":"H359/$E359","v":0},{"$f":"I359/$E359","v":0},0,0,0,0,0]
[]
[null,{"$f":"B357+1","v":46},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F365/$E365","v":1},null,{"$f":"H365/$E365","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F366/$E366","v":1},null,{"$f":"H366/$E366","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F367/$E367","v":1},null,{"$f":"H367/$E367","v":0},{"$f":"I367/$E367","v":0},0,0,0,0,0]
[]
[null,{"$f":"B365+1","v":47},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F373/$E373","v":1},null,{"$f":"H373/$E373","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F374/$E374","v":1},null,{"$f":"H374/$E374","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F375/$E375","v":1},null,{"$f":"H375/$E375","v":0},{"$f":"I375/$E375","v":0},0,0,0,0,0]
[]
[null,{"$f":"B373+1","v":48},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F381/$E381","v":1},null,{"$f":"H381/$E381","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F382/$E382","v":1},null,{"$f":"H382/$E382","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F383/$E383","v":1},null,{"$f":"H383/$E383","v":0},{"$f":"I383/$E383","v":0},0,0,0,0,0]
[]
[null,{"$f":"B381+1","v":49},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F389/$E389","v":1},null,{"$f":"H389/$E389","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F390/$E390","v":1},null,{"$f":"H390/$E390","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F391/$E391","v":1},null,{"$f":"H391/$E391","v":0},{"$f":"I391/$E391","v":0},0,0,0,0,0]
[]
[null,{"$f":"B389+1","v":50},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F397/$E397","v":1},null,{"$f":"H397/$E397","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F398/$E398","v":1},null,{"$f":"H398/$E398","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F399/$E399","v":1},null,{"$f":"H399/$E399","v":0},{"$f":"I399/$E399","v":0},0,0,0,0,0]
[]
[null,{"$f":"B397+1","v":51},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F405/$E405","v":1},null,{"$f":"H405/$E405","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F406/$E406","v":1},null,{"$f":"H406/$E406","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F407/$E407","v":1},null,{"$f":"H407/$E407","v":0},{"$f":"I407/$E407","v":0},0,0,0,0,0]
[]
[null,{"$f":"B405+1","v":52},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F413/$E413","v":1},null,{"$f":"H413/$E413","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F414/$E414","v":1},null,{"$f":"H414/$E414","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F415/$E415","v":1},null,{"$f":"H415/$E415","v":0},{"$f":"I415/$E415","v":0},0,0,0,0,0]
[]
[null,{"$f":"B413+1","v":53},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F421/$E421","v":1},null,{"$f":"H421/$E421","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F422/$E422","v":1},null,{"$f":"H422/$E422","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F423/$E423","v":1},null,{"$f":"H423/$E423","v":0},{"$f":"I423/$E423","v":0},0,0,0,0,0]
[]
[null,{"$f":"B421+1","v":54},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F429/$E429","v":1},null,{"$f":"H429/$E429","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F430/$E430","v":1},null,{"$f":"H430/$E430","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F431/$E431","v":1},null,{"$f":"H431/$E431","v":0},{"$f":"I431/$E431","v":0},0,0,0,0,0]
[]
[null,{"$f":"B429+1","v":55},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F437/$E437","v":1},null,{"$f":"H437/$E437","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F438/$E438","v":1},null,{"$f":"H438/$E438","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F439/$E439","v":1},null,{"$f":"H439/$E439","v":0},{"$f":"I439/$E439","v":0},0,0,0,0,0]
[]
[null,{"$f":"B437+1","v":56},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F445/$E445","v":1},null,{"$f":"H445/$E445","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F446/$E446","v":1},null,{"$f":"H446/$E446","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F447/$E447","v":1},null,{"$f":"H447/$E447","v":0},{"$f":"I447/$E447","v":0},0,0,0,0,0]
[]
[null,{"$f":"B445+1","v":57},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F453/$E453","v":1},null,{"$f":"H453/$E453","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F454/$E454","v":1},null,{"$f":"H454/$E454","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F455/$E455","v":1},null,{"$f":"H455/$E455","v":0},{"$f":"I455/$E455","v":0},0,0,0,0,0]
[]
[null,{"$f":"B453+1","v":58},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F461/$E461","v":1},null,{"$f":"H461/$E461","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F462/$E462","v":1},null,{"$f":"H462/$E462","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F463/$E463","v":1},null,{"$f":"H463/$E463","v":0},{"$f":"I463/$E463","v":0},0,0,0,0,0]
[]
[null,{"$f":"B461+1","v":59},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F469/$E469","v":1},null,{"$f":"H469/$E469","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F470/$E470","v":1},null,{"$f":"H470/$E470","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F471/$E471","v":1},null,{"$f":"H471/$E471","v":0},{"$f":"I471/$E471","v":0},0,0,0,0,0]
[]
[null,{"$f":"B469+1","v":60},null,"fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F477/$E477","v":1},null,{"$f":"H477/$E477","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F478/$E478","v":1},null,{"$f":"H478/$E478","v":0},0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F479/$E479","v":1},null,{"$f":"H479/$E479","v":0},{"$f":"I479/$E479","v":0},0,0,0,0,0]

{"sheet":"sens_defSPEC","index":16,"n_rows":641,"n_cols":18,"rows_kept":641,"cut":false,"hidden":false,"merged":[]}
[]
[null,"DEFINITION OF SENSITIVITY ANALYSIS"]
[null,"number of paramters ",{"$f":"COUNTA(C8:C67)","v":38},"max 60!"]
[null,"values of T53 or spec","spec","not yet implemented!"]
[]
[null,"cluster","parameter",1,2,3,4,5,6,7]
[]
[null,"Investment","ST + ST aux",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"PV",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"Heat production",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"Cold production",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"Other",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"Other %",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,"Investment REF","Heat production REF",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"cold production REF",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"Other REF",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"other % REF",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,"Economics","Period under consideration",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Credit period",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Inflation rate",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Market discount rate",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Credit interest rate",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Inflation rate for energy prices electricity",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Inflation rate for energy prices gas",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"Equity ratio",0,0,0,0,0,0,0]
[null,null,"public funding",0,0,0,0,0,0,0]
[null,"Other economic parameters","LF ST",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"LF PV",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"LF heat production",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"LF cold production",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"LF Other",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"MT ST",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"MT PV",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"MT heat production",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"MT cold production",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"MT Other",0.5,0.75,1,1.25,1.5,1.75,2]
[null,"Energy","electricity (energy)",0.5,1,1.5,2,2.5,3,3.5]
[null,null,"electricity (power)",1.25,1,0.75,0.5,0.25,0,0]
[null,null,"Feed in",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"EC REN",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"EC nonREN",0.5,0.75,1,1.25,1.5,1.75,2]
[null,"Efficiency SHC","CD C1",0.8,0.9,1,1.1000000000000001,1.2,1.3,1.4]
[null,null,"el.sum",0.5,0.6,0.7,0.8,0.9,1,1.1000000000000001]
[null,"Efficiency REF","Heat pump",0.5,0.75,1,1.25,1.5,1.75,2]
[null,"conversion ","primary energy factor electricity ",0.8,0.9,1,1.1000000000000001,1.2,1.3,1.4]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION OF SENSITIVITY "]
[{"$f":"ROW()","v":72},"Investment","ST + ST aux",null,null,null,{"$f":"COUNTA(G73:G78)","v":6},null,"Value","equation",null,1,2,3,4,5,6,7]
[null,null,null,"Flat plate collectors (FPC)",null,null,"Eco_base","H55",180,180,null,72.000001072883606,99.000002145767212,125.99999785423279,153.00000429153442,180,206.99999570846558,233.99999141693115]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","H56",424,424,null,169.60000252723694,233.20000505447388,296.79999494552612,360.40001010894775,424,487.59998989105225,551.19997978210449]
[null,null,null,"specific SC",null,null,"Eco_base","H57",500,500,null,200.00000298023224,275.00000596046448,349.99999403953552,425.00001192092896,500,574.99998807907104,649.99997615814209]
[null,null,null,"Flat plate collectors (FPC)",null,null,"Eco_base","H60",100,100,null,40.000000596046448,55.000001192092896,69.999998807907104,85.000002384185791,100,114.99999761581421,129.99999523162842]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","H61",300,300,null,120.00000178813934,165.00000357627869,209.99999642372131,255.00000715255737,300,344.99999284744263,389.99998569488525]
[null,null,null,"specific SC",null,null,"Eco_base","H62",500,500,null,200.00000298023224,275.00000596046448,349.99999403953552,425.00001192092896,500,574.99998807907104,649.99997615814209]
[]
[{"$f":"ROW()-$A$72-1","v":7},null,"PV",null,null,null,{"$f":"COUNTA(G81:G82)","v":2}]
[null,null,null,"PV",null,null,"Eco_base","H65",1650,1650,null,660.00000983476639,907.50001966953278,1154.9999803304672,1402.5000393390656,1650,1897.4999606609344,2144.9999213218689]
[null,null,null,"specific PV",null,null,"Eco_base","H66",1500,1500,null,600.00000894069672,825.00001788139343,1049.9999821186066,1275.0000357627869,1500,1724.9999642372131,1949.9999284744263]
[]
[{"$f":"ROW()-$A$72-1","v":11},null,"Heat production",null,null,null,{"$f":"COUNTA(G85:G95)","v":11}]
[null,null,null,"Natural Gas","Primary HB",null,"Eco_base","H69",100,100,null,40.000000596046448,55.000001192092896,69.999998807907104,85.000002384185791,100,114.99999761581421,129.99999523162842]
[null,null,null,"Condensing Boiler","Primary HB",null,"Eco_base","H73",100,100,null,40.000000596046448,55.000001192092896,69.999998807907104,85.000002384185791,100,114.99999761581421,129.99999523162842]
[null,null,null,"Oil Boiler","Primary HB",null,"Eco_base","H77",200,200,null,80.000001192092896,110.00000238418579,139.99999761581421,170.00000476837158,200,229.99999523162842,259.99999046325684]
[null,null,null,"Electric Heater","Primary HB",null,"Eco_base","H81",50,50,null,20.000000298023224,27.500000596046448,34.999999403953552,42.500001192092896,50,57.499998807907104,64.999997615814209]
[null,null,null,"Pellets","Primary HB",null,"Eco_base","H85",170,170,null,68.000001013278961,93.500002026557922,118.99999797344208,144.50000405311584,170,195.49999594688416,220.99999189376831]
[null,null,null,"Heat Pump","Primary HB",null,"Eco_base","H89",420,420,null,168.00000250339508,231.00000500679016,293.99999499320984,357.00001001358032,420,482.99998998641968,545.99997997283936]
[null,null,null,"Reversible Heat Pump","Primary HB",null,"Eco_base","H93",660,660,null,264.00000393390656,363.00000786781311,461.99999213218689,561.00001573562622,660,758.99998426437378,857.99996852874756]
[null,null,null,"Absorption Heat Pump (AHP)","Primary HB",null,"Eco_base","H99",1000,1000,null,400.00000596046448,550.00001192092896,699.99998807907104,850.00002384185791,1000,1149.9999761581421,1299.9999523162842]
[null,null,null,"Reversible AHP","Primary HB",null,"Eco_base","H103",1000,1000,null,400.00000596046448,550.00001192092896,699.99998807907104,850.00002384185791,1000,1149.9999761581421,1299.9999523162842]
[null,null,null,"CHP","Primary HB",null,"Eco_base","H109",1500,1500,null,600.00000894069672,825.00001788139343,1049.9999821186066,1275.0000357627869,1500,1724.9999642372131,1949.9999284744263]
[null,null,null,"District Heating","Primary HB",null,"Eco_base","H113",150,150,null,60.000000894069672,82.500001788139343,104.99999821186066,127.50000357627869,150,172.49999642372131,194.99999284744263]
[]
[{"$f":"ROW()-$A$72-1","v":24},null,"Cold production",null,null,null,{"$f":"COUNTA(G98:G108)","v":11}]
[null,null,null,"Absorption chiller SE","Primary cooling",null,"Eco_base","H118",600,600,null,240.00000357627869,330.00000715255737,419.99999284744263,510.00001430511475,600,689.99998569488525,779.99997138977051]
[null,null,null,"Absorption chiller DE","Primary cooling",null,"Eco_base","H122",1000,1000,null,400.00000596046448,550.00001192092896,699.99998807907104,850.00002384185791,1000,1149.9999761581421,1299.9999523162842]
[null,null,null,"Adsorption chiller","Primary cooling",null,"Eco_base","H126",1000,1000,null,400.00000596046448,550.00001192092896,699.99998807907104,850.00002384185791,1000,1149.9999761581421,1299.9999523162842]
[null,null,null,"District Cooling","Primary cooling",null,"Eco_base","H130",200,200,null,80.000001192092896,110.00000238418579,139.99999761581421,170.00000476837158,200,229.99999523162842,259.99999046325684]
[null,null,null,"Water Cooled VCC (>20kW)","prim VCC",null,"Eco_base","H163",650,650,null,260.00000387430191,357.50000774860382,454.99999225139618,552.50001549720764,650,747.49998450279236,844.99996900558472]
[null,null,null,"Air Cooled VCC (5-600kW)","prim VCC",null,"Eco_base","H167",550,550,null,220.00000327825546,302.50000655651093,384.99999344348907,467.50001311302185,550,632.49998688697815,714.9999737739563]
[null,null,null,"specific chiller",null,null,"Eco_base","H171",200,200,null,80.000001192092896,110.00000238418579,139.99999761581421,170.00000476837158,200,229.99999523162842,259.99999046325684]
[null,null,null,"Cooling tower - wet","Primary CT",null,"Eco_base","H136",3000,3000,null,1200.0000178813934,1650.0000357627869,2099.9999642372131,2550.0000715255737,3000,3449.9999284744263,3899.9998569488525]
[null,null,null,"Cooling tower - dry","Primary CT",null,"Eco_base","H140",4000,4000,null,1600.0000238418579,2200.0000476837158,2799.9999523162842,3400.0000953674316,4000,4599.9999046325684,5199.9998092651367]
[null,null,null,"Cooling tower - hybrid","Primary CT",null,"Eco_base","H144",6000,6000,null,2400.0000357627869,3300.0000715255737,4199.9999284744263,5100.0001430511475,6000,6899.9998569488525,7799.9997138977051]
[null,null,null,"specific CT",null,null,"Eco_base","H148",3500,3500,null,1400.0000208616257,1925.0000417232513,2449.9999582767487,2975.0000834465027,3500,4024.9999165534973,4549.9998331069946]
[]
[{"$f":"ROW()-$A$72-1","v":37},null,"Other",null,null,null,{"$f":"COUNTA(G111:G115)","v":5}]
[null,null,null,"Hot tank","Primary HS",null,"Eco_base","H152",2100,2100,null,840.0000125169754,1155.0000250339508,1469.9999749660492,1785.0000500679016,2100,2414.9999499320984,2729.9998998641968]
[null,null,null,"Cold tank","Primary HS",null,"Eco_base","H156",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Battery","Primary BS",null,"Eco_base","H159",3000,3000,null,1200.0000178813934,1650.0000357627869,2099.9999642372131,2550.0000715255737,3000,3449.9999284744263,3899.9998569488525]
[null,null,null,"Auxillaries","heating",null,"Eco_base","H174",0.5,0.5,null,0.20000000298023224,0.27500000596046448,0.34999999403953552,0.42500001192092896,0.5,0.57499998807907104,0.64999997615814209]
[null,null,null,null,"cooling",null,"Eco_base","H175",0.5,0.5,null,0.20000000298023224,0.27500000596046448,0.34999999403953552,0.42500001192092896,0.5,0.57499998807907104,0.64999997615814209]
[]
[{"$f":"ROW()-$A$72-1","v":44},null,"Other %",null,null,null,{"$f":"COUNTA(G118:G121)","v":4}]
[null,null,null,"Control, electricity and monitoring",null,null,"Eco_base","H177",7.0000000000000007E-2,7.0000000000000007E-2,null,2.8000000417232516E-2,3.8500000834465031E-2,4.8999999165534977E-2,5.9500001668930061E-2,7.0000000000000007E-2,8.0499998331069952E-2,9.0999996662139898E-2]
[null,null,null,"Design, planning and commissioning",null,null,"Eco_base","H179",0.1,0.1,null,4.0000000596046449E-2,5.5000001192092897E-2,6.999999880790711E-2,8.5000002384185799E-2,0.1,0.11499999761581421,0.12999999523162842]
[null,null,null,"General costs associated to works",null,null,"Eco_base","H182",0.15,0.15,null,6.000000089406967E-2,8.2500001788139335E-2,0.10499999821186065,0.12750000357627869,0.15,0.1724999964237213,0.19499999284744263]
[null,null,null,"Indirect costs and industrial benefits",null,null,"Eco_base","H183",0.05,0.05,null,2.0000000298023225E-2,2.7500000596046448E-2,3.4999999403953555E-2,4.25000011920929E-2,0.05,5.7499998807907106E-2,6.4999997615814209E-2]
[]
[{"$f":"ROW()-$A$72-1","v":50},"Investment REF","Heat production REF",null,null,null,{"$f":"COUNTA(G124:G134)","v":11}]
[null,null,null,"Natural Gas","Reference",null,"Eco_base","H69",100,100,null,40.000000596046448,55.000001192092896,69.999998807907104,85.000002384185791,100,114.99999761581421,129.99999523162842]
[null,null,null,"Condensing Boiler","Reference",null,"Eco_base","H73",100,100,null,40.000000596046448,55.000001192092896,69.999998807907104,85.000002384185791,100,114.99999761581421,129.99999523162842]
[null,null,null,"Oil Boiler","Reference",null,"Eco_base","H77",200,200,null,80.000001192092896,110.00000238418579,139.99999761581421,170.00000476837158,200,229.99999523162842,259.99999046325684]
[null,null,null,"Electric Heater","Reference",null,"Eco_base","H81",50,50,null,20.000000298023224,27.500000596046448,34.999999403953552,42.500001192092896,50,57.499998807907104,64.999997615814209]
[null,null,null,"Pellets","Reference",null,"Eco_base","H85",170,170,null,68.000001013278961,93.500002026557922,118.99999797344208,144.50000405311584,170,195.49999594688416,220.99999189376831]
[null,null,null,"Heat Pump","Reference",null,"Eco_base","H89",420,420,null,168.00000250339508,231.00000500679016,293.99999499320984,357.00001001358032,420,482.99998998641968,545.99997997283936]
[null,null,null,"Reversible Heat Pump","Reference",null,"Eco_base","H93",660,660,null,264.00000393390656,363.00000786781311,461.99999213218689,561.00001573562622,660,758.99998426437378,857.99996852874756]
[null,null,null,"Absorption Heat Pump (AHP)","Reference",null,"Eco_base","H99",1000,1000,null,400.00000596046448,550.00001192092896,699.99998807907104,850.00002384185791,1000,1149.9999761581421,1299.9999523162842]
[null,null,null,"Reversible AHP","Reference",null,"Eco_base","H103",1000,1000,null,400.00000596046448,550.00001192092896,699.99998807907104,850.00002384185791,1000,1149.9999761581421,1299.9999523162842]
[null,null,null,"CHP","Reference",null,"Eco_base","H109",1500,1500,null,600.00000894069672,825.00001788139343,1049.9999821186066,1275.0000357627869,1500,1724.9999642372131,1949.9999284744263]
[null,null,null,"District Heating","Reference",null,"Eco_base","H113",150,150,null,60.000000894069672,82.500001788139343,104.99999821186066,127.50000357627869,150,172.49999642372131,194.99999284744263]
[]
[{"$f":"ROW()-$A$72-1","v":63},null,"cold production REF",null,null,null,{"$f":"COUNTA(G137:G140)","v":4}]
[null,null,null,"District Cooling","Reference",null,"Eco_base","H130",200,200,null,80.000001192092896,110.00000238418579,139.99999761581421,170.00000476837158,200,229.99999523162842,259.99999046325684]
[null,null,null,"Water Cooled VCC (>20kW)","Reference",null,"Eco_base","H163",650,650,null,260.00000387430191,357.50000774860382,454.99999225139618,552.50001549720764,650,747.49998450279236,844.99996900558472]
[null,null,null,"Air Cooled VCC (5-600kW)","Reference",null,"Eco_base","H167",550,550,null,220.00000327825546,302.50000655651093,384.99999344348907,467.50001311302185,550,632.49998688697815,714.9999737739563]
[null,null,null,"specific chiller","Reference",null,"Eco_base","H171",200,200,null,80.000001192092896,110.00000238418579,139.99999761581421,170.00000476837158,200,229.99999523162842,259.99999046325684]
[]
[{"$f":"ROW()-$A$72-1","v":69},null,"Other REF",null,null,null,{"$f":"COUNTA(G143:G146)","v":4}]
[null,null,null,"Hot tank","Reference",null,"Eco_base","H152",2100,2100,null,840.0000125169754,1155.0000250339508,1469.9999749660492,1785.0000500679016,2100,2414.9999499320984,2729.9998998641968]
[null,null,null,"Cold tank","Reference",null,"Cost_Calc","H156",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Auxillaries","heating",null,"Eco_base","H187",0.55000000000000004,0.55000000000000004,null,0.22000000327825547,0.30250000655651094,0.38499999344348912,0.46750001311302186,0.55000000000000004,0.63249998688697817,0.71499997377395641]
[null,null,null,null,"cooling",null,"Eco_base","H188",0.55000000000000004,0.55000000000000004,null,0.22000000327825547,0.30250000655651094,0.38499999344348912,0.46750001311302186,0.55000000000000004,0.63249998688697817,0.71499997377395641]
[]
[{"$f":"ROW()-$A$72-1","v":75},null,"other % REF",null,null,null,{"$f":"COUNTA(G149:G152)","v":4}]
[null,null,null,"Control, electricity and monitoring","Reference",null,"Eco_base","H189",7.0000000000000007E-2,7.0000000000000007E-2,null,2.8000000417232516E-2,3.8500000834465031E-2,4.8999999165534977E-2,5.9500001668930061E-2,7.0000000000000007E-2,8.0499998331069952E-2,9.0999996662139898E-2]
[null,null,null,"Design, planning and commissioning","Reference",null,"Eco_base","H191",0.15,0.15,null,6.000000089406967E-2,8.2500001788139335E-2,0.10499999821186065,0.12750000357627869,0.15,0.1724999964237213,0.19499999284744263]
[null,null,null,"General costs associated to works","Reference",null,"Eco_base","H194",0.3,0.3,null,0.12000000178813934,0.16500000357627867,0.2099999964237213,0.25500000715255738,0.3,0.34499999284744259,0.38999998569488525]
[null,null,null,"Indirect costs and industrial benefits","Reference",null,"Eco_base","H195",0.05,0.05,null,2.0000000298023225E-2,2.7500000596046448E-2,3.4999999403953555E-2,4.25000011920929E-2,0.05,5.7499998807907106E-2,6.4999997615814209E-2]
[]
[{"$f":"ROW()-$A$72-1","v":81},"Economics","Period under consideration",null,null,null,{"$f":"COUNTA(G155)","v":1}]
[null,null,null,"Period under consideration",null,null,"Eco_base","G14",25,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,12.5,18.75,25,31.25,37.5,43.75,50]
[]
[{"$f":"ROW()-$A$72-1","v":84},null,"Credit period",null,null,null,{"$f":"COUNTA(G158)","v":1}]
[null,null,null,"Credit period",null,null,"Eco_base","G15",10,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,5,7.5,10,12.5,15,17.5,20]
[]
[{"$f":"ROW()-$A$72-1","v":87},null,"Inflation rate",null,null,null,{"$f":"COUNTA(G161)","v":1}]
[null,null,null,"Inflation rate",null,null,"Eco_base","G16",2.1999999999999999E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,1.0999999999999999E-2,1.6500000000000001E-2,2.1999999999999999E-2,2.7499999999999997E-2,3.3000000000000002E-2,3.85E-2,4.3999999999999997E-2]
[]
[{"$f":"ROW()-$A$72-1","v":90},null,"Market discount rate",null,null,null,{"$f":"COUNTA(G164)","v":1}]
[null,null,null,"Market discount rate",null,null,"Eco_base","G17",5.5E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,2.75E-2,4.1250000000000002E-2,5.5E-2,6.8750000000000006E-2,8.2500000000000004E-2,9.6250000000000002E-2,0.11]
[]
[{"$f":"ROW()-$A$72-1","v":93},null,"Credit interest rate",null,null,null,{"$f":"COUNTA(G167)","v":1}]
[null,null,null,"Credit interest rate",null,null,"Eco_base","G18",0.03,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[]
[{"$f":"ROW()-$A$72-1","v":96},null,"Inflation rate for energy prices electricity",null,null,null,{"$f":"COUNTA(G170)","v":1}]
[null,null,null,"Inflation rate for energy prices electricity",null,null,"Eco_base","G19",0.03,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[]
[{"$f":"ROW()-$A$72-1","v":99},null,"Inflation rate for energy prices gas",null,null,null,{"$f":"COUNTA(G173)","v":1}]
[null,null,null,"Inflation rate for energy prices gas",null,null,"Eco_base","G20",0.03,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[]
[{"$f":"ROW()-$A$72-1","v":102},null,"Equity ratio",null,null,null,{"$f":"COUNTA(G176)","v":1}]
[null,null,null,"Equity ratio",null,null,"Eco_base","G21",0,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":105},null,"public funding",null,null,null,{"$f":"COUNTA(G179)","v":1}]
[null,null,null,"public funding",null,null,"Eco_base","G22",0,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":108},null,"LF ST",null,null,null,{"$f":"COUNTA(G182:G187)","v":6}]
[null,"Other economic parameters",null,"Flat plate collectors (FPC)",null,null,"Eco_base","K55",26,26,null,13,19.5,26,32.5,39,45.5,52]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","K56",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"specific SC",null,null,"Eco_base","K57",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"Flat plate collectors (FPC)",null,null,"Eco_base","K60",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","K61",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"specific SC",null,null,"Eco_base","K62",20,20,null,10,15,20,25,30,35,40]
[]
[{"$f":"ROW()-$A$72-1","v":116},null,"LF PV",null,null,null,{"$f":"COUNTA(G190:G191)","v":2}]
[null,null,null,"PV",null,null,"Eco_base","K65",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"specific PV",null,null,"Eco_base","K66",20,20,null,10,15,20,25,30,35,40]
[]
[{"$f":"ROW()-$A$72-1","v":120},null,"LF heat production",null,null,null,{"$f":"COUNTA(G194:G204)","v":11}]
[null,null,null,"Natural Gas",null,null,"Eco_base","K69",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Condensing Boiler",null,null,"Eco_base","K73",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Oil Boiler",null,null,"Eco_base","K77",12,12,null,6,9,12,15,18,21,24]
[null,null,null,"Electric Heater",null,null,"Eco_base","K81",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Pellets",null,null,"Eco_base","K85",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Heat Pump",null,null,"Eco_base","K89",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Reversible Heat Pump",null,null,"Eco_base","K93",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"Absorption Heat Pump (AHP)",null,null,"Eco_base","K99",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"Reversible AHP",null,null,"Eco_base","K103",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"CHP",null,null,"Eco_base","K109",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"District Heating",null,null,"Eco_base","K113",30,30,null,15,22.5,30,37.5,45,52.5,60]
[]
[{"$f":"ROW()-$A$72-1","v":133},null,"LF cold production",null,null,null,{"$f":"COUNTA(G207:G217)","v":11}]
[null,null,null,"Absorption chiller SE",null,null,"Eco_base","K118",30,30,null,15,22.5,30,37.5,45,52.5,60]
[null,null,null,"Absorption chiller DE",null,null,"Eco_base","K122",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"Adsorption chiller",null,null,"Eco_base","K126",18,18,null,9,13.5,18,22.5,27,31.5,36]
[null,null,null,"District Cooling",null,null,"Eco_base","K130",30,30,null,15,22.5,30,37.5,45,52.5,60]
[null,null,null,"Water Cooled VCC (>20kW)",null,null,"Eco_base","K163",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Air Cooled VCC (5-600kW)",null,null,"Eco_base","K167",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"specific chiller",null,null,"Eco_base","K171",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Cooling tower - wet",null,null,"Eco_base","K136",15,15,null,7.5,11.25,15,18.75,22.5,26.25,30]
[null,null,null,"Cooling tower - dry",null,null,"Eco_base","K140",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Cooling tower - hybrid",null,null,"Eco_base","K144",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"specific CT",null,null,"Eco_base","K148",20,20,null,10,15,20,25,30,35,40]
[]
[{"$f":"ROW()-$A$72-1","v":146},null,"LF Other",null,null,null,{"$f":"COUNTA(G220:G226)","v":7}]
[null,null,null,"Hot tank",null,null,"Eco_base","K152",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Cold tank",null,null,"Eco_base","K156",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Battery",null,null,"Eco_base","K159",10,10,null,5,7.5,10,12.5,15,17.5,20]
[null,null,null,"Aux ","heating",null,"Eco_base","K174",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Aux","cooling",null,"Eco_base","K175",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Aux ref","heating",null,"Eco_base","K187",20,20,null,10,15,20,25,30,35,40]
[null,null,null,"Aux ref","cooling",null,"Eco_base","K188",20,20,null,10,15,20,25,30,35,40]
[]
[{"$f":"ROW()-$A$72-1","v":155},null,"MT ST",null,null,null,{"$f":"COUNTA(G229:G234)","v":6}]
[null,null,null,"Flat plate collectors (FPC)",null,null,"Eco_base","N55",1.4999999999999999E-2,1.4999999999999999E-2,null,7.4999999999999997E-3,1.125E-2,1.4999999999999999E-2,1.8749999999999999E-2,2.2499999999999999E-2,2.6249999999999999E-2,0.03]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","N56",1.4999999999999999E-2,1.4999999999999999E-2,null,7.4999999999999997E-3,1.125E-2,1.4999999999999999E-2,1.8749999999999999E-2,2.2499999999999999E-2,2.6249999999999999E-2,0.03]
[null,null,null,"specific SC",null,null,"Eco_base","N57",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Flat plate collectors (FPC)",null,null,"Eco_base","N60",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","N61",2.5000000000000001E-2,2.5000000000000001E-2,null,1.2500000000000001E-2,1.8750000000000003E-2,2.5000000000000001E-2,3.125E-2,3.7500000000000006E-2,4.3750000000000004E-2,0.05]
[null,null,null,"specific SC",null,null,"Eco_base","N62",2.5000000000000001E-2,2.5000000000000001E-2,null,1.2500000000000001E-2,1.8750000000000003E-2,2.5000000000000001E-2,3.125E-2,3.7500000000000006E-2,4.3750000000000004E-2,0.05]
[]
[{"$f":"ROW()-$A$72-1","v":163},null,"MT PV",null,null,null,{"$f":"COUNTA(G237:G238)","v":2}]
[null,null,null,"PV",null,null,"Eco_base","N65",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"specific PV",null,null,"Eco_base","N66",1.4999999999999999E-2,1.4999999999999999E-2,null,7.4999999999999997E-3,1.125E-2,1.4999999999999999E-2,1.8749999999999999E-2,2.2499999999999999E-2,2.6249999999999999E-2,0.03]
[]
[{"$f":"ROW()-$A$72-1","v":167},null,"MT heat production",null,null,null,{"$f":"COUNTA(G241:G251)","v":11}]
[null,null,null,"Natural Gas",null,null,"Eco_base","N69",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[null,null,null,"Condensing Boiler",null,null,"Eco_base","N73",0.04,0.04,null,0.02,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08]
[null,null,null,"Oil Boiler",null,null,"Eco_base","N77",0.12,0.12,null,0.06,0.09,0.12,0.15,0.18,0.21,0.24]
[null,null,null,"Electric Heater",null,null,"Eco_base","N81",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Pellets",null,null,"Eco_base","N85",0.06,0.06,null,0.03,4.4999999999999998E-2,0.06,7.4999999999999997E-2,0.09,0.105,0.12]
[null,null,null,"Heat Pump",null,null,"Eco_base","N89",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[null,null,null,"Reversible Heat Pump",null,null,"Eco_base","N93",2.5000000000000001E-2,2.5000000000000001E-2,null,1.2500000000000001E-2,1.8750000000000003E-2,2.5000000000000001E-2,3.125E-2,3.7500000000000006E-2,4.3750000000000004E-2,0.05]
[null,null,null,"Absorption Heat Pump (AHP)",null,null,"Eco_base","N99",2.5000000000000001E-2,2.5000000000000001E-2,null,1.2500000000000001E-2,1.8750000000000003E-2,2.5000000000000001E-2,3.125E-2,3.7500000000000006E-2,4.3750000000000004E-2,0.05]
[null,null,null,"Reversible AHP",null,null,"Eco_base","N103",2.5000000000000001E-2,2.5000000000000001E-2,null,1.2500000000000001E-2,1.8750000000000003E-2,2.5000000000000001E-2,3.125E-2,3.7500000000000006E-2,4.3750000000000004E-2,0.05]
[null,null,null,"CHP",null,null,"Eco_base","N109",0.08,0.08,null,0.04,0.06,0.08,0.1,0.12,0.14000000000000001,0.16]
[null,null,null,"District Heating",null,null,"Eco_base","N113",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[]
[{"$f":"ROW()-$A$72-1","v":180},null,"MT cold production",null,null,null,{"$f":"COUNTA(G254:G264)","v":11}]
[null,null,null,"Absorption chiller SE",null,null,"Eco_base","N118",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Absorption chiller DE",null,null,"Eco_base","N122",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[null,null,null,"Adsorption chiller",null,null,"Eco_base","N126",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[null,null,null,"District Cooling",null,null,"Eco_base","N130",0.03,0.03,null,1.4999999999999999E-2,2.2499999999999999E-2,0.03,3.7499999999999999E-2,4.4999999999999998E-2,5.2499999999999998E-2,0.06]
[null,null,null,"Water Cooled VCC (>20kW)",null,null,"Eco_base","N163",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[null,null,null,"Air Cooled VCC (5-600kW)",null,null,"Eco_base","N167",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[null,null,null,"specific chiller",null,null,"Eco_base","N171",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[null,null,null,"Cooling tower - wet",null,null,"Eco_base","N136",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[null,null,null,"Cooling tower - dry",null,null,"Eco_base","N140",0.01,0.01,null,5.0000000000000001E-3,7.4999999999999997E-3,0.01,1.2500000000000001E-2,1.4999999999999999E-2,1.7500000000000002E-2,0.02]
[null,null,null,"Cooling tower - hybrid",null,null,"Eco_base","N144",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[null,null,null,"specific CT",null,null,"Eco_base","N148",3.5000000000000003E-2,3.5000000000000003E-2,null,1.7500000000000002E-2,2.6250000000000002E-2,3.5000000000000003E-2,4.3750000000000004E-2,5.2500000000000005E-2,6.1250000000000006E-2,7.0000000000000007E-2]
[]
[{"$f":"ROW()-$A$72-1","v":193},null,"MT Other",null,null,null,{"$f":"COUNTA(G267:G273)","v":7}]
[null,null,null,"Hot tank",null,null,"Eco_base","N152",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Cold tank",null,null,"Eco_base","N156",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Battery",null,null,"Eco_base","N159",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Aux ","heating",null,"Eco_base","N174",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"Aux","cooling",null,"Eco_base","N175",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"Aux ref","heating",null,"Eco_base","N187",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,null,"Aux ref","cooling",null,"Eco_base","N188",0.02,0.02,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[]
[{"$f":"ROW()-$A$72-1","v":202},"Energy","electricity (energy)",null,null,null,{"$f":"COUNTA(G276)","v":1}]
[null,null,null,null,null,null,"Eco_base","G26",0.14000000000000001,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,7.0000000000000007E-2,0.14000000000000001,0.21000000000000002,0.28000000000000003,0.35000000000000003,0.42000000000000004,0.49000000000000005]
[]
[{"$f":"ROW()-$A$72-1","v":205},null,"electricity (power)",null,null,null,{"$f":"COUNTA(G279)","v":1}]
[null,null,null,null,null,null,"Eco_base","G27",0,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":208},null,"Feed in",null,null,null,{"$f":"COUNTA(G282:G286)","v":5}]
[null,null,null,"CHP",null,null,"Eco_base","G28",3.2250000000000001E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,1.6125E-2,2.4187500000000001E-2,3.2250000000000001E-2,4.0312500000000001E-2,4.8375000000000001E-2,5.6437500000000002E-2,6.4500000000000002E-2]
[null,null,null,"PV",null,null,"Eco_base","G30",3.2250000000000001E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,1.6125E-2,2.4187500000000001E-2,3.2250000000000001E-2,4.0312500000000001E-2,4.8375000000000001E-2,5.6437500000000002E-2,6.4500000000000002E-2]
[null,null,null,"no sub",null,null,"Eco_base","G32",3.2250000000000001E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,1.6125E-2,2.4187500000000001E-2,3.2250000000000001E-2,4.0312500000000001E-2,4.8375000000000001E-2,5.6437500000000002E-2,6.4500000000000002E-2]
[null,null,null,"district H",null,null,"Eco_base","G46",0.04,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,0.02,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08]
[null,null,null,"district C",null,null,"Eco_base","G47",0.06,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,0.03,4.4999999999999998E-2,0.06,7.4999999999999997E-2,0.09,0.105,0.12]
[]
[{"$f":"ROW()-$A$72-1","v":215},null,"EC REN",null,null,null,{"$f":"COUNTA(G289:G292)","v":4}]
[null,null,null,"biogas",null,null,"Eco_base","G36",6.96132E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,3.48066E-2,5.2209900000000004E-2,6.96132E-2,8.7016499999999997E-2,0.10441980000000001,0.1218231,0.1392264]
[null,null,null,"Pellets",null,null,"Eco_base","G38",5.8999999999999997E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,2.9499999999999998E-2,4.4249999999999998E-2,5.8999999999999997E-2,7.3749999999999996E-2,8.8499999999999995E-2,0.10324999999999999,0.11799999999999999]
[null,null,null,"district H",null,null,"Eco_base","G42",8.231999999999999E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,4.1159999999999995E-2,6.1739999999999989E-2,8.231999999999999E-2,0.10289999999999999,0.12347999999999998,0.14405999999999999,0.16463999999999998]
[null,null,null,"district C",null,null,"Eco_base","G44",0.12347999999999998,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,6.1739999999999989E-2,9.2609999999999984E-2,0.12347999999999998,0.15434999999999999,0.18521999999999997,0.21608999999999995,0.24695999999999996]
[]
[{"$f":"ROW()-$A$72-1","v":221},null,"EC nonREN",null,null,null,{"$f":"COUNTA(G295:G296)","v":2}]
[null,null,null,"natrural gas",null,null,"Eco_base","G34",7.4999999999999997E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,3.7499999999999999E-2,5.6249999999999994E-2,7.4999999999999997E-2,9.375E-2,0.11249999999999999,0.13125000000000001,0.15]
[null,null,null,"Oil",null,null,"Eco_base","G40",5.5599999999999997E-2,{"$f":"HLOOKUP(INPUTS!$E$17,Eco_base!$I$13:$R$49,ROW()-12,FALSE)","v":{"$error":"#REF!"}},null,2.7799999999999998E-2,4.1700000000000001E-2,5.5599999999999997E-2,6.9499999999999992E-2,8.3400000000000002E-2,9.7299999999999998E-2,0.11119999999999999]
[]
[{"$f":"ROW()-$A$72-1","v":225},null,"CD C1",null,null,null,{"$f":"COUNTA(G299:G311)","v":13}]
[null,"Efficiency SHC",null,"sum",null,null,"DATA","C58",12097.275365753852,12097.275365753852,null,9677.8204368138413,10887.547540756947,12097.275365753852,13307.003190750758,14516.731015747664,15726.457398636967,16936.185223633875]
[null,null,null,"jan",null,null,"DATA","D58",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E58",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F58",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G58",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H58",709.85906397975418,709.85906397975418,null,567.88725964598279,638.87314065741987,709.85906397975418,780.8449873020885,851.83091062442293,922.81674932496253,993.80267264729696]
[null,null,null,"jun",null,null,"DATA","I58",3933.0445257267879,3933.0445257267879,null,3146.4356674669748,3539.7399793830205,3933.0445257267879,4326.3490720705558,4719.6536184143233,5112.9576959026472,5506.2622422464146]
[null,null,null,"jul",null,null,"DATA","J58",4042.5710826853096,4042.5710826853096,null,3234.0569143394505,3638.3138780343734,4042.5710826853096,4446.8282873362459,4851.0854919871826,5255.3422147260917,5659.5994193770284]
[null,null,null,"aug",null,null,"DATA","K58",1529.3184396604267,1529.3184396604267,null,1223.4547699592379,1376.386559232591,1529.3184396604267,1682.2503200882625,1835.182200516098,1988.1138986349688,2141.0457790628043]
[null,null,null,"sep",null,null,"DATA","L58",1882.4822537015732,1882.4822537015732,null,1505.9858254021958,1694.2339834495415,1882.4822537015732,2070.7305239536049,2258.9787942056369,2447.2268400482963,2635.4751103003282]
[null,null,null,"okt",null,null,"DATA","M58",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N58",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O58",0,0,null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":240},null,"el sum",null,null,null,{"$f":"COUNTA(G314:G586)","v":273}]
[null,null,null,"sum",null,null,"DATA","C97",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O97",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C98",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O98",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C99",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O99",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C100",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O100",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C101",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O101",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O102",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C103",3591,3591,null,1795.5,2154.6000856161118,2513.6999571919441,2872.8000428080559,3231.8999143838882,3591,3950.1000856161118]
[null,null,null,null,null,null,"DATA","D103",240,240,null,120,144.0000057220459,167.99999713897705,192.00000286102295,215.9999942779541,240,264.0000057220459]
[null,null,null,null,null,null,"DATA","E103",183,183,null,91.5,109.80000436306,128.09999781847,146.40000218153,164.69999563694,183,201.30000436306]
[null,null,null,null,null,null,"DATA","F103",307,307,null,153.5,184.20000731945038,214.89999634027481,245.60000365972519,276.29999268054962,307,337.70000731945038]
[null,null,null,null,null,null,"DATA","G103",343,343,null,171.5,205.80000817775726,240.09999591112137,274.40000408887863,308.69999182224274,343,377.30000817775726]
[null,null,null,null,null,null,"DATA","H103",397,397,null,198.5,238.20000946521759,277.8999952673912,317.6000047326088,357.29999053478241,397,436.70000946521759]
[null,null,null,null,null,null,"DATA","I103",381,381,null,190.5,228.60000908374786,266.69999545812607,304.80000454187393,342.89999091625214,381,419.10000908374786]
[null,null,null,null,null,null,"DATA","J103",391,391,null,195.5,234.60000932216644,273.69999533891678,312.80000466108322,351.89999067783356,391,430.10000932216644]
[null,null,null,null,null,null,"DATA","K103",288,288,null,144,172.80000686645508,201.59999656677246,230.40000343322754,259.19999313354492,288,316.80000686645508]
[null,null,null,null,null,null,"DATA","L103",346,346,null,173,207.60000824928284,242.19999587535858,276.80000412464142,311.39999175071716,346,380.60000824928284]
[null,null,null,null,null,null,"DATA","M103",260,260,null,130,156.00000619888306,181.99999690055847,208.00000309944153,233.99999380111694,260,286.00000619888306]
[null,null,null,null,null,null,"DATA","N103",230,230,null,115,138.00000548362732,160.99999725818634,184.00000274181366,206.99999451637268,230,253.00000548362732]
[null,null,null,null,null,null,"DATA","O103",225,225,null,112.5,135.00000536441803,157.49999731779099,180.00000268220901,202.49999463558197,225,247.50000536441803]
[null,null,null,null,null,null,"DATA","C104",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O104",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C105",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O105",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C106",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","D106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","K106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","L106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O106",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C107",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O107",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C108",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O108",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C109",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O109",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C110",2445.9999999999964,2445.9999999999964,null,1222.9999999999982,1467.6000583171822,1712.1999708414053,1956.8000291585893,2201.3999416828124,2445.9999999999964,2690.6000583171804]
[null,null,null,"jan",null,null,"DATA","D110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H110",143,143,null,71.5,85.800003409385681,100.09999829530716,114.40000170469284,128.69999659061432,143,157.30000340938568]
[null,null,null,"jun",null,null,"DATA","I110",774.99999999999636,774.99999999999636,null,387.49999999999818,465.00001847743772,542.49999076127756,620.00000923871698,697.49998152255682,774.99999999999636,852.5000184774359]
[null,null,null,"jul",null,null,"DATA","J110",792,792,null,396,475.20001888275146,554.39999055862427,633.60000944137573,712.79998111724854,792,871.20001888275146]
[null,null,null,"aug",null,null,"DATA","K110",430,430,null,215,258.0000102519989,300.99999487400055,344.00000512599945,386.9999897480011,430,473.0000102519989]
[null,null,null,"sep",null,null,"DATA","L110",306,306,null,153,183.60000729560852,214.19999635219574,244.80000364780426,275.39999270439148,306,336.60000729560852]
[null,null,null,"okt",null,null,"DATA","M110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O110",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C111",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O111",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C112",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O112",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C113",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O113",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C114",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O114",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C115",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O115",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C116",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O116",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sum",null,null,"DATA","C117",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jan",null,null,"DATA","D117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"aug",null,null,"DATA","K117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"sep",null,null,"DATA","L117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N117",null,null,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O117",null,null,null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":515},null,"Heat pump",null,null,null,{"$f":"COUNTA(G589:G607)","v":19}]
[null,"Efficiency REF",null,"sum",null,null,"Conversion","G54",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,null,"jan",null,null,"Conversion","G55",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,null,"feb",null,null,"Conversion","G56",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,null,"mär",null,null,"Conversion","G57",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,null,"apr",null,null,"Conversion","G58",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,null,"mai",null,null,"Conversion","G59",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,null,"jun",null,null,"Conversion","G60",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,null,"jul",null,null,"Conversion","G61",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,null,"aug",null,null,"Conversion","G62",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,null,"sep",null,null,"Conversion","G63",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,null,"okt",null,null,"Conversion","G64",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,null,"nov",null,null,"Conversion","G65",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,null,"dez",null,null,"Conversion","G66",2,2,null,1,1.5,2,2.5,3,3.5,4]
[null,null,"spec","spec",null,null,"INPUTS","L40",3,3,null,1.5,2.25,3,3.75,4.5,5.25,6]
[null,null,null,"spec",null,null,"INPUTS","L41",3,3,null,1.5,2.25,3,3.75,4.5,5.25,6]
[null,null,null,"spec",null,null,"INPUTS","L42",3,3,null,1.5,2.25,3,3.75,4.5,5.25,6]
[null,null,null,"spec",null,null,"INPUTS","L43",3,3,null,1.5,2.25,3,3.75,4.5,5.25,6]
[null,null,null,"spec",null,null,"INPUTS","L71",3,3,null,1.5,2.25,3,3.75,4.5,5.25,6]
[null,null,null,"spec",null,null,"INPUTS","L72",3,3,null,1.5,2.25,3,3.75,4.5,5.25,6]
[]
[{"$f":"ROW()-$A$72-1","v":536},null,"primary energy factor electricity ",null,null,null,{"$f":"COUNTA(G610:G635)","v":26}]
[null,"conversion ",null,"sum",null,null,"Conversion","D495",0.59105923829174101,0.59105923829174101,null,0.47284739767936801,0.5319533003706165,0.59105923829174101,0.65016517621286551,0.70927111413398991,0.76837698159536261,0.827482919516487]
[null,null,null,"jan",null,null,"Conversion","D496",0.52975143366545752,0.52975143366545752,null,0.42380115324749523,0.47677627766865338,0.52975143366545752,0.58272658966226165,0.63570174565906579,0.68867683850457795,0.74165199450138208]
[null,null,null,"feb",null,null,"Conversion","D497",0.54274541588576364,0.54274541588576364,null,0.43419633917864048,0.48847086135712819,0.54274541588576364,0.59701997041439914,0.65129452494303453,0.70556901477137457,0.75984356930000996]
[null,null,null,"mär",null,null,"Conversion","D498",0.57938711638647167,0.57938711638647167,null,0.46350970001601,0.52144839093415918,0.57938711638647167,0.63732584183878416,0.69526456729109665,0.75320322367508252,0.81114194912739501]
[null,null,null,"apr",null,null,"Conversion","D499",0.61133958255950471,0.61133958255950471,null,0.48907167333533952,0.55020560972808275,0.61133958255950471,0.67247355539092668,0.73360752822234854,0.79474142817641324,0.8558754010078351]
[null,null,null,"mai",null,null,"Conversion","D500",0.63348909962176514,0.63348909962176514,null,0.50679128724919065,0.5701401745560315,0.63348909962176514,0.69683802468749878,0.76018694975323242,0.82353579930118048,0.88688472436691412]
[null,null,null,"jun",null,null,"Conversion","D501",0.63696513827916879,0.63696513827916879,null,0.50957211821655124,0.5732686092648196,0.63696513827916879,0.70066166729351798,0.76435819630786717,0.8280546493900548,0.89175117840440399]
[null,null,null,"jul",null,null,"Conversion","D502",0.64048743596169566,0.64048743596169566,null,0.51238995640456175,0.57643867709511565,0.64048743596169566,0.70453619482827567,0.76858495369485569,0.83263363620938347,0.89668239507596348]
[null,null,null,"aug",null,null,"Conversion","D503",0.64246360188662655,0.64246360188662655,null,0.51397088916806422,0.57821722638043793,0.64246360188662655,0.70670997739281516,0.77095635289900366,0.8352026518175627,0.8994490273237512]
[null,null,null,"sep",null,null,"Conversion","D504",0.61152203688209927,0.61152203688209927,null,0.48921763679559016,0.55036981861406786,0.61152203688209927,0.67267425515013068,0.73382647341816221,0.79497861878708598,0.8561308370551175]
[null,null,null,"okt",null,null,"Conversion","D505",0.56694339864638676,0.56694339864638676,null,0.4535547256756014,0.51024904526476411,0.56694339864638676,0.62363775202800942,0.68033210540963207,0.73702639120633484,0.79372074458795749]
[null,null,null,"nov",null,null,"Conversion","D506",0.55901057458841719,0.55901057458841719,null,0.4472084663346591,0.50310950380172481,0.55901057458841719,0.61491164537510956,0.67081271616180205,0.72671372030924097,0.78261479109593335]
[null,null,null,"dez",null,null,"Conversion","D507",0.54073355775670739,0.54073355775670739,null,0.43258685265141222,0.48666018908894398,0.54073355775670739,0.59480692642447075,0.64888029509223422,0.70295359929953427,0.75702696796729774]
[null,null,null,"sum",null,null,"Conversion","D625",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"jan",null,null,"Conversion","D626",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"feb",null,null,"Conversion","D627",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"mär",null,null,"Conversion","D628",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"apr",null,null,"Conversion","D629",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"mai",null,null,"Conversion","D630",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"jun",null,null,"Conversion","D631",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"jul",null,null,"Conversion","D632",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"aug",null,null,"Conversion","D633",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"sep",null,null,"Conversion","D634",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"okt",null,null,"Conversion","D635",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"nov",null,null,"Conversion","D636",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[null,null,null,"dez",null,null,"Conversion","D637",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.44000000953674318,0.48000001907348633,0.51999998092651367,0.55999999046325688]
[]
[{"$f":"ROW()-$A$72-1","v":564},null,null,null,null,null,{"$f":"COUNTA(G638:G639)","v":1}]
[null,null,null,"xxx",null,null,"xxx"]
[]
[{"$f":"ROW()-$A$72-1","v":567},null,null,null,null,null,{"$f":"COUNTA(G641:G642)","v":1}]
[null,null,null,"xxx",null,null,"xxx"]

{"sheet":"sens_resSPEC","index":17,"n_rows":483,"n_cols":50,"rows_kept":483,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity CR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity fsav"]
[]
[null,null,null,null,null,null,null,{"$f":"sens_def!D6","v":1},{"$f":"sens_def!E6","v":2},{"$f":"sens_def!F6","v":3},{"$f":"sens_def!G6","v":4},{"$f":"sens_def!H6","v":5},{"$f":"sens_def!I6","v":6},{"$f":"sens_def!J6","v":7}]
[null,1,{"$f":"sens_def!C8","v":"ST + ST aux"},"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.0570742967606417,1.0885202405177832,1.1199661780271775,1.1514121280320666,1.1828580655414607,1.214304003050855,1.2457499405602492]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F5/$E5","v":1},null,{"$f":"H5/$E5","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F6/$E6","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F7/$E7","v":1},null,{"$f":"H7/$E7","v":0.75087354940329132},0.77321060506306738,0.79554765628486956,0.81788471638261984,0.84022176760442191,0.86255881882622409,0.88489587004802628]
[]
[null,{"$f":"B5+1","v":2},"PV","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F13/$E13","v":1},null,{"$f":"H13/$E13","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F14/$E14","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F15/$E15","v":1},null,{"$f":"H15/$E15","v":0.84022176760442191},0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,{"$f":"B13+1","v":3},"Heat production","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1930110316382763,1.1904154749042617,1.1878586996402973,1.1853398416223366,1.1828580655414607,1.1804125575513578,1.1780025283990094]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F21/$E21","v":1},null,{"$f":"H21/$E21","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F22/$E22","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F23/$E23","v":1},null,{"$f":"H23/$E23","v":0.8474337428775407},0.84559003623977691,0.84377387731569498,0.8419846522194222,0.84022176760442191,0.83848464536973144,0.83677272488378762]
[]
[null,{"$f":"B21+1","v":4},"Cold production","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.233501697940725,1.2198619093233449,1.206907501307581,1.1945880736737011,1.1828580655414607,1.1716761599546346,1.1610048175621388]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CR vs. fsav"]
[null,null,null,"fsav.sys",null,{"$f":"F29/$E29","v":1},null,{"$f":"H29/$E29","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F30/$E30","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F31/$E31","v":1},null,{"$f":"H31/$E31","v":0.87619555310922803},0.86650677671609444,0.85730484799923568,0.84855396607691891,0.84022176760442191,0.83227890383145686,0.82469870936101508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1]
[null,{"$f":"B29+1","v":5},"Other","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.151844469836339,1.1595978691477349,1.167351266918669,1.1751046677705268,1.1828580655414607,1.1906114633123948,1.1983648610833286]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F37/$E37","v":1},null,{"$f":"H37/$E37","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F38/$E38","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F39/$E39","v":1},null,{"$f":"H39/$E39","v":0.81819182253979761},0.82369930907951339,0.82920679452499024,0.83471428215894528,0.84022176760442191,0.84572925304989865,0.85123673849537529]
[]
[null,{"$f":"B37+1","v":6},"Other %","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1294277138223516,1.1424692553229114,1.1557214922453085,1.169184432551285,1.1828580655414607,1.1967423965236639,1.2108374254978942]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F45/$E45","v":1},null,{"$f":"H45/$E45","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F46/$E46","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F47/$E47","v":1},null,{"$f":"H47/$E47","v":0.80226848658705352},0.81153230899407314,0.8209457950715866,0.83050895047507312,0.84022176760442191,0.85008425022995271,0.86009639835166518]
[]
[null,{"$f":"B45+1","v":7},"Heat production REF","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1930110316382763,1.1904154749042617,1.1878586996402973,1.1853398416223366,1.1828580655414607,1.1804125575513578,1.1780025283990094]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F53/$E53","v":1},null,{"$f":"H53/$E53","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F54/$E54","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F55/$E55","v":1},null,{"$f":"H55/$E55","v":0.8474337428775407},0.84559003623977691,0.84377387731569498,0.8419846522194222,0.84022176760442191,0.83848464536973144,0.83677272488378762]
[]
[null,{"$f":"B53+1","v":8},"cold production REF","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.3080208373708808,1.2743108985367251,1.2422948377241951,1.2118480937416132,1.1828580655414607,1.1552226406859094,1.1288490428670261]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F61/$E61","v":1},null,{"$f":"H61/$E61","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F62/$E62","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F63/$E63","v":1},null,{"$f":"H63/$E63","v":0.92912887188717008},0.90518362839753297,0.88244160043044917,0.86081430820318272,0.84022176760442191,0.82059144491646574,0.8018574381721093]
[]
[null,{"$f":"B61+1","v":9},"Other REF","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.2225838402622091,1.2123624167221057,1.202338041517345,1.1925050652029707,1.1828580655414607,1.1733918120124336,1.1641012720729254]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F69/$E69","v":1},null,{"$f":"H69/$E69","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F70/$E70","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F71/$E71","v":1},null,{"$f":"H71/$E71","v":0.86844025097760935},0.86117964820159676,0.85405901513577043,0.84707433879939686,0.84022176760442191,0.833497586145584,0.82689821964728838]
[]
[null,{"$f":"B69+1","v":10},"other % REF","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.2222944289325102,1.2124458563487195,1.2025874162797074,1.1927234219593315,1.1828580655414607,1.1729953923838137,1.1631393167696764]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F77/$E77","v":1},null,{"$f":"H77/$E77","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F78/$E78","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F79/$E79","v":1},null,{"$f":"H79/$E79","v":0.86823467289001932},0.86123891802661134,0.85423615397409092,0.8472294445598787,0.84022176760442191,0.83321599665418578,0.8262149121492901]
[]
[null,{"$f":"B77+1","v":11},"Period under consideration","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1270114167215275,1.1315086899148614,1.1828580655414607,1.2281889529464527,1.3106522295803276,1.3583049032660162,1.4266500918443807]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F85/$E85","v":1},null,{"$f":"H85/$E85","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F86/$E86","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F87/$E87","v":1},null,{"$f":"H87/$E87","v":0.80055211377762225},0.80374667020157775,0.84022176760442191,0.87242174108565651,0.93099803360478472,0.96484724584897563,1.013395010646339]
[]
[null,{"$f":"B85+1","v":12},"Credit period","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1727860640082086,1.1777888216648835,1.1828580655414607,1.1879907506044236,1.1931837396182365,1.1984338140825976,1.2037376854031085]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F93/$E93","v":1},null,{"$f":"H93/$E93","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F94/$E94","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F95/$E95","v":1},null,{"$f":"H95/$E95","v":0.83306730404018214},0.83662092218224038,0.84022176760442191,0.84386767732241108,0.84755642285786037,0.85128571800746999,0.85505322677787021]
[]
[null,{"$f":"B93+1","v":13},"Inflation rate","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1804053060443194,1.1816139669218353,1.1828580655414607,1.1841396619178253,1.1854611147558902,1.1868251067709217,1.1882346680554516]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F101/$E101","v":1},null,{"$f":"H101/$E101","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F102/$E102","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F103/$E103","v":1},null,{"$f":"H103/$E103","v":0.83847949439326264},0.83933804472024198,0.84022176760442191,0.84113212633982226,0.84207079638972093,0.84303968337223767,0.84404093965863114]
[]
[null,{"$f":"B101+1","v":14},"Market discount rate","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,0.92065793452090616,1.0486592290518602,1.1828580655414607,1.3215578673872641,1.4630911650537859,1.605907130590386,1.7486321557571554]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F109/$E109","v":1},null,{"$f":"H109/$E109","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F110/$E110","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F111/$E111","v":1},null,{"$f":"H111/$E111","v":0.65397266133370913},0.7448960587213922,0.84022176760442191,0.93874465557231834,1.0392802658915596,1.1407269960623219,1.2421091283912027]
[]
[null,{"$f":"B109+1","v":15},"Credit interest rate","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1718468478885391,1.1773255024282667,1.1828580655414607,1.1884403330353461,1.194068116957087,1.1997372589197406,1.2054436426022839]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F117/$E117","v":1},null,{"$f":"H117/$E117","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F118/$E118","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F119/$E119","v":1},null,{"$f":"H119/$E119","v":0.83240014890870828},0.83629181176798528,0.84022176760442191,0.84418703004595252,0.8481846242562574,0.85221159640061239,0.85626502252505687]
[]
[null,{"$f":"B117+1","v":16},"Inflation rate for energy prices electricity","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1865832572563337,1.184812239293515,1.1828580655414607,1.1807007205361448,1.1783182276439512,1.1756865376939614,1.1727794347154585]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F125/$E125","v":1},null,{"$f":"H125/$E125","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F126/$E126","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F127/$E127","v":1},null,{"$f":"H127/$E127","v":0.84286788995715167},0.84160987947683463,0.84022176760442191,0.83868933671816059,0.83699697611505852,0.8351276029028506,0.83306259504234492]
[]
[null,{"$f":"B125+1","v":17},"Inflation rate for energy prices gas","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.3226402713295822,1.2524973202914915,1.1828580655414607,1.1140170009873804,1.0462672798195212,0.97989471939833539,0.91517186656660754]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F133/$E133","v":1},null,{"$f":"H133/$E133","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F134/$E134","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F135/$E135","v":1},null,{"$f":"H135/$E135","v":0.93951352157591628},0.88968874883005289,0.84022176760442191,0.79132176630382467,0.74319698097862352,0.69605043680555578,0.65007573248988471]
[]
[null,{"$f":"B133+1","v":18},"Equity ratio","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0,0,0,0,0,0,0]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,0,0,0,0,0,0,0]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,0,0,0,0,0,0,0]
[null,null,"PARAMETER VARIATION",null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"fsav.sys",null,{"$f":"F141/$E141","v":1},null,{"$f":"H141/$E141","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F142/$E142","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F143/$E143","v":1},null,{"$f":"H143/$E143","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B141+1","v":19},"public funding","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"fsav.sys",null,{"$f":"F149/$E149","v":1},null,{"$f":"H149/$E149","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F150/$E150","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F151/$E151","v":1},null,{"$f":"H151/$E151","v":0.84022176760442191},0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,{"$f":"B149+1","v":20},"LF ST","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.2825860003239895,1.2164640191389386,1.1828580655414607,1.1577604606443228,1.1374272874144651,1.1233942308619125,1.1132791145034049]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F157/$E157","v":1},null,{"$f":"H157/$E157","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F158/$E158","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F159/$E159","v":1},null,{"$f":"H159/$E159","v":0.91106169682632554},0.86409314706767115,0.84022176760442191,0.82239413928313421,0.80795083856101624,0.79798271142474719,0.79079762202657056]
[]
[null,{"$f":"B157+1","v":21},"LF PV","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F165/$E165","v":1},null,{"$f":"H165/$E165","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F166/$E166","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F167/$E167","v":1},null,{"$f":"H167/$E167","v":0.84022176760442191},0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,{"$f":"B165+1","v":22},"LF heat production","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1807315991484528,1.1823151479355718,1.1828580655414607,1.1835288939549344,1.183903901810295,1.1841962788416733,1.1845336610116208]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F173/$E173","v":1},null,{"$f":"H173/$E173","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F174/$E174","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F175/$E175","v":1},null,{"$f":"H175/$E175","v":0.8387112707802179},0.83983611593261742,0.84022176760442191,0.8406982783978536,0.84096465842456658,0.84117234314454115,0.84141199644822107]
[]
[null,{"$f":"B173+1","v":23},"LF cold production","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1742815090965417,1.1853914457904984,1.1828580655414607,1.1877824396997805,1.1887391746135647,1.1901572970172369,1.1939338993419661]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F181/$E181","v":1},null,{"$f":"H181/$E181","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F182/$E182","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F183/$E183","v":1},null,{"$f":"H183/$E183","v":0.83412956632851465},0.84202130830407995,0.84022176760442191,0.84371970745044644,0.84439930673949615,0.84540664426155754,0.84808928520831428]
[]
[null,{"$f":"B181+1","v":24},"LF Other","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.179600259827452,1.1814668579766108,1.1828580655414607,1.1835123760952262,1.184327825027593,1.1849018158583393,1.1853231210955439]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F189/$E189","v":1},null,{"$f":"H189/$E189","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F190/$E190","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F191/$E191","v":1},null,{"$f":"H191/$E191","v":0.8379076444181518},0.83923354854983256,0.84022176760442191,0.8406865452358746,0.84126578459121581,0.84167350856457157,0.84197277509655655]
[]
[null,{"$f":"B189+1","v":25},"MT ST","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1678019852991577,1.1753300254203092,1.1828580655414607,1.1903861056626124,1.1979141457837637,1.2054421859049154,1.2129702260260666]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F197/$E197","v":1},null,{"$f":"H197/$E197","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F198/$E198","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F199/$E199","v":1},null,{"$f":"H199/$E199","v":0.82952695414969779},0.8348743608770598,0.84022176760442191,0.84556917433178413,0.85091658105914614,0.85626398778650836,0.86161139451387025]
[]
[null,{"$f":"B197+1","v":26},"MT PV","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F205/$E205","v":1},null,{"$f":"H205/$E205","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F206/$E206","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F207/$E207","v":1},null,{"$f":"H207/$E207","v":0.84022176760442191},0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,{"$f":"B205+1","v":27},"MT heat production","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1834580024292163,1.1831575427097698,1.1828580655414607,1.1825595661125088,1.1822620396425016,1.1819654813821394,1.1816698866129827]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F213/$E213","v":1},null,{"$f":"H213/$E213","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F214/$E214","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F215/$E215","v":1},null,{"$f":"H215/$E215","v":0.84064792188866422},0.84043449577785556,0.84022176760442191,0.84000973395040268,0.83979839142011858,0.83958773663999064,0.83937776625836091]
[]
[null,{"$f":"B213+1","v":28},"MT cold production","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1870652348051607,1.1849504119862027,1.1828580655414607,1.1807878390460274,1.178739383571503,1.1767123574899383,1.1747064262838982]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F221/$E221","v":1},null,{"$f":"H221/$E221","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F222/$E222","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F223/$E223","v":1},null,{"$f":"H223/$E223","v":0.84321025396498861},0.84170802794237476,0.84022176760442191,0.83875121977116329,0.83729613658764035,0.83585627538463725,0.83443139854376247]
[]
[null,{"$f":"B221+1","v":29},"MT Other","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1872028677370297,1.1850257117322105,1.1828580655414607,1.180699866992285,1.1785510544529652,1.1764115668266921,1.1742813435457768]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F229/$E229","v":1},null,{"$f":"H229/$E229","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F230/$E230","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F231/$E231","v":1},null,{"$f":"H231/$E231","v":0.84330801902122354},0.84176151575087355,0.84022176760442191,0.83868873041876468,0.83716236041492875,0.83564261419390429,0.83412944873253225]
[]
[null,{"$f":"B229+1","v":30},"electricity (energy)","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1962412531965099,1.1828580655414607,1.1700363877960938,1.1577416076906197,1.1459419004136915,1.1346079535446121,1.1237127239277174]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,1,1.5,2,2.5,3,3.5]
[null,null,null,"fsav.sys",null,{"$f":"F237/$E237","v":1},null,{"$f":"H237/$E237","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F238/$E238","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F239/$E239","v":1},null,{"$f":"H239/$E239","v":0.84972827215918412},0.84022176760442191,0.83111412142716479,0.82238074742949896,0.81399903943404561,0.80594817589454448,0.79820894719598312]
[]
[null,{"$f":"B237+1","v":31},"electricity (power)","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,1.25,1,0.75,0.5,0.25,0,0]
[null,null,null,"fsav.sys",null,{"$f":"F245/$E245","v":1},null,{"$f":"H245/$E245","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F246/$E246","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F247/$E247","v":1},null,{"$f":"H247/$E247","v":0.84022176760442191},0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,{"$f":"B245+1","v":32},"Feed in","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F253/$E253","v":1},null,{"$f":"H253/$E253","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F254/$E254","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F255/$E255","v":1},null,{"$f":"H255/$E255","v":0.84022176760442191},0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,{"$f":"B253+1","v":33},"EC REN","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F261/$E261","v":1},null,{"$f":"H261/$E261","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F262/$E262","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F263/$E263","v":1},null,{"$f":"H263/$E263","v":0.84022176760442191},0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,{"$f":"B261+1","v":34},"EC nonREN","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.263811149715558,1.2140302675068704,1.1828580655414607,1.1615034375137461,1.1459593663961012,1.1341382984939656,1.1248457238798555]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F269/$E269","v":1},null,{"$f":"H269/$E269","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F270/$E270","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F271/$E271","v":1},null,{"$f":"H271/$E271","v":0.89772532230745694},0.86236437574862834,0.84022176760442191,0.82505289499774281,0.81401144607778475,0.80561456494973693,0.79901375315725065]
[]
[null,{"$f":"B269+1","v":35},"CD C1","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23258928752851515,0.23474444034360886,0.23688752351338804,0.23901863687968761,0.2411378804459906,0.24324535059955743,0.24534115016196623]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0030334927139033,3.0140429262498212,3.0250523663478757,3.0360618064459302,3.0470712465439842,3.0580806735177668,3.0690901136158217]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1867420730198228,1.1847968867244409,1.1828580655414607,1.1809255794296416,1.1789993973899933,1.177079490910425,1.1751658248167525]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.80000001192092896,0.89999997615814209,1,1.1000000238418579,1.2000000476837158,1.2999999523162842,1.3999999761581421]
[null,null,null,"fsav.sys",null,{"$f":"F277/$E277","v":1},null,{"$f":"H277/$E277","v":0.34225361460207948},0.34542490786680147,0.34857844072742333,0.3517143601005519,0.35483281314065795,0.35793394168096448,0.36101789702275094]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F278/$E278","v":1},null,0.69428622729776501,0.69683155291364096,0.69937688004664977,0.70192220717965859,0.70446753431266729,0.70701285841141059,0.70955818554441952]
[null,null,null,"CR",null,{"$f":"F279/$E279","v":1},null,{"$f":"H279/$E279","v":0.8429807018535318},0.84159897405791717,0.84022176760442191,0.83884906115379598,0.837480832686469,0.83611706194939439,0.83475772395722869]
[]
[null,{"$f":"B277+1","v":36},"el.sum","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.25785070996753878,0.25365807167710597,0.24946543588567971,0.24527279759524712,0.24108016180382086,0.23688752351338804,0.23269488522295534]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.1104997792080922,3.093026286185939,3.0757480243558679,3.0586617196651815,3.0417642109240561,3.0250523663478757,3.0085231524309326]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1706085583599946,1.1730584603803897,1.1755083609405299,1.1779582629609251,1.1804081635210655,1.1828580655414607,1.1853079675618559]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.60000002384185791,0.69999998807907104,0.80000001192092896,0.89999997615814209,1,1.1000000238418579]
[null,null,null,"fsav.sys",null,{"$f":"F285/$E285","v":1},null,{"$f":"H285/$E285","v":0.3794256324177579},0.37325619260878218,0.36708675647707828,0.36091731666810295,0.35474788053639905,0.34857844072742333,0.34240900091844784]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F286/$E286","v":1},null,0.71913189178761472,0.71509210815633029,0.7110974609939299,0.70714719335591025,0.70324057439109655,0.69937688004664977,0.69555540899131996]
[null,null,null,"CR",null,{"$f":"F287/$E287","v":1},null,{"$f":"H287/$E287","v":0.83152055240698974},0.83326079586138246,0.83500103827850947,0.83674128173290208,0.8384815241500293,0.84022176760442191,0.84196201105881463]
[]
[null,{"$f":"B285+1","v":37},"Heat pump","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.25767615216757023,0.24394524350131241,0.23688752351338804,0.23258928727087735,0.2296967952250305,0.22761734373544196,0.22605037241560577]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1638132381414994,1.1764409093259882,1.1828580655414607,1.1867420732520877,1.1893456133088727,1.1912122897829933,1.1926161469624874]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F293/$E293","v":1},null,{"$f":"H293/$E293","v":0.37916877175735925},0.35896382950600292,0.34857844072742333,0.34225361422296713,0.3379973311051237,0.33493743184551528,0.33263164380217736]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F294/$E294","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F295/$E295","v":1},null,{"$f":"H295/$E295","v":0.82669361996957302},0.83566345710595158,0.84022176760442191,0.84298070201851694,0.84483007946477839,0.84615603923317484,0.84715324371203915]
[]
[null,{"$f":"B293+1","v":38},"primary energy factor electricity ","fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876},null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824},null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081},null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.80000001192092896,0.89999997615814209,1,1.1000000238418579,1.2000000476837158,1.2999999523162842,1.3999999761581421]
[null,null,null,"fsav.sys",null,{"$f":"F301/$E301","v":1},null,{"$f":"H301/$E301","v":0.34857844072742333},0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F302/$E302","v":1},null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,{"$f":"F303/$E303","v":1},null,{"$f":"H303/$E303","v":0.84022176760442191},0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,{"$f":"B301+1","v":39},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F309/$E309","v":1},null,{"$f":"H309/$E309","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F310/$E310","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F311/$E311","v":1},null,{"$f":"H311/$E311","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B309+1","v":40},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F317/$E317","v":1},null,{"$f":"H317/$E317","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F318/$E318","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F319/$E319","v":1},null,{"$f":"H319/$E319","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B317+1","v":41},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F325/$E325","v":1},null,{"$f":"H325/$E325","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F326/$E326","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F327/$E327","v":1},null,{"$f":"H327/$E327","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B325+1","v":42},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F333/$E333","v":1},null,{"$f":"H333/$E333","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F334/$E334","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F335/$E335","v":1},null,{"$f":"H335/$E335","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B333+1","v":43},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F341/$E341","v":1},null,{"$f":"H341/$E341","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F342/$E342","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F343/$E343","v":1},null,{"$f":"H343/$E343","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B341+1","v":44},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F349/$E349","v":1},null,{"$f":"H349/$E349","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F350/$E350","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F351/$E351","v":1},null,{"$f":"H351/$E351","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B349+1","v":45},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F357/$E357","v":1},null,{"$f":"H357/$E357","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F358/$E358","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F359/$E359","v":1},null,{"$f":"H359/$E359","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B357+1","v":46},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F365/$E365","v":1},null,{"$f":"H365/$E365","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F366/$E366","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F367/$E367","v":1},null,{"$f":"H367/$E367","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B365+1","v":47},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F373/$E373","v":1},null,{"$f":"H373/$E373","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F374/$E374","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F375/$E375","v":1},null,{"$f":"H375/$E375","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B373+1","v":48},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F381/$E381","v":1},null,{"$f":"H381/$E381","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F382/$E382","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F383/$E383","v":1},null,{"$f":"H383/$E383","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B381+1","v":49},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F389/$E389","v":1},null,{"$f":"H389/$E389","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F390/$E390","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F391/$E391","v":1},null,{"$f":"H391/$E391","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B389+1","v":50},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F397/$E397","v":1},null,{"$f":"H397/$E397","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F398/$E398","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F399/$E399","v":1},null,{"$f":"H399/$E399","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B397+1","v":51},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F405/$E405","v":1},null,{"$f":"H405/$E405","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F406/$E406","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F407/$E407","v":1},null,{"$f":"H407/$E407","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B405+1","v":52},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F413/$E413","v":1},null,{"$f":"H413/$E413","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F414/$E414","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F415/$E415","v":1},null,{"$f":"H415/$E415","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B413+1","v":53},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F421/$E421","v":1},null,{"$f":"H421/$E421","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F422/$E422","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F423/$E423","v":1},null,{"$f":"H423/$E423","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B421+1","v":54},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F429/$E429","v":1},null,{"$f":"H429/$E429","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F430/$E430","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F431/$E431","v":1},null,{"$f":"H431/$E431","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B429+1","v":55},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F437/$E437","v":1},null,{"$f":"H437/$E437","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F438/$E438","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F439/$E439","v":1},null,{"$f":"H439/$E439","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B437+1","v":56},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F445/$E445","v":1},null,{"$f":"H445/$E445","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F446/$E446","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F447/$E447","v":1},null,{"$f":"H447/$E447","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B445+1","v":57},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F453/$E453","v":1},null,{"$f":"H453/$E453","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F454/$E454","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F455/$E455","v":1},null,{"$f":"H455/$E455","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B453+1","v":58},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F461/$E461","v":1},null,{"$f":"H461/$E461","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F462/$E462","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F463/$E463","v":1},null,{"$f":"H463/$E463","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B461+1","v":59},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F469/$E469","v":1},null,{"$f":"H469/$E469","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F470/$E470","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F471/$E471","v":1},null,{"$f":"H471/$E471","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"B469+1","v":60},null,"fsav.sys",{"$f":"Results_spec!$F$31","v":0.67958168330503876},{"$f":"Results_spec!$F$31","v":0.67958168330503876}]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_spec!$F$43","v":4.3253536864788824},{"$f":"Results_spec!$F$43","v":4.3253536864788824}]
[null,null,null,"CR",{"$f":"Cost_calc!$J$196","v":1.4077926937241081},{"$f":"Cost_calc!$J$196","v":1.4077926937241081}]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,{"$f":"F477/$E477","v":1},null,{"$f":"H477/$E477","v":0},0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F478/$E478","v":1},null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,{"$f":"F479/$E479","v":1},null,{"$f":"H479/$E479","v":0},0,0,0,0,0,0]

{"sheet":"sens_defRED","index":18,"n_rows":178,"n_cols":18,"rows_kept":178,"cut":false,"hidden":false,"merged":[]}
[]
[null,"DEFINITION OF SENSITIVITY ANALYSIS"]
[null,"number of paramters ",{"$f":"COUNTA(C8:C67)","v":6},"max 60!"]
[null,"values of T53 or spec","spec","not yet implemented!"]
[]
[null,"cluster","parameter",1,2,3,4,5,6,7]
[]
[null,null,"Investment",0.4,0.55000000000000004,0.7,0.85,1,1.1499999999999999,1.3]
[null,null,"Electricity price",0.5,1,1.5,2,2.5,3,3.5]
[null,null,"SPFth",0.8,0.9,1,1.1000000000000001,1.2,1.3,1.4]
[null,null,"SPFel",0.5,0.6,0.7,0.8,0.9,1,1.1000000000000001]
[null,null,"Gas price",0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,"conversion el",0.8,0.9,1,1.1499999999999999,1.3,1.45,1.6]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION OF SENSITIVITY "]
[{"$f":"ROW()","v":72},"Investment","Investment",null,null,null,{"$f":"COUNTA(G73:G111)","v":39},null,"Value","equation",null,1,2,3,4,5,6,7]
[null,null,null,"Flat plate collectors (FPC)",null,null,"Eco_base","G55",0,{"$f":"IF(INPUTS!$E$25=Conversion!$D$36,0,210+Eco_base!G$55*INPUTS!$E$26^(Eco_base!H$55))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","G56",0,{"$f":"IF(INPUTS!$E$25=Conversion!$D$36,0,210+Eco_base!G$56*INPUTS!$E$26^(Eco_base!H$56))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"specific SC",null,null,"Eco_base","H57",500,500,null,200.00000298023224,275.00000596046448,349.99999403953552,425.00001192092896,500,574.99998807907104,649.99997615814209]
[null,null,null,"Flat plate collectors (FPC)",null,null,"Eco_base","G60",0,{"$f":"IF(INPUTS!$E$25=Conversion!$D$36,0,Eco_base!G$60*INPUTS!$E$26^(Eco_base!H$60))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,"Eco_base","G61",0,{"$f":"IF(INPUTS!$E$25=Conversion!$D$36,0,Eco_base!G$61*INPUTS!$E$26^(Eco_base!H$61))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"specific SC",null,null,"Eco_base","H62",500,500,null,200.00000298023224,275.00000596046448,349.99999403953552,425.00001192092896,500,574.99998807907104,649.99997615814209]
[null,null,null,"PV",null,null,"Eco_base","G65",1542.8655274412301,{"$f":"IF(INPUTS!$E$27=Conversion!$E$36,0,G79*INPUTS!H42^(H79))","v":{"$error":"#VALUE!"}},null,617.14622017268721,848.57605848506694,1080.0058508164707,1311.4357351098263,1542.8655274412301,1774.295319772634,2005.7251121040379]
[null,null,null,"specific PV",null,null,"Eco_base","H66",1500,1500,null,600.00000894069672,825.00001788139343,1049.9999821186066,1275.0000357627869,1500,1724.9999642372131,1949.9999284744263]
[null,null,null,"Natural Gas","Primary HB",null,"Eco_base","G69",0,{"$f":"IF(F81=0,0,$D$69*INPUTS!$E$33^($E$69))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Condensing Boiler","Primary HB",null,"Eco_base","G73",0,{"$f":"IF(F82=0,0,G82*INPUTS!$E$33^(H82))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Oil Boiler","Primary HB",null,"Eco_base","G77",0,{"$f":"IF(F83=0,0,G83*INPUTS!$E$33^(H83))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Electric Heater","Primary HB",null,"Eco_base","G81",0,{"$f":"IF(F84=0,0,G84*INPUTS!$E$33^H84)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Pellets","Primary HB",null,"Eco_base","G85",0,{"$f":"IF(F85=0,0,G85*INPUTS!$E$33^H85)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Heat Pump","Primary HB",null,"Eco_base","G89",246.76202293916759,{"$f":"IF(F86=0,0,G86*INPUTS!$E$33^H86)","v":0},null,98.70481064648331,135.71911555817471,172.73341311578477,209.74772538155753,246.76202293916759,283.77632049677766,320.79061805438772]
[null,null,null,"Reversible Heat Pump","Primary HB",null,"Eco_base","G93",0,{"$f":"IF(INPUTS!$E$31=E87,G87*INPUTS!$E$33^H87,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Absorption Heat Pump (AHP)","Primary HB",null,"Eco_base","G99",0,{"$f":"IF(F88=0,0,G88*INPUTS!$E$33^H88)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Reversible AHP","Primary HB",null,"Eco_base","G103",0,{"$f":"IF(INPUTS!$E$31=E89,G89*INPUTS!$E$33^H89,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"CHP","Primary HB",null,"Eco_base","G109",0,{"$f":"IF(F90=0,0,G90*INPUTS!$E$33^H90)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"District Heating","Primary HB",null,"Eco_base","G113",0,{"$f":"IF(F91=0,0,G91*INPUTS!$E$33^H91)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Absorption chiller SE","Primary cooling",null,"Eco_base","G118",0,{"$f":"IF(F92=0,0,40+G92*(INPUTS!$E$41*F92)^(H92))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Absorption chiller DE","Primary cooling",null,"Eco_base","G122",0,{"$f":"IF(F93=0,0,40+G93*(INPUTS!$E$41*F93)^(H93))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Adsorption chiller","Primary cooling",null,"Eco_base","G126",0,{"$f":"IF(F94=0,0,40+G94*(INPUTS!$E$41*F94)^(H94))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"District Cooling","Primary cooling",null,"Eco_base","G130",0,{"$f":"IF(F95=0,0,G95*(INPUTS!$E$41*F95)^(H95))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Water Cooled VCC (>20kW)","prim VCC",null,"Eco_base","G163",0,{"$f":"IF(F96=0,0,IF((INPUTS!$E$41*F96)<250,G96*(INPUTS!$E$41*F96)^(H96),6543.5*(INPUTS!$E$41*F96)^(-0.534)))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Air Cooled VCC (5-600kW)","prim VCC",null,"Eco_base","G167",0,{"$f":"IF(F97=0,0,IF((INPUTS!$E$41*F97)<250,G97*(INPUTS!$E$41*F97)^(H97),1530.9*(INPUTS!$E$41*F97)^(-0.258)))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"specific chiller",null,null,"Eco_base","H171",200,200,null,80.000001192092896,110.00000238418579,139.99999761581421,170.00000476837158,200,229.99999523162842,259.99999046325684]
[null,null,null,"Cooling tower - wet","Primary CT",null,"Eco_base","G136",0,{"$f":"IF(F99=1,G99*INPUTS!$E$48+H99,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Cooling tower - dry","Primary CT",null,"Eco_base","G140",0,{"$f":"IF(F100=1,G100*INPUTS!$E$48+H100,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Cooling tower - hybrid","Primary CT",null,"Eco_base","G144",0,{"$f":"IF(F101=1,G101*INPUTS!$E$48+H101,0)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"specific CT",null,null,"Eco_base","H148",3500,3500,null,1400.0000208616257,1925.0000417232513,2449.9999582767487,2975.0000834465027,3500,4024.9999165534973,4549.9998331069946]
[null,null,null,"Hot tank","Primary HS",null,"Eco_base","G152",3035.4872109876173,{"$f":"IF((INPUTS!$E$55)=0,0,G103*(INPUTS!$E$55)^(H103))","v":{"$error":"#VALUE!"}},null,1214.1949024879607,1669.5180022290169,2124.8410115055049,2580.1642017111294,3035.4872109876173,3490.8102202641053,3946.1332295405932]
[null,null,null,"Cold tank","Primary HS",null,"Eco_base","G156",0,{"$f":"IF((INPUTS!$E$57)=0,0,G104*(INPUTS!$E$57)^(H104))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Battery","Primary BS",null,"Eco_base","G159",0,{"$f":"IF((INPUTS!$E$59)=0,0,G105*(INPUTS!$E$59)^(H105))","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Auxillaries","heating",null,"Eco_base","G174",0.5,0.5,null,0.20000000298023224,0.27500000596046448,0.34999999403953552,0.42500001192092896,0.5,0.57499998807907104,0.64999997615814209]
[null,null,null,null,"cooling",null,"Eco_base","G175",0.5,0.5,null,0.20000000298023224,0.27500000596046448,0.34999999403953552,0.42500001192092896,0.5,0.57499998807907104,0.64999997615814209]
[null,null,null,"Control, electricity and monitoring",null,null,"Eco_base","G177",7.0000000000000007E-2,7.0000000000000007E-2,null,2.8000000417232516E-2,3.8500000834465031E-2,4.8999999165534977E-2,5.9500001668930061E-2,7.0000000000000007E-2,8.0499998331069952E-2,9.0999996662139898E-2]
[null,null,null,"Design, planning and commissioning",null,null,"Eco_base","G179",0.1,0.1,null,4.0000000596046449E-2,5.5000001192092897E-2,6.999999880790711E-2,8.5000002384185799E-2,0.1,0.11499999761581421,0.12999999523162842]
[null,null,null,"General costs associated to works",null,null,"Eco_base","G182",0.15,0.15,null,6.000000089406967E-2,8.2500001788139335E-2,0.10499999821186065,0.12750000357627869,0.15,0.1724999964237213,0.19499999284744263]
[null,null,null,"Indirect costs and industrial benefits",null,null,"Eco_base","G183",0.05,0.05,null,2.0000000298023225E-2,2.7500000596046448E-2,3.4999999403953555E-2,4.25000011920929E-2,0.05,5.7499998807907106E-2,6.4999997615814209E-2]
[]
[{"$f":"ROW()-$A$72-1","v":40},"Energy","Electricity price",null,null,null,{"$f":"COUNTA(G114)","v":1}]
[null,null,null,null,null,null,"Eco_base","F26",0.1,0.1,null,0.05,0.1,0.15000000000000002,0.2,0.25,0.30000000000000004,0.35000000000000003]
[]
[{"$f":"ROW()-$A$72-1","v":43},null,"SPFth",null,null,null,{"$f":"COUNTA(G117:G142)","v":26}]
[null,null,null,null,null,null,"DATA","C58",1595.21,1595.21,null,1276.1680190163852,1435.6889619672299,1595.21,1754.7310380327701,1914.2520760655405,2073.7729239344599,2233.2939619672297]
[null,null,null,null,null,null,"DATA","D58",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E58",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F58",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G58",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H58",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I58",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J58",1041.97,1041.97,null,833.57601242125031,937.77297515749933,1041.97,1146.1670248425007,1250.3640496850014,1354.5609503149988,1458.7579751574995]
[null,null,null,null,null,null,"DATA","K58",553.24,553.24,null,442.59200659513476,497.91598680973055,553.24,608.56401319026952,663.88802638053892,719.21197361946111,774.5359868097305]
[null,null,null,null,null,null,"DATA","L58",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M58",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N58",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O58",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","C63",1595.21,1595.21,null,1276.1680190163852,1435.6889619672299,1595.21,1754.7310380327701,1914.2520760655405,2073.7729239344599,2233.2939619672297]
[null,null,null,null,null,null,"DATA","D63",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","E63",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","F63",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","G63",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","H63",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","I63",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","J63",1041.97,1041.97,null,833.57601242125031,937.77297515749933,1041.97,1146.1670248425007,1250.3640496850014,1354.5609503149988,1458.7579751574995]
[null,null,null,null,null,null,"DATA","K63",553.24,553.24,null,442.59200659513476,497.91598680973055,553.24,608.56401319026952,663.88802638053892,719.21197361946111,774.5359868097305]
[null,null,null,null,null,null,"DATA","L63",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","M63",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","N63",0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"DATA","O63",0,0,null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":71},null,"SPFel",null,null,null,{"$f":"COUNTA(G145:G157)","v":13}]
[null,null,null,"sum",null,null,"DATA","C93",724.64000000000021,724.64000000000021,null,362.32000000000011,434.78401727676402,507.24799136161818,579.71200863838214,652.1759827232363,724.64000000000021,797.10401727676413]
[null,null,null,"jan",null,null,"DATA","D93",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"feb",null,null,"DATA","E93",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"mär",null,null,"DATA","F93",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"apr",null,null,"DATA","G93",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"mai",null,null,"DATA","H93",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jun",null,null,"DATA","I93",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"jul",null,null,"DATA","J93",363.04000000000008,{"$f":"J161+J177+J183+J185-J132-J141-J150-J151+J154","v":0},null,181.52000000000004,217.82400865554814,254.12799567222601,290.43200432777411,326.73599134445197,363.04000000000008,399.34400865554818]
[null,null,null,"aug",null,null,"DATA","K93",361.60000000000014,0,null,180.80000000000007,216.96000862121591,253.1199956893922,289.28000431060804,325.43999137878433,361.60000000000014,397.76000862121595]
[null,null,null,"sep",null,null,"DATA","L93",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"okt",null,null,"DATA","M93",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"nov",null,null,"DATA","N93",0,0,null,0,0,0,0,0,0,0]
[null,null,null,"dez",null,null,"DATA","O93",0,0,null,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()-$A$72-1","v":86},null,"Gas price",null,null,null,{"$f":"COUNTA(G160:G160)","v":1}]
[null,null,null,"sum",null,null,"Eco_base","F34",0.05,0.05,null,2.5000000000000001E-2,3.7500000000000006E-2,0.05,6.25E-2,7.5000000000000011E-2,8.7500000000000008E-2,0.1]
[]
[{"$f":"ROW()-$A$72-1","v":89},null,"conversion el",null,null,null,{"$f":"COUNTA(G163:G175)","v":13}]
[null,null,null,"sum",null,null,"Conversion","D625",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[null,null,null,"jan",null,null,"Conversion","D626",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[null,null,null,"feb",null,null,"Conversion","D627",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[null,null,null,"mär",null,null,"Conversion","D628",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[null,null,null,"apr",null,null,"Conversion","D629",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[null,null,null,"mai",null,null,"Conversion","D630",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[null,null,null,"jun",null,null,"Conversion","D631",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[null,null,null,"jul",null,null,"Conversion","D632",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[null,null,null,"aug",null,null,"Conversion","D633",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[null,null,null,"sep",null,null,"Conversion","D634",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[null,null,null,"okt",null,null,"Conversion","D635",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[null,null,null,"nov",null,null,"Conversion","D636",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[null,null,null,"dez",null,null,"Conversion","D637",0.4,0.4,null,0.32000000476837159,0.35999999046325687,0.4,0.45999999046325685,0.51999998092651367,0.58000001907348631,0.64000000953674319]
[]
[{"$f":"ROW()-$A$72-1","v":104},null,null,null,null,null,{"$f":"COUNTA(G178:G179)","v":1}]
[null,null,null,"xxx",null,null,"xxx"]

{"sheet":"sens_resRED","index":19,"n_rows":63,"n_cols":17,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity CR"]
[]
[null,null,null,null,null,null,null,{"$f":"sens_def!D6","v":1},{"$f":"sens_def!E6","v":2},{"$f":"sens_def!F6","v":3},{"$f":"sens_def!G6","v":4},{"$f":"sens_def!H6","v":5},{"$f":"sens_def!I6","v":6},{"$f":"sens_def!J6","v":7}]
[null,1,"Investment","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,0.36816895452904985,0.4911227919532658,0.62344229708115784,0.76549571227470448,0.91765715804194725,1.0803069950179962,1.2538316022170322]
[null,null,null,"LCOE_SHC",{"$f":"SUMMARY!$D$89","v":0.7542100263243473},{"$f":"SUMMARY!$D$89","v":0.7542100263243473},null,0.30259309204284457,0.40364719067622384,0.51239880512303249,0.62915058880790509,0.7542100263243473,0.88788973094203771,1.0305072623551415]
[null,null,null,"LCOE_REF",{"$f":"SUMMARY!$D$90","v":0.82188649618736087},{"$f":"SUMMARY!$D$90","v":0.82188649618736087},null,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,{"$f":"F5/$E5","v":1},null,{"$f":"H5/$E5","v":1},1,1,1,1,1,1]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F6/$E6","v":1},null,1,1,1,1,1,1,1]
[null,null,null,"CR",null,{"$f":"F7/$E7","v":1},null,0.40120534265174923,0.53519202422089751,0.67938476981036033,0.83418486475720677,1,1.1772446665409371,1.3663399138000489]
[]
[null,{"$f":"B5+1","v":2},"Electricity price","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,0.94020490146303137,0.91765715804194725,0.89670269264148161,0.8771783909754598,0.85894266944626119,0.84187203613207395,0.8258582905290659]
[null,null,null,"LCOE_SHC",{"$f":"SUMMARY!$D$89","v":0.7542100263243473},{"$f":"SUMMARY!$D$89","v":0.7542100263243473},null,0.74443987602607753,0.7542100263243473,0.76398017662261719,0.77375032692088708,0.78352047721915674,0.79329062751742663,0.80306077781569629]
[null,null,null,"LCOE_REF",{"$f":"SUMMARY!$D$90","v":0.82188649618736087},{"$f":"SUMMARY!$D$90","v":0.82188649618736087},null,0.79178472146621615,0.82188649618736087,0.85198827090850582,0.88209004562965088,0.91219182035079571,0.94229359507194055,0.97239536979308538]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,1,1.5,2,2.5,3,3.5]
[null,null,null,"fsav.sys",null,{"$f":"F15/$E15","v":1},null,{"$f":"H15/$E15","v":1},1,1,1,1,1,1]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F16/$E16","v":1},null,1,1,1,1,1,1,1]
[null,null,null,"CR",null,{"$f":"F17/$E17","v":1},null,1.0245709884388581,1,0.97716525696243983,0.95588900853466985,0.93601696659679723,0.91741455809969386,0.89996387353556162]
[]
[null,{"$f":"B15+1","v":3},"SPFth","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.64562203081830127,0.65977535869894988,0.67284158590873244,0.68494132171602118,0.69617797667086778,0.7066407046552341,0.71640682290685609]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,3.885469811387372,4.1055735198761178,4.3256773595569449,4.545781199237771,4.7658850389185972,4.9859886162152645,5.2060924558960906]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,0.92357859183008717,0.92060835412129571,0.91765715804194725,0.91472482281092593,0.9118111681969876,0.90891601969827474,0.90603919472302485]
[null,null,null,"LCOE_SHC",{"$f":"SUMMARY!$D$89","v":0.7542100263243473},{"$f":"SUMMARY!$D$89","v":0.7542100263243473},null,0.83965888131740696,0.79464396860210618,0.7542100263243473,0.7176916556760633,0.68454635573046607,0.65432745365923695,0.62666371426562173]
[null,null,null,"LCOE_REF",{"$f":"SUMMARY!$D$90","v":0.82188649618736087},{"$f":"SUMMARY!$D$90","v":0.82188649618736087},null,0.90913636234639017,0.86317266733971765,0.82188649618736087,0.78459842542658376,0.75075451980269747,0.7198986919346505,0.69165188207690298]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.80000001192092896,0.89999997615814209,1,1.1000000238418579,1.2000000476837158,1.2999999523162842,1.3999999761581421]
[null,null,null,"fsav.sys",null,{"$f":"F25/$E25","v":1},null,{"$f":"H25/$E25","v":0.95954537344229585},0.98058052967678055,1,1.0179830379998689,1.0346833359454402,1.0502333973618068,1.0647481337516986]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F26/$E26","v":1},null,0.89823384603639023,0.9491169078538555,1,1.0508830921461443,1.1017661842922886,1.1526492157810753,1.2035323079272195]
[null,null,null,"CR",null,{"$f":"F27/$E27","v":1},null,1.0064527734963402,1.0032160116155424,1,0.9968045416468192,0.99362944015231836,0.99047450535630988,0.98733953828278065]
[]
[null,{"$f":"B25+1","v":4},"SPFel","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725]
[null,null,null,"LCOE_SHC",{"$f":"SUMMARY!$D$89","v":0.7542100263243473},{"$f":"SUMMARY!$D$89","v":0.7542100263243473},null,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473]
[null,null,null,"LCOE_REF",{"$f":"SUMMARY!$D$90","v":0.82188649618736087},{"$f":"SUMMARY!$D$90","v":0.82188649618736087},null,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.60000002384185791,0.69999998807907104,0.80000001192092896,0.89999997615814209,1,1.1000000238418579]
[null,null,null,"fsav.sys",null,{"$f":"F35/$E35","v":1},null,{"$f":"H35/$E35","v":1},1,1,1,1,1,1]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F36/$E36","v":1},null,1,1,1,1,1,1,1]
[null,null,null,"CR",null,{"$f":"F37/$E37","v":1},null,1,1,1,1,1,1,1]
[]
[null,{"$f":"B35+1","v":5},"Gas price","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,0.92296364372545003,0.92030275161930852,0.91765715804194725,0.91502673143555024,0.91241134174641059,0.90981086040349568,0.90722516029737832]
[null,null,null,"LCOE_SHC",{"$f":"SUMMARY!$D$89","v":0.7542100263243473},{"$f":"SUMMARY!$D$89","v":0.7542100263243473},null,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473]
[null,null,null,"LCOE_REF",{"$f":"SUMMARY!$D$90","v":0.82188649618736087},{"$f":"SUMMARY!$D$90","v":0.82188649618736087},null,0.81716114329276757,0.81952381974006427,0.82188649618736087,0.82424917263465758,0.82661184908195429,0.82897452552925088,0.83133720197654759]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,{"$f":"F45/$E45","v":1},null,{"$f":"H45/$E45","v":1},1,1,1,1,1,1]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F46/$E46","v":1},null,1,1,1,1,1,1,1]
[null,null,null,"CR",null,{"$f":"F47/$E47","v":1},null,1.005782645116424,1.0028829869131151,1,0.99713354101437002,0.99428346823259139,0.99144964154674753,0.98863192244167941]
[]
[null,{"$f":"B45+1","v":6},"conversion el","fsav.sys",{"$f":"Results_T53!$F$31","v":0.67284158590873244},{"$f":"Results_T53!$F$31","v":0.67284158590873244},null,0.66463879660481096,0.66879103447724597,0.67284158590873244,0.67873476814422617,0.6844191340885577,0.68990559346658897,0.69520429661536176]
[null,null,"ABSOLUTE","SPFequ.sys",{"$f":"Results_T53!$F$43","v":4.3256773595569449},{"$f":"Results_T53!$F$43","v":4.3256773595569449},null,4.3258129017795435,4.325745129626676,4.3256773595569449,4.3255757084741395,4.3254740621687136,4.3253724205595532,4.3252707838078788]
[null,null,null,"CR",{"$f":"Cost_calc!$J$195","v":0.91765715804194725},{"$f":"Cost_calc!$J$195","v":0.91765715804194725},null,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725]
[null,null,null,"LCOE_SHC",{"$f":"SUMMARY!$D$89","v":0.7542100263243473},{"$f":"SUMMARY!$D$89","v":0.7542100263243473},null,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473]
[null,null,null,"LCOE_REF",{"$f":"SUMMARY!$D$90","v":0.82188649618736087},{"$f":"SUMMARY!$D$90","v":0.82188649618736087},null,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.80000001192092896,0.89999997615814209,1,1.1499999761581421,1.2999999523162842,1.4500000476837158,1.6000000238418579]
[null,null,null,"fsav.sys",null,{"$f":"F55/$E55","v":1},null,{"$f":"H55/$E55","v":0.98780873614872822},0.99397993299415965,1,1.0087586474423016,1.0172069450258321,1.0253611071539375,1.0332362196020131]
[null,null,"RELATIVE","SPFequ.sys",null,{"$f":"F56/$E56","v":1},null,1.0000313343347949,1.00001566692661,1,0.99997650053983322,0.99995300218408978,0.99992950491401811,0.99990600876688873]
[null,null,null,"CR",null,{"$f":"F57/$E57","v":1},null,{"$f":"H57/$E57","v":1},1,1,1,1,1,1]

{"sheet":"Amor_T53","index":20,"n_rows":228,"n_cols":36,"rows_kept":228,"cut":false,"hidden":false,"merged":[[1,0,132,0],[135,0,204,0]]}
[]
["SHC",null,null,null,null,null,null,null,null,"Summe","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20","t21","t22","t23","t24","t25"]
[null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,null,null,null,null,null,null,"life time"]
[null,"Investment",null,null,{"$f":"Cost_calc!C5","v":"Solar collectors"}]
[null,{"$f":"Eco_base!B16","v":"Inflation rate"},{"$f":"IF($R$227=1,i,0)","v":0.03},null,null,{"$f":"Cost_calc!D6","v":"Flat plate collectors (FPC)"},{"$f":"Cost_calc!J6","v":0},{"$f":"Eco_base!$J$55","v":20},null,{"$f":"SUM(K7:AJ7)","v":0},{"$f":"G7","v":0},{"$f":"IF(L$3=$H7,$G7*(1+$C$7)^L$3,0)","v":0},{"$f":"IF(M$3=$H7,$G7*(1+$C$7)^M$3,0)","v":0},{"$f":"IF(N$3=$H7,$G7*(1+$C$7)^N$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D7","v":"Evacuated tube collectors (ETC)"},{"$f":"Cost_calc!J7","v":0},{"$f":"Eco_base!$J$56","v":18},null,{"$f":"SUM(K8:AJ8)","v":0},{"$f":"G8","v":0},{"$f":"IF(L$3=$H8,$G8*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D8","v":"specific SC"},{"$f":"Cost_calc!J8","v":0},{"$f":"Eco_base!$J$57","v":18},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C9","v":"Solar collectors auxiliaries"}]
[null,null,null,null,null,{"$f":"Cost_calc!D10","v":"Flat plate collectors (FPC)"},{"$f":"Cost_calc!J10","v":0},{"$f":"Eco_base!$J$60","v":20},null,0,0,{"$f":"IF(L$3=$H11,$G11*(1+$C$7)^L$3,0)","v":0},{"$f":"IF(M$3=$H11,$G11*(1+$C$7)^M$3,0)","v":0},{"$f":"IF(N$3=$H11,$G11*(1+$C$7)^N$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D11","v":"Evacuated tube collectors (ETC)"},{"$f":"Cost_calc!J11","v":0},{"$f":"Eco_base!$J$61","v":20},null,0,0,{"$f":"IF(L$3=$H12,$G12*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D12","v":"specific SC"},{"$f":"Cost_calc!J12","v":0},{"$f":"Eco_base!$J$62","v":20},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C13","v":"PV collectors"}]
[null,null,null,null,null,{"$f":"Cost_calc!D14","v":"PV"},{"$f":"Cost_calc!J14","v":17125.807354597655},{"$f":"Eco_base!$J$65","v":20},null,48056.920420520546,17125.807354597655,{"$f":"IF(L$3=$H15,$G15*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$3=$H15,$G15*(1+$C$7)^AB$3,0)","v":0},0,0,30931.113065922887,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D15","v":"specific PV"},{"$f":"Cost_calc!J15","v":0},{"$f":"Eco_base!$J$66","v":20},null,0,0,{"$f":"IF(L$3=$H16,$G16*(1+$C$7)^L$3,0)","v":0},{"$f":"IF(M$3=$H16,$G16*(1+$C$7)^M$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C16","v":"Heating system"}]
[null,null,null,null,null,{"$f":"Cost_calc!D17","v":"Natural Gas"},{"$f":"Cost_calc!J17","v":0},{"$f":"Eco_base!$J$69","v":15},null,0,0,{"$f":"IF(L$3=$H18,$G18*(1+$C$7)^L$3,0)","v":0},{"$f":"IF(M$3=$H18,$G18*(1+$C$7)^M$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D18","v":"Condensing Boiler"},{"$f":"Cost_calc!J18","v":0},{"$f":"Eco_base!$J$73","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D19","v":"Oil Boiler"},{"$f":"Cost_calc!J19","v":0},{"$f":"Eco_base!$J$77","v":12},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D20","v":"Electric Heater"},{"$f":"Cost_calc!J20","v":0},{"$f":"Eco_base!$J$81","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D21","v":"Pellets"},{"$f":"Cost_calc!J21","v":0},{"$f":"Eco_base!$J$85","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D22","v":"Heat Pump"},{"$f":"Cost_calc!J22","v":2615.6774431551762},{"$f":"Eco_base!$J$89","v":18},null,7068.6931999220051,2615.6774431551762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4453.0157567668293,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D23","v":"Reversible Heat Pump"},{"$f":"Cost_calc!J23","v":0},{"$f":"Eco_base!$J$93","v":18},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D24","v":"Absorption Heat Pump (AHP)"},{"$f":"Cost_calc!J24","v":0},{"$f":"Eco_base!$J$99","v":18},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D25","v":"Reversible AHP"},{"$f":"Cost_calc!J25","v":0},{"$f":"Eco_base!$J$103","v":18},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D26","v":"CHP"},{"$f":"Cost_calc!J26","v":0},{"$f":"Eco_base!$J$109","v":15},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$3=$H27,$G27*(1+$C$7)^S$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D27","v":"District Heating"},{"$f":"Cost_calc!J27","v":0},{"$f":"Eco_base!$J$113","v":30},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C28","v":"Cold production"}]
[null,null,null,null,null,{"$f":"Cost_calc!D29","v":"Absorption chiller SE"},{"$f":"Cost_calc!J29","v":0},{"$f":"Eco_base!$J$118","v":30},null,0,0,{"$f":"IF(L$3=$H30,$G30*(1+$C$7)^L$3,0)","v":0},{"$f":"IF(M$3=$H30,$G30*(1+$C$7)^M$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D30","v":"Absorption chiller DE"},{"$f":"Cost_calc!J30","v":0},{"$f":"Eco_base!$J$122","v":18},null,0,0,{"$f":"IF(L$3=$H31,$G31*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D31","v":"Adsorption chiller"},{"$f":"Cost_calc!J31","v":0},{"$f":"Eco_base!$J$126","v":18},null,0,0,{"$f":"IF(L$3=$H32,$G32*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D32","v":"Water Cooled VCC (>20kW)"},{"$f":"Cost_calc!J32","v":0},{"$f":"Eco_base!$J$163","v":15},null,0,0,{"$f":"IF(L$3=$H33,$G33*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D33","v":"Air Cooled VCC (5-600kW)"},{"$f":"Cost_calc!J33","v":0},{"$f":"Eco_base!$J$167","v":15},null,0,0,{"$f":"IF(L$3=$H34,$G34*(1+$C$7)^L$3,0)","v":0},{"$f":"IF(M$3=$H34,$G34*(1+$C$7)^M$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D34","v":"District Cooling"},{"$f":"Cost_calc!J34","v":0},{"$f":"Eco_base!$J$130","v":30},null,0,0,{"$f":"IF(L$3=$H35,$G35*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C35","v":"Heat rejection"}]
[null,null,null,null,null,{"$f":"Cost_calc!D36","v":"Cooling tower - wet"},{"$f":"Cost_calc!J36","v":0},{"$f":"Eco_base!$J$136","v":15},null,0,0,{"$f":"IF(L$3=$H37,$G37*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D37","v":"Cooling tower - dry"},{"$f":"Cost_calc!J37","v":0},{"$f":"Eco_base!$J$140","v":20},null,0,0,{"$f":"IF(L$3=$H38,$G38*(1+$C$7)^L$3,0)","v":0},{"$f":"IF(M$3=$H38,$G38*(1+$C$7)^M$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D38","v":"Cooling tower - hybrid"},{"$f":"Cost_calc!J38","v":0},{"$f":"Eco_base!$J$144","v":15},null,0,0,{"$f":"IF(L$3=$H39,$G39*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D39","v":"specific CT"},{"$f":"Cost_calc!J39","v":0},{"$f":"Eco_base!$J$148","v":20},null,0,0,{"$f":"IF(L$3=$H40,$G40*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y$3=$H40,$G40*(1+$C$7)^Y$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C40","v":"Storage"}]
[null,null,null,null,null,{"$f":"Cost_calc!D41","v":"Hot tank"},{"$f":"Cost_calc!J41","v":1517.7436054938087},{"$f":"Eco_base!$J$152","v":20},null,4258.9573827238382,1517.7436054938087,{"$f":"IF(L$3=$H42,$G42*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$3=$H42,$G42*(1+$C$7)^AB$3,0)","v":0},0,0,2741.2137772300298,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D42","v":"Cold tank"},{"$f":"Cost_calc!J42","v":0},{"$f":"Eco_base!$J$156","v":20},null,0,0,{"$f":"IF(L$3=$H43,$G43*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D43","v":"Battery"},{"$f":"Cost_calc!J43","v":0},{"$f":"Eco_base!$J$159","v":10},null,0,0,{"$f":"IF(L$3=$H44,$G44*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C44","v":"Auxiliaries (not solar)"}]
[null,null,null,null,null,{"$f":"Cost_calc!D45","v":"heating"},{"$f":"Cost_calc!J45","v":1307.8387215775881},{"$f":"Eco_base!$J$174","v":20},null,3669.9409297545526,1307.8387215775881,{"$f":"IF(L$3=$H46,$G46*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2362.1022081769647,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D46","v":"cooling"},{"$f":"Cost_calc!J46","v":0},{"$f":"Eco_base!$J$175","v":20},null,0,{"$f":"G47","v":0},{"$f":"IF(L$3=$H47,$G47*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Cost_calc!C51","v":"Control, electricity and monitoring"},null,{"$f":"Cost_calc!J51","v":1579.6946987376959},null,null,{"$f":"SUM(K49:AJ49)","v":1579.6946987376959},{"$f":"G49","v":1579.6946987376959}]
[null,null,null,null,{"$f":"Cost_calc!C58","v":"Design, planning and commissioning"},null,{"$f":"Cost_calc!J58","v":2414.6761823561924},null,null,{"$f":"SUM(K50:AJ50)","v":2414.6761823561924},{"$f":"G50","v":2414.6761823561924}]
[null,null,null,null,{"$f":"Cost_calc!C61","v":"General costs associated to works"},null,{"$f":"Cost_calc!J61","v":3622.0142735342883},null,null,{"$f":"SUM(K51:AJ51)","v":3622.0142735342883},{"$f":"G51","v":3622.0142735342883}]
[null,null,null,null,{"$f":"Cost_calc!C62","v":"Indirect costs and industrial benefits"},null,{"$f":"Cost_calc!J62","v":1207.3380911780962},null,null,{"$f":"SUM(K52:AJ52)","v":1207.3380911780962},{"$f":"G52","v":1207.3380911780962}]
[]
[null,null,"Investment",null,"Total",null,null,null,null,{"$f":"AJ54","v":71878.235178727205},{"$f":"SUM(K7:K52)","v":31390.790370630501},{"$f":"K54+SUM(L7:L52)","v":31390.790370630501},31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,31390.790370630501,35843.806127397329,35843.806127397329,71878.235178727205,71878.235178727205,71878.235178727205,71878.235178727205,71878.235178727205,71878.235178727205]
[]
[null,"Maintenance",null,null,{"$f":"Cost_calc!C71","v":"Solar collectors"}]
[null,"inflation rate",{"$f":"IF($R$227=1,i,0)","v":0.03},null,null,{"$f":"Cost_calc!D72","v":"Flat plate collectors"},{"$f":"G7","v":0},{"$f":"Eco_base!$M$55","v":1.4999999999999999E-2},null,{"$f":"SUM(K57:AJ57)","v":0},{"$f":"$G57*$H57*(1+$C$57)^K$3","v":0},0,{"$f":"$G57*$H57*(1+$C$57)^M$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D73","v":"Evacuated tube collectors"},{"$f":"G8","v":0},{"$f":"Eco_base!$M$56","v":1.4999999999999999E-2},null,0,0,0,{"$f":"$G58*$H58*(1+$C$57)^M$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D74","v":"specific SC"},0,{"$f":"Eco_base!$M$57","v":0.02},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C75","v":"Solar collectors auxiliaries"}]
[null,null,null,null,null,{"$f":"Cost_calc!D76","v":"Flat plate collectors"},0,{"$f":"Eco_base!$M$60","v":2.5000000000000001E-2},null,0,{"$f":"$G61*$H61*(1+$C$57)^K$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D77","v":"Evacuated tube collectors"},0,{"$f":"Eco_base!$M$61","v":2.5000000000000001E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D78","v":"specific SC"},0,{"$f":"Eco_base!$M$62","v":2.5000000000000001E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C79","v":"PV collectors"}]
[null,null,null,null,null,{"$f":"Cost_calc!D80","v":"PV"},17125.807354597655,{"$f":"Eco_base!$M$65","v":0.02},null,13205.039490643825,{"$f":"$G65*$H65*(1+$C$57)^K$3","v":342.51614709195309},{"$f":"$G65*$H65*(1+$C$57)^L$3","v":352.79163150471169},363.37538044985303,374.27664186334863,385.50494111924905,397.07008935282647,408.98219203341131,421.25165779441369,433.88920752824606,446.90588375409345,460.31306026671626,474.12245207471773,488.34612563695919,502.99650940606796,518.08640468825001,533.62899682889758,549.63786673376444,566.1270027357773,583.11081281785073,600.60413720238614,618.62226131845773,637.18092915801139,656.29635703275176,675.98524774373436,696.26480517604637,717.15274933132775]
[null,null,null,null,null,{"$f":"Cost_calc!D81","v":"specific PV"},0,{"$f":"Eco_base!$M$66","v":0.02},null,0,{"$f":"$G66*$H66*(1+$C$57)^K$3","v":0},{"$f":"$G66*$H66*(1+$C$57)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C82","v":"Heating system"}]
[null,null,null,null,null,{"$f":"Cost_calc!D83","v":"Natural Gas"},0,{"$f":"Eco_base!$M$69","v":3.5000000000000003E-2},null,0,{"$f":"$G68*$H68*(1+$C$57)^K$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D84","v":"Condensing Boiler"},0,{"$f":"Eco_base!$M$73","v":0.04},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D85","v":"Oil Boiler"},0,{"$f":"Eco_base!$M$77","v":0.12},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D86","v":"Electric Heater"},0,{"$f":"Eco_base!$M$81","v":0.02},null,0,0,0,0,0,0,0,0,{"$f":"$G71*$H71*(1+$C$57)^R$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D87","v":"Pellets"},0,{"$f":"Eco_base!$M$85","v":0.06},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D88","v":"Heat Pump"},2615.6774431551762,{"$f":"Eco_base!$M$89","v":2.5000000000000001E-2},null,2521.0580745538987,65.391936078879411,67.353694161245798,69.37430498608316,71.455534135665658,73.599200159735631,75.807176164527689,78.081391449463524,80.423833192947441,82.836548188735847,85.321644634397927,87.881293973429862,90.517732792632771,93.23326477641173,96.030262719704083,98.911170601295211,101.87850571933407,104.93486089091408,108.08290671764151,111.32539391917075,114.66515573674587,118.10511040884825,121.64826372111368,125.2977116327471,129.05664298172951,132.92834227118138,136.91619253931682]
[null,null,null,null,null,{"$f":"Cost_calc!D89","v":"Reversible Heat Pump"},0,{"$f":"Eco_base!$M$93","v":2.5000000000000001E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D90","v":"Absorption Heat Pump"},0,{"$f":"Eco_base!$M$99","v":2.5000000000000001E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D91","v":"Reversible AHP"},0,{"$f":"Eco_base!$M$103","v":2.5000000000000001E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D92","v":"CHP"},0,{"$f":"Eco_base!$M$109","v":0.08},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D93","v":"District Heating"},0,{"$f":"Eco_base!$M$113","v":0.03},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C94","v":"Cold production"}]
[null,null,null,null,null,{"$f":"Cost_calc!D95","v":"Absorption chiller SE"},0,{"$f":"Eco_base!$M$118","v":0.03},null,0,{"$f":"$G80*$H80*(1+$C$57)^K$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D96","v":"Absorption chiller DE"},0,{"$f":"Eco_base!$M$122","v":0.03},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D97","v":"Adsorption chiller"},0,{"$f":"Eco_base!$M$126","v":0.03},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G82*$H82*(1+$C$57)^AG$3","v":0},0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D98","v":"Water Cooled VCC (>20kW)"},0,{"$f":"Eco_base!$M$163","v":3.5000000000000003E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D99","v":"Air Cooled VCC (5-600kW)"},0,{"$f":"Eco_base!$M$167","v":3.5000000000000003E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D100","v":"District Cooling"},0,{"$f":"Eco_base!$M$130","v":0.03},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C101","v":"Heat rejection"}]
[null,null,null,null,null,{"$f":"Cost_calc!D102","v":"Cooling tower - wet"},0,{"$f":"Eco_base!$M$136","v":3.5000000000000003E-2},null,0,{"$f":"$G87*$H87*(1+$C$57)^K$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D103","v":"Cooling tower - dry"},0,{"$f":"Eco_base!$M$140","v":0.02},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D104","v":"Cooling tower - hybrid"},0,{"$f":"Eco_base!$M$144","v":0.02},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D105","v":"specific CT"},0,{"$f":"Eco_base!$M$148","v":3.5000000000000003E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C106","v":"Storage"}]
[null,null,null,null,null,{"$f":"Cost_calc!D107","v":"Hot tank"},1517.7436054938087,{"$f":"Eco_base!$M$152","v":0.02},null,1170.2726669897625,{"$f":"$G92*$H92*(1+$C$57)^K$3","v":30.354872109876172},31.265518273172457,32.203483821367627,33.169588336008658,34.164675986088916,35.189616265671582,36.245304753641733,37.332663896250985,38.452643813138515,39.606223127532665,40.794409821358649,42.018242115999406,43.278789379479385,44.577153060863765,45.91446765268968,47.291901682270378,48.71065873273848,50.171978494720634,51.67713784956225,53.227451985049122,54.824275544600589,56.469003810938602,58.163073925266765,59.907966143024773,61.705205127315509,63.556361281134969]
[null,null,null,null,null,{"$f":"Cost_calc!D108","v":"Cold tank"},0,{"$f":"Eco_base!$M$156","v":0.02},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D109","v":"Battery"},0,{"$f":"Eco_base!$M$159","v":0.02},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C110","v":"Auxiliaries (not solar)"}]
[null,null,null,null,null,{"$f":"Cost_calc!D111","v":"heating"},1307.8387215775881,{"$f":"Eco_base!$M$174","v":1.4999999999999999E-2},null,756.31742236616969,{"$f":"$G96*$H96*(1+$C$57)^K$3","v":19.617580823663822},{"$f":"$G96*$H96*(1+$C$57)^L$3","v":20.206108248373738},20.812291495824947,21.436660240699698,22.079760047920686,22.742152849358305,23.424417434839057,24.127149957884228,24.850964456620755,25.596493390319377,26.364388192028958,27.155319837789829,27.96997943292352,{"$f":"$G96*$H96*(1+$C$57)^X$3","v":28.809078815911221},29.673351180388561,30.563551715800219,31.480458267274223,32.424872015292451,33.397618175751219,34.399546721023761,35.431533122654471,36.494479116334098,37.589313489824129,38.716992894518853,39.878502681354412,41.074857761795045]
[null,null,null,null,null,{"$f":"Cost_calc!D112","v":"cooling"},0,{"$f":"Eco_base!$M$175","v":1.4999999999999999E-2},null,0,{"$f":"$G97*$H97*(1+$C$57)^K$3","v":0},{"$f":"$G97*$H97*(1+$C$57)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Maintanence",null,"Total",null,null,null,null,{"$f":"AJ99","v":17652.687654553654},{"$f":"SUM(K57:K97)","v":457.88053610437248},{"$f":"K99+SUM(L57:L97)","v":929.49748829187615},1415.2629490450049,1915.6013736207276,2430.949950933722,2961.7589855661063,3508.4922912374618,4071.627596078958,4651.6569600656994,5249.0872049720429,5864.4403572255769,6498.2541040467167,7151.0822632724903,7823.4952672750369,8516.0806613976602,9229.4436173439626,9964.2074619686537,10721.014221932086,11500.525184694421,12303.421476339627,13130.404656734188,13982.197332540587,14859.543788621177,15763.210638384184,16693.987493640081,17652.687654553654]
[]
[null,"electrictiy"]
[null,"inflation rate electricty",0.03,"-"]
[null,"energy price",{"$f":"Eco_base!F26","v":0.1},"€/kWh","Qel.sys SHC",{"$f":"SUMMARY!D31","v":1412.5900000000001},"kWh/a",null,null,{"$f":"SUM(K103:AJ103)","v":5445.9641953991813},{"$f":"$F$103*$C$103*(1+$C$102)^K$3","v":141.25900000000001},{"$f":"$F$103*$C$103*(1+$C$102)^L$3","v":145.49677000000003},149.86167310000002,154.35752329300001,158.98824899179002,163.75789646154371,168.67063335539001,173.73075235605174,178.94267492673325,184.31095517453525,189.84028382977132,195.53549234466448,201.40155711500438,207.44360382845448,213.66691194330815,220.0769193016074,226.67922688065559,233.47960368707527,240.48399179768751,247.69851155161814,255.12946689816667,262.78335090511166,270.66685143226499,278.78685697523298,287.15046268448992,295.7649765650246]
[null,"peak costs",{"$f":"Eco_base!F27","v":80},"€/kW","Qdot el.sys",{"$f":"IF(INPUTS!K64=\"yes\",INPUTS!E63,0)","v":4},"kW",null,null,{"$f":"SUM(K104:AJ104)","v":12336.973520467636},{"$f":"$F$104*$C$104*(1+$C$102)^K$3","v":320},{"$f":"$F$104*$C$104*(1+$C$102)^L$3","v":329.6},339.488,349.67264,360.16281919999994,370.96770377599995,382.09673488927996,393.55963693595839,405.3664260440371,417.52741882535821,430.05324139011896,442.95483863182255,456.24348379077719,469.93078830450042,484.02871195363554,498.5495733122446,513.50606051161185,528.91124232696018,544.77857959676908,561.12193698467206,577.95559509421219,595.29426294703853,613.1530908354498,631.54768356051329,650.49411406732861,670.00893748934845]
[]
[null,"Energy carrier"]
[null,"inflation rate energy carrier",{"$f":"IF($R$227=1,ieg,0)","v":0.03},"-"]
[null,"type H1",{"$f":"INPUTS!E31","v":"Heat Pump"}]
[null,"energy price",{"$f":"IF(OR(C108=Conversion!C37,C108=Conversion!C44,C108=Conversion!C46),0,IF(OR(C108=Conversion!C38,C108=Conversion!C41,C108=Conversion!C42,C108=Conversion!C38),VLOOKUP(\"Natural gas consumption\",Eco_base!$B$34:$G$47,5,FALSE),IF(C108=Conversion!C43,VLOOKUP(\"Oil consumption\",Eco_base!$B$34:$G$47,5,FALSE),IF(C108=Conversion!C45,VLOOKUP(\"Pellets consumption\",Eco_base!$B$34:$G$47,5,FALSE),IF(C108=Conversion!C47,VLOOKUP(\"District heating consumption\",Eco_base!$B$34:$G$47,5,FALSE),IF(C108=Conversion!C40,VLOOKUP(\"Natural gas consumption\",Eco_base!$B$34:$G$47,5,FALSE)*(1-INPUTS!F31)+VLOOKUP(\"Biogas consumption\",Eco_base!$B$34:$G$47,5,FALSE)*INPUTS!F31,0))))))","v":0},"€/kWh","QEC.H1",{"$f":"SUMMARY!D36","v":1.2000000000000002E-5},"kWh/a",null,null,{"$f":"SUM(K109:AJ109)","v":0},{"$f":"$F$109*$C$109*(1+$C$107)^K$3","v":0},{"$f":"$F$109*$C$109*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"yearly costs",{"$f":"IF(OR(C108=Conversion!C37,C108=Conversion!C44,C108=Conversion!C46),0,IF(OR(C108=Conversion!C38,C108=Conversion!C41,C108=Conversion!C42,C108=Conversion!C38),VLOOKUP(\"Natural gas annual fix\",Eco_base!$B$34:$G$47,5,FALSE),IF(C108=Conversion!C43,VLOOKUP(\"Oil annual\",Eco_base!$B$34:$G$47,5,FALSE),IF(C108=Conversion!C45,VLOOKUP(\"Pellets annual\",Eco_base!$B$34:$G$47,5,FALSE),IF(C108=Conversion!C47,VLOOKUP(\"District heating annual\",Eco_base!$B$34:$G$47,5,FALSE),IF(C108=Conversion!C40,VLOOKUP(\"Natural gas annual fix\",Eco_base!$B$34:$G$47,5,FALSE)*(1-INPUTS!F31)+VLOOKUP(\"Biogas annual fix\",Eco_base!$B$34:$G$47,5,FALSE)*INPUTS!F31,0))))))","v":0},"€/a",null,null,null,null,null,{"$f":"SUM(K110:AJ110)","v":0},{"$f":"$C$110*(1+$C$107)^K$3","v":0},{"$f":"$C$110*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"type H2",{"$f":"INPUTS!E34","v":"no heat source"}]
[null,"energy price",{"$f":"IF(OR(C111=Conversion!C37,C111=Conversion!C44,C111=Conversion!C46),0,IF(OR(C111=Conversion!C38,C111=Conversion!C41,C111=Conversion!C42,C111=Conversion!C38),VLOOKUP(\"Natural gas consumption\",Eco_base!$B$34:$G$47,5,FALSE),IF(C111=Conversion!C43,VLOOKUP(\"Oil consumption\",Eco_base!$B$34:$G$47,5,FALSE),IF(C111=Conversion!C45,VLOOKUP(\"Pellets consumption\",Eco_base!$B$34:$G$47,5,FALSE),IF(C111=Conversion!C47,VLOOKUP(\"District heating consumption\",Eco_base!$B$34:$G$47,5,FALSE),IF(C111=Conversion!C40,VLOOKUP(\"Natural gas consumption\",Eco_base!$B$34:$G$47,5,FALSE)*(1-INPUTS!F31)+VLOOKUP(\"Biogas consumption\",Eco_base!$B$34:$G$47,5,FALSE)*INPUTS!F31,0))))))","v":0},"€/kWh","QEC.H2",{"$f":"+SUMMARY!D37","v":0},"kWh/a",null,null,{"$f":"SUM(K112:AJ112)","v":0},{"$f":"$F$112*$C$112*(1+$C$107)^K$3","v":0},{"$f":"$F$112*$C$112*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"yearly costs",{"$f":"IF(OR(C111=Conversion!C37,C111=Conversion!C44,C111=Conversion!C46),0,IF(OR(C111=Conversion!C38,C111=Conversion!C41,C111=Conversion!C42,C111=Conversion!C38),VLOOKUP(\"Natural gas annual fix\",Eco_base!$B$34:$G$47,5,FALSE),IF(C111=Conversion!C43,VLOOKUP(\"Oil annual\",Eco_base!$B$34:$G$47,5,FALSE),IF(C111=Conversion!C45,VLOOKUP(\"Pellets annual\",Eco_base!$B$34:$G$47,5,FALSE),IF(C111=Conversion!C47,VLOOKUP(\"District heating annual\",Eco_base!$B$34:$G$47,5,FALSE),IF(C111=Conversion!C40,VLOOKUP(\"Natural gas annual fix\",Eco_base!$B$34:$G$47,5,FALSE)*(1-INPUTS!F31)+VLOOKUP(\"Biogas annual fix\",Eco_base!$B$34:$G$47,5,FALSE)*INPUTS!F31,0))))))","v":0},"€/a",null,null,null,null,null,{"$f":"SUM(K113:AJ113)","v":0},{"$f":"$C$113*(1+$C$107)^K$3","v":0},{"$f":"$C$113*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"type C1",{"$f":"INPUTS!E40","v":"no chiller"}]
[null,"energy price",{"$f":"IF(C114=Conversion!F44,VLOOKUP(\"District cooling consumption\",Eco_base!$B$34:$G$47,5,FALSE),0)","v":0},"€/kWh","QC1.sys",{"$f":"Results!F14","v":1595.21},"kWh/a",null,null,{"$f":"SUM(K115:AJ115)","v":0},{"$f":"$F$115*$C$115*(1+$C$107)^K$3","v":0},{"$f":"$F$115*$C$115*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"yearly costs",{"$f":"IF(C114=Conversion!F44,VLOOKUP(\"District cooling annual\",Eco_base!$B$34:$G$47,5,FALSE),0)","v":0},"€/a",null,null,null,null,null,{"$f":"SUM(K116:AJ116)","v":0},{"$f":"$C$116*(1+$C$107)^K$3","v":0},{"$f":"$C$116*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"type C2",{"$f":"INPUTS!E42","v":"no chiller"}]
[null,"energy price",{"$f":"IF(C117=Conversion!F44,VLOOKUP(\"District cooling consumption\",Eco_base!$B$34:$G$47,5,FALSE),0)","v":0},"€/kWh","QC2.sys",{"$f":"Results!F15","v":0},"kWh/a",null,null,{"$f":"SUM(K118:AJ118)","v":0},{"$f":"$F$118*$C$118*(1+$C$107)^K$3","v":0},{"$f":"$F$118*$C$118*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"yearly costs",{"$f":"IF(C117=Conversion!F44,VLOOKUP(\"District cooling annual\",Eco_base!$B$34:$G$47,5,FALSE),0)","v":0},"€/a",null,null,null,null,null,{"$f":"SUM(K119:AJ119)","v":0},{"$f":"$C$119*(1+$C$107)^K$3","v":0},{"$f":"$C$119*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Feed in electricty",{"$f":"INPUTS!E45","v":0}]
[null,"tariff PV",{"$f":"Eco_base!F30","v":0.115},"€/kWh","QPV.el",{"$f":"IF((SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)>0,(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*SUMMARY!G34,0)","v":2150.67},"kWh/a",null,null,{"$f":"SUM(K121:AJ121)","v":-4345.2723739020075},{"$f":"$F$118*$C$118*(1+$C$107)^K$3","v":0},{"$f":"IF(L3<Eco_base!F31,-$F$121*$C$121*(1+$C$107)^L$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-254.74686150000002},{"$f":"IF(M3<Eco_base!G31,-$F$121*$C$121*(1+$C$107)^M$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-262.38926734500001},{"$f":"IF(N3<Eco_base!H31,-$F$121*$C$121*(1+$C$107)^N$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(O3<Eco_base!I31,-$F$121*$C$121*(1+$C$107)^O$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-278.36877372631051},{"$f":"IF(P3<Eco_base!J31,-$F$121*$C$121*(1+$C$107)^P$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-286.71983693809977},{"$f":"IF(Q3<Eco_base!K31,-$F$121*$C$121*(1+$C$107)^Q$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-295.32143204624282},{"$f":"IF(R3<Eco_base!L31,-$F$121*$C$121*(1+$C$107)^R$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-304.18107500763011},{"$f":"IF(S3<Eco_base!M31,-$F$121*$C$121*(1+$C$107)^S$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-313.30650725785898},{"$f":"IF(T3<Eco_base!N31,-$F$121*$C$121*(1+$C$107)^T$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-322.70570247559476},{"$f":"IF(U3<Eco_base!O31,-$F$121*$C$121*(1+$C$107)^U$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-332.38687354986257},{"$f":"IF(V3<Eco_base!P31,-$F$121*$C$121*(1+$C$107)^V$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-342.35847975635846},{"$f":"IF(W3<Eco_base!Q31,-$F$121*$C$121*(1+$C$107)^W$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-352.62923414904918},{"$f":"IF(X3<Eco_base!R31,-$F$121*$C$121*(1+$C$107)^X$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(Y3<Eco_base!S31,-$F$121*$C$121*(1+$C$107)^Y$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(Z3<Eco_base!T31,-$F$121*$C$121*(1+$C$107)^Z$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AA3<Eco_base!U31,-$F$121*$C$121*(1+$C$107)^AA$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AB3<Eco_base!V31,-$F$121*$C$121*(1+$C$107)^AB$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AC3<Eco_base!W31,-$F$121*$C$121*(1+$C$107)^AC$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AD3<Eco_base!X31,-$F$121*$C$121*(1+$C$107)^AD$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AE3<Eco_base!Y31,-$F$121*$C$121*(1+$C$107)^AE$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AF3<Eco_base!Z31,-$F$121*$C$121*(1+$C$107)^AF$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AG3<Eco_base!AA31,-$F$121*$C$121*(1+$C$107)^AG$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AH3<Eco_base!AB31,-$F$121*$C$121*(1+$C$107)^AH$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AI3<Eco_base!AC31,-$F$121*$C$121*(1+$C$107)^AI$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AJ3<Eco_base!AD31,-$F$121*$C$121*(1+$C$107)^AJ$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009}]
[null,"tariff CHP",{"$f":"Eco_base!F28","v":3.2250000000000001E-2},"€/kWh","QCHP.el",{"$f":"IF((SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)>0,(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*SUMMARY!G33,0)","v":0},"kWh/a",null,null,{"$f":"SUM(K122:AJ122)","v":0},{"$f":"$F$118*$C$118*(1+$C$107)^K$3","v":0},{"$f":"IF(L3<Eco_base!F29,-$F$122*$C$122*(1+$C$107)^L$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(M3<Eco_base!G29,-$F$122*$C$122*(1+$C$107)^M$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(N3<Eco_base!H29,-$F$122*$C$122*(1+$C$107)^N$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(O3<Eco_base!I29,-$F$122*$C$122*(1+$C$107)^O$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(P3<Eco_base!J29,-$F$122*$C$122*(1+$C$107)^P$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(Q3<Eco_base!K29,-$F$122*$C$122*(1+$C$107)^Q$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(R3<Eco_base!L29,-$F$122*$C$122*(1+$C$107)^R$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(S3<Eco_base!M29,-$F$122*$C$122*(1+$C$107)^S$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(T3<Eco_base!N29,-$F$122*$C$122*(1+$C$107)^T$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(U3<Eco_base!O29,-$F$122*$C$122*(1+$C$107)^U$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(V3<Eco_base!P29,-$F$122*$C$122*(1+$C$107)^V$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(W3<Eco_base!Q29,-$F$122*$C$122*(1+$C$107)^W$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(X3<Eco_base!R29,-$F$122*$C$122*(1+$C$107)^X$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(Y3<Eco_base!S29,-$F$122*$C$122*(1+$C$107)^Y$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(Z3<Eco_base!T29,-$F$122*$C$122*(1+$C$107)^Z$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AA3<Eco_base!U29,-$F$122*$C$122*(1+$C$107)^AA$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AB3<Eco_base!V29,-$F$122*$C$122*(1+$C$107)^AB$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AC3<Eco_base!W29,-$F$122*$C$122*(1+$C$107)^AC$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AD3<Eco_base!X29,-$F$122*$C$122*(1+$C$107)^AD$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AE3<Eco_base!Y29,-$F$122*$C$122*(1+$C$107)^AE$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AF3<Eco_base!Z29,-$F$122*$C$122*(1+$C$107)^AF$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AG3<Eco_base!AA29,-$F$122*$C$122*(1+$C$107)^AG$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AH3<Eco_base!AB29,-$F$122*$C$122*(1+$C$107)^AH$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AI3<Eco_base!AC29,-$F$122*$C$122*(1+$C$107)^AI$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AJ3<Eco_base!AD29,-$F$122*$C$122*(1+$C$107)^AJ$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0}]
[null,"Feed in disctrict H/C"]
[null,"tariff heating",{"$f":"Eco_base!F46","v":0.04},"€/kWh","QDH.sys",{"$f":"SUMMARY!D30","v":0},"kWh/a",null,null,{"$f":"SUM(K124:AJ124)","v":0},{"$f":"$F$124*$C$124*(1+$C$107)^K$3","v":0},{"$f":"-$F$124*$C$124*(1+$C$107)^L$3","v":0},{"$f":"-$F$124*$C$124*(1+$C$107)^M$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tariff cooling",{"$f":"Eco_base!F47","v":0.06},"€/kWh","QDC.sys",{"$f":"SUMMARY!D27","v":0},"kWh/a",null,null,{"$f":"SUM(K125:AJ125)","v":0},{"$f":"$F$124*$C$124*(1+$C$107)^K$3","v":0},{"$f":"-$F$125*$C$125*(1+$C$107)^L$3","v":0},{"$f":"-$F$125*$C$125*(1+$C$107)^M$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"water"]
[null,"inflation rate",{"$f":"IF($R$227=1,i,0)","v":0.03},"-"]
[null,"water price ",{"$f":"Eco_base!F49","v":2.5},"€/m³","water demand",{"$f":"INPUTS!E49+INPUTS!E52","v":0},"m³/a",null,null,{"$f":"SUM(K129:AJ129)","v":0},{"$f":"$F$129*$C$129*(1+$C$128)^K$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operation",null,"Total",null,null,null,null,{"$f":"AJ131","v":13437.66534196481},{"$f":"SUM(K103:K129)","v":461.25900000000001},{"$f":"K131+SUM(L103:L129)","v":681.6089085000001},908.56931425500011,1341.1595968230001,1581.9418912884796,1829.9476545879234,2085.3935907863506,2348.5029050707308,2619.505498783642,2898.6381703079405,3186.1448219779681,3482.2766731980969,3787.2924799548291,4393.2269913627842,5019.4827345347276,5666.6693464235796,6335.4147530908467,7026.3657183798823,7740.1884090493386,8477.568976860628,9239.2141581280066,10025.851891255157,10838.231952797873,11677.126612608619,12543.331308635437,13437.66534196481]
[]
[null,null,"Total SHC",null,null,null,null,null,null,{"$f":"AJ133","v":102968.58817524568},{"$f":"K131+K99+K54","v":32309.929906734873},33001.896767422375,33714.622633930507,34647.551341074228,35403.682212852698,36182.497010784529,36984.676252654317,37810.920871780188,38661.952829479844,39538.515745910481,40441.375549834047,41371.321147875315,42329.165113857816,43607.51262926832,44926.35376656289,46286.903334398041,47690.412585689999,49138.170310942471,55084.519721141085,56624.796580597584,94247.853993589408,95886.284402522957,97576.010920146247,99318.572429720007,101115.55398100273,102968.58817524568]
[]
[]
["REF"]
[null,null,null,null,null,null,null,null,null,null,"t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20","t21","t22","t23","t24","t25"]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"L3","v":1},{"$f":"M3","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[]
[null,null,null,null,{"$f":"Cost_calc!V5","v":"Heating system"},null,null,"life time"]
[null,null,null,null,null,{"$f":"Cost_calc!W6","v":"Natural Gas"},{"$f":"Cost_calc!AC6","v":3214.7242077157966},{"$f":"Eco_base!$J$69","v":15},null,{"$f":"SUM(K142:AJ142)","v":8223.1597766947161},{"$f":"G142","v":3214.7242077157966},{"$f":"IF(L$3=ROUND($H142,0),$G142*(1+$C$7)^L$3,IF(L$3=ROUND($H142*2,0),$G142*(1+$C$7)^L$3,IF(L$3=ROUND($H142*3,0),$G142*(1+$C$7)^L$3,0)))","v":0},{"$f":"IF(M$3=ROUND($H142,0),$G142*(1+$C$7)^M$3,IF(M$3=ROUND($H142*2,0),$G142*(1+$C$7)^M$3,IF(M$3=ROUND($H142*3,0),$G142*(1+$C$7)^M$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5008.435568978919,0,0,{"$f":"IF(AC$3=ROUND($H142,0),$G142*(1+$C$7)^AC$3,IF(AC$3=ROUND($H142*2,0),$G142*(1+$C$7)^AC$3,IF(AC$3=ROUND($H142*3,0),$G142*(1+$C$7)^AC$3,0)))","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W7","v":"Condensing Boiler"},{"$f":"Cost_calc!AC7","v":0},{"$f":"Eco_base!$J$73","v":15},null,{"$f":"SUM(K143:AJ143)","v":0},{"$f":"G143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W8","v":"Oil Boiler"},{"$f":"Cost_calc!AC8","v":0},{"$f":"Eco_base!$J$77","v":12},null,{"$f":"SUM(K144:AJ144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W9","v":"Electric Heater"},{"$f":"Cost_calc!AC9","v":0},{"$f":"Eco_base!$J$81","v":15},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W10","v":"Pellets"},{"$f":"Cost_calc!AC10","v":0},{"$f":"Eco_base!$J$85","v":15},null,{"$f":"SUM(K146:AJ146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W11","v":"Heat Pump"},{"$f":"Cost_calc!AC11","v":0},{"$f":"Eco_base!$J$89","v":18},null,{"$f":"SUM(K147:AJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W12","v":"District Heating"},{"$f":"Cost_calc!AC12","v":0},{"$f":"Eco_base!$J$113","v":30},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!V13","v":"Cold production"}]
[null,null,null,null,null,{"$f":"Cost_calc!W14","v":"Water Cooled VCC (>20kW)"},{"$f":"Cost_calc!AC14","v":0},{"$f":"Eco_base!$J$163","v":15},null,null,0,{"$f":"IF(L$3=ROUND($H150,0),$G150*(1+$C$7)^L$3,IF(L$3=ROUND($H150*2,0),$G150*(1+$C$7)^L$3,IF(L$3=ROUND($H150*3,0),$G150*(1+$C$7)^L$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W15","v":"Air Cooled VCC (5-600kW)"},{"$f":"Cost_calc!AC15","v":6294.9347608251819},{"$f":"Eco_base!$J$167","v":15},null,null,6294.9347608251819,{"$f":"IF(L$3=ROUND($H151,0),$G151*(1+$C$7)^L$3,IF(L$3=ROUND($H151*2,0),$G151*(1+$C$7)^L$3,IF(L$3=ROUND($H151*3,0),$G151*(1+$C$7)^L$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9807.3032469931604,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W16","v":"District Cooling"},{"$f":"Cost_calc!AC16","v":0},{"$f":"Eco_base!$J$130","v":30},null,{"$f":"SUM(K152:AJ152)","v":0},0,{"$f":"IF(L$3=ROUND($H152,0),$G152*(1+$C$7)^L$3,IF(L$3=ROUND($H152*2,0),$G152*(1+$C$7)^L$3,IF(L$3=ROUND($H152*3,0),$G152*(1+$C$7)^L$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!V17","v":"Storage"}]
[null,null,null,null,null,{"$f":"Cost_calc!W18","v":"Hot tank"},{"$f":"Cost_calc!AC18","v":476.36517949081173},{"$f":"Eco_base!$J$152","v":20},null,{"$f":"SUM(K154:AJ154)","v":1336.7336819744783},476.36517949081173,{"$f":"IF(L$3=ROUND($H154,0),$G154*(1+$C$7)^L$3,IF(L$3=ROUND($H154*2,0),$G154*(1+$C$7)^L$3,IF(L$3=ROUND($H154*3,0),$G154*(1+$C$7)^L$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,860.36850248366659,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W19","v":"Cold tank"},{"$f":"Cost_calc!AC19","v":899.69353862736727},{"$f":"Eco_base!$J$156","v":20},null,{"$f":"SUM(K155:AJ155)","v":2524.6401465017352},899.69353862736727,{"$f":"IF(L$3=ROUND($H155,0),$G155*(1+$C$7)^L$3,IF(L$3=ROUND($H155*2,0),$G155*(1+$C$7)^L$3,IF(L$3=ROUND($H155*3,0),$G155*(1+$C$7)^L$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1624.9466078743678,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!V20","v":"Reference auxiliaries"}]
[null,null,null,null,null,{"$f":"Cost_calc!W21","v":"heating"},{"$f":"Cost_calc!AC21","v":1607.3621038578983},{"$f":"Eco_base!$J$187","v":20},null,{"$f":"SUM(K157:AJ157)","v":4510.4368578175126},1607.3621038578983,{"$f":"IF(L$3=ROUND($H157,0),$G157*(1+$C$7)^L$3,IF(L$3=ROUND($H157*2,0),$G157*(1+$C$7)^L$3,IF(L$3=ROUND($H157*3,0),$G157*(1+$C$7)^L$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$3=ROUND($H157,0),$G157*(1+$C$7)^AB$3,IF(AB$3=ROUND($H157*2,0),$G157*(1+$C$7)^AB$3,IF(AB$3=ROUND($H157*3,0),$G157*(1+$C$7)^AB$3,0)))","v":0},0,0,2903.0747539596146,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W22","v":"cooling"},{"$f":"Cost_calc!AC22","v":3147.467380412591},{"$f":"Eco_base!$J$188","v":20},null,{"$f":"SUM(K158:AJ158)","v":8832.1435769312793},3147.467380412591,{"$f":"IF(L$3=ROUND($H158,0),$G158*(1+$C$7)^L$3,IF(L$3=ROUND($H158*2,0),$G158*(1+$C$7)^L$3,IF(L$3=ROUND($H158*3,0),$G158*(1+$C$7)^L$3,0)))","v":0},{"$f":"IF(M$3=ROUND($H158,0),$G158*(1+$C$7)^M$3,IF(M$3=ROUND($H158*2,0),$G158*(1+$C$7)^M$3,IF(M$3=ROUND($H158*3,0),$G158*(1+$C$7)^M$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5684.6761965186888,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Cost_calc!V51","v":"Control system and electricity"},null,{"$f":"Cost_calc!AC51","v":1094.8383019650753},null,null,{"$f":"K160","v":1094.8383019650753},{"$f":"G160","v":1094.8383019650753}]
[null,null,null,null,{"$f":"Cost_calc!V58","v":"Design, planning and commissioning"},null,{"$f":"Cost_calc!AC58","v":2510.3078209342079},null,null,{"$f":"K161","v":2510.3078209342079},{"$f":"G161","v":2510.3078209342079}]
[null,null,null,null,{"$f":"Cost_calc!V61","v":"General costs associated to works"},null,{"$f":"Cost_calc!AC61","v":5020.6156418684159},null,null,{"$f":"K162","v":5020.6156418684159},{"$f":"G162","v":5020.6156418684159}]
[null,null,null,null,{"$f":"Cost_calc!V62","v":"Indirect cost and industrial beneffits"},null,{"$f":"Cost_calc!AC62","v":836.76927364473602},null,null,{"$f":"K163","v":836.76927364473602},{"$f":"G163","v":836.76927364473602}]
[]
[null,null,"Investment",null,"Total",null,null,null,null,{"$f":"AJ165","v":50991.883086150498},{"$f":"SUM(K142:K163)","v":25103.078209342078},{"$f":"K165+SUM(L142:L163)","v":25103.078209342078},25103.078209342078,25103.078209342078,25103.078209342078,25103.078209342078,25103.078209342078,25103.078209342078,25103.078209342078,25103.078209342078,25103.078209342078,25103.078209342078,25103.078209342078,25103.078209342078,25103.078209342078,39918.817025314158,39918.817025314158,39918.817025314158,39918.817025314158,39918.817025314158,50991.883086150498,50991.883086150498,50991.883086150498,50991.883086150498,50991.883086150498,50991.883086150498]
[]
[null,null,null,null,{"$f":"Cost_calc!V117","v":"Heating system"}]
[null,null,null,null,null,{"$f":"Cost_calc!W118","v":"Natural Gas"},{"$f":"G142","v":3214.7242077157966},{"$f":"Eco_base!$M$69","v":3.5000000000000003E-2},null,{"$f":"SUM(K168:AJ168)","v":4337.8089372401973},{"$f":"$G168*$H168*(1+$C$57)^K$138","v":112.5153472700529},{"$f":"$G168*$H168*(1+$C$57)^L$138","v":115.8908076881545},{"$f":"$G168*$H168*(1+$C$57)^M$138","v":119.36753191879912},122.9485578763631,126.63701461265397,130.4361250510336,134.34920880256462,138.37968506664154,142.53107561864078,146.8070078872,151.211218123816,155.74755466753049,160.41998130755638,165.23258074678307,170.18955816918657,175.29524491426218,180.55410226169002,185.97072532954073,191.54984708942695,197.29634250210975,203.21523277717304,209.31168976048821,215.59104045330287,222.05877166690198,228.72053481690901,{"$f":"$G168*$H168*(1+$C$57)^AJ$138","v":235.58215086141627}]
[null,null,null,null,null,{"$f":"Cost_calc!W119","v":"Condensing Boiler"},{"$f":"G143","v":0},{"$f":"Eco_base!$M$73","v":0.04},null,{"$f":"SUM(K169:AJ169)","v":0},{"$f":"$G169*$H169*(1+$C$57)^K$138","v":0},{"$f":"$G169*$H169*(1+$C$57)^L$138","v":0},{"$f":"$G169*$H169*(1+$C$57)^M$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W120","v":"Oil Boiler"},0,{"$f":"Eco_base!$M$77","v":0.12},null,0,{"$f":"$G170*$H170*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W121","v":"Electric Heater"},0,{"$f":"Eco_base!$M$81","v":0.02},null,0,{"$f":"$G171*$H171*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W122","v":"Pellets"},0,{"$f":"Eco_base!$M$85","v":0.06},null,0,{"$f":"$G172*$H172*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W123","v":"Heat Pump"},0,{"$f":"Eco_base!$M$89","v":2.5000000000000001E-2},null,0,{"$f":"$G173*$H173*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W124","v":"District Heating"},0,{"$f":"Eco_base!$M$113","v":0.03},null,0,{"$f":"$G174*$H174*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!V125","v":"Cold production"}]
[null,null,null,null,null,{"$f":"Cost_calc!W126","v":"Water Cooled VCC (>20kW)"},0,{"$f":"Eco_base!$M$163","v":3.5000000000000003E-2},null,0,{"$f":"$G176*$H176*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W127","v":"Air Cooled VCC (5-600kW)"},6294.9347608251819,{"$f":"Eco_base!$M$167","v":3.5000000000000003E-2},null,8494.1110031500139,{"$f":"$G177*$H177*(1+$C$57)^K$138","v":220.32271662888138},226.93239812774783,233.74037007158026,240.75258117372766,247.97515860893947,255.41441336720766,263.0768457682239,270.96915114127063,279.09822567550873,287.47117244577396,296.09530761914721,304.97816684772164,314.12751185315324,323.55133720874778,333.25787732501027,343.25561364476061,353.55328205410336,364.15988051572646,375.08467693119826,386.33721723913419,397.9273337563082,409.8651537689974,422.16110838206737,434.8259416335294,447.87071988253524,461.30684147901127]
[null,null,null,null,null,{"$f":"Cost_calc!W128","v":"District Cooling"},0,{"$f":"Eco_base!$M$130","v":0.03},null,0,{"$f":"$G178*$H178*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!V129","v":"Storage"}]
[null,null,null,null,null,{"$f":"Cost_calc!W130","v":"Hot tank"},476.36517949081173,{"$f":"Eco_base!$M$152","v":0.02},null,367.30653784068477,{"$f":"$G180*$H180*(1+$C$57)^K$138","v":9.5273035898162348},9.8131226975107229,10.107516378436044,10.410741869789124,10.723064125882798,11.044756049659281,11.37609873114906,11.717381693083533,12.068903143876037,12.430970238192319,12.803899345338088,13.188016325698232,13.583656815469176,13.99116651993325,14.410901515531251,14.843228560997188,15.288525417827101,15.747181180361915,16.219596615772772,16.706184514245955,17.207370049673333,{"$f":"$G180*$H180*(1+$C$57)^AF$138","v":17.723591151163532},18.255298885698437,18.802957852269394,19.367046587837471,19.948057985472595]
[null,null,null,null,null,{"$f":"Cost_calc!W131","v":"Cold tank"},899.69353862736727,{"$f":"Eco_base!$M$156","v":0.02},null,693.71846016135373,{"$f":"$G181*$H181*(1+$C$57)^K$138","v":17.993870772547346},18.533686895723768,19.089697502595477,19.662388427673346,20.252260080503543,20.859827882918648,21.485622719406209,22.130191400988398,22.794097143018046,23.477920057308587,24.182257659027844,24.907725388798681,25.654957150462639,26.424605864976517,27.217344040925813,28.03386436215359,28.874880293018194,29.741126701808739,30.633360502863002,31.55236131794889,32.49893215748736,33.473900122211973,34.478117125878335,35.512460639654691,36.577834458844322,37.675169492609655]
[null,null,null,null,{"$f":"Cost_calc!V132","v":"Reference auxiliaries"}]
[null,null,null,null,null,{"$f":"Cost_calc!W133","v":"heating"},1607.3621038578983,{"$f":"Eco_base!$M$187","v":1.4999999999999999E-2},null,929.53048655147074,{"$f":"$G183*$H183*(1+$C$57)^K$138","v":24.110431557868473},24.833744504604528,25.578756839742663,26.346119544934943,27.136503131282989,27.950598225221476,28.789116171978122,29.652789657137468,30.542373346851591,31.458644547257137,32.40240388367485,33.374476000185098,34.375710280190646,35.406981588596366,36.469191036254259,37.563266767341887,38.690164770362138,39.850869713473003,41.046395804877193,42.277787679023511,43.546121309394216,44.852504948676035,46.198080097136319,47.584022500050409,49.011543175051919,50.481889470303472]
[null,null,null,null,null,{"$f":"Cost_calc!W134","v":"cooling"},3147.467380412591,{"$f":"Eco_base!$M$188","v":1.4999999999999999E-2},null,1820.1666435321456,{"$f":"$G184*$H184*(1+$C$57)^K$138","v":47.212010706188863},48.628371027374527,50.087222158195765,51.589838822941637,53.13753398762988,54.731660007258775,56.373609807476541,58.064818101700844,59.806762644751863,61.60096552409442,63.448994489817252,65.352464324511772,67.313038254247118,69.332429401874521,71.412402283930774,73.554774352448689,75.761417583022137,78.034260110512804,80.375287913828188,82.786546551243035,85.270142947780329,87.828247236213727,90.463094653300146,93.176987492899158,95.972297117686111,98.851466031216702]
[]
[null,null,"Maintanence",null,"Total",null,null,null,null,{"$f":"AJ186","v":16642.642068475867},{"$f":"SUM(K168:K184)","v":431.6816805253552},{"$f":"K186+SUM(L168:L184)","v":876.31381146647107},{"$f":"L186+SUM(M168:M184)","v":1334.2849063358203},1805.9951340512503,2291.8566685981427,2792.294049181442,3307.7445511822407,3838.6585682430632,4385.5000058157102,4948.7466865155366,5528.8907676363579,6126.4391711908038,6741.9140268518831,7375.8531281827945,8028.8104025536331,8701.3563951555971,9394.0787675356205,10107.582811087044,10842.491975945011,11599.448415748717,12379.113548746533,13182.168635734284,14009.315375331667,14861.276517116972,15738.796493155836,16642.642068475867]
[]
[]
[null,"electrictiy"]
[null,"inflation rate electricty",0.03,"-","Qel.sys REF",{"$f":"SUMMARY!D57","v":1944.0337180942222},"kWh/a",null,null,{"$f":"SUM(K190:AJ190)","v":7494.8414071952075},{"$f":"$F$190*$C$191*(1+$C$190)^K$138","v":194.40337180942223},{"$f":"$F$190*$C$191*(1+$C$190)^L$138","v":200.23547296370489},{"$f":"$F$190*$C$191*(1+$C$190)^M$138","v":206.24253715261602},212.42981326719453,218.80270766521033,225.36678889516665,232.12779256202165,239.09162633888232,246.26437512904874,253.65230638292022,261.26187557440784,269.09973184164005,277.17272379688922,285.48790551079588,294.0525426761198,302.87411895640344,311.96034252509548,321.31915280084831,330.95872738487378,340.88748920642001,351.11411388261257,361.64753729909091,372.49696341806367,383.67187232060559,395.18202849022373,407.03748934493041]
[null,"energy price",{"$f":"Eco_base!F26","v":0.1},"€/kWh","Qdot el.sys",{"$f":"IF(INPUTS!K64=\"yes\",INPUTS!E80,0)","v":5},"kW",null,null,{"$f":"SUM(K191:AJ191)","v":15421.216900584546},{"$f":"$F$191*$C$192*(1+$C$190)^K$138","v":400},{"$f":"$F$191*$C$192*(1+$C$190)^L$138","v":412},{"$f":"$F$191*$C$192*(1+$C$190)^M$138","v":424.35999999999996},437.0908,450.20352399999996,463.70962971999995,477.62091861159996,491.94954616994801,506.70803255504637,521.90927353169775,537.56655173764875,553.69354828977816,570.30435473847149,587.41348538062562,605.03588994204438,623.18696664030574,641.88257563951481,661.13905290870025,680.97322449596129,701.4024212308401,722.44449386776535,744.11782868379817,766.44136354431214,789.43460445064159,813.11764258416076,837.51117186168551]
[null,"peak costs",{"$f":"Eco_base!F27","v":80},"€/kWh"]
[]
[null,"Energy carrier"]
[null,"inflation rate energy carrier",{"$f":"IF($R$227=1,ieg,0)","v":0.03},"-"]
[null,"type REF","Natural Gas",null,"QEC.sys",{"$f":"SUMMARY!D56","v":610.34576479842372},"kWh/a",null,null,{"$f":"SUM(K196:AJ196)","v":1176.5343029137068},{"$f":"$F$196*$C$197*(1+$C$195)^K$138","v":30.517288239921186},{"$f":"$F$196*$C$197*(1+$C$195)^L$138","v":31.432806887118822},{"$f":"$F$196*$C$197*(1+$C$195)^M$138","v":32.375791093732381},33.347064826544354,34.347476771340688,35.377901074480903,36.439238106715337,37.532415249916795,38.658387707414292,39.818139338636726,41.012683518795825,42.243064024359704,43.510355945090488,44.8156666234432,46.160136622146503,47.544940720810899,48.971288942435216,50.440427610708277,51.95364043902952,53.51224965220041,55.117617141766416,56.771145656019407,58.47428002569999,60.228508426470995,62.035363679265117,63.896424589643068]
[null,"energy price",{"$f":"IF(OR(C196=Conversion!C37,C196=Conversion!C44,C196=Conversion!C46),0,IF(OR(C196=Conversion!C38,C196=Conversion!C41,C196=Conversion!C42,C196=Conversion!C38),VLOOKUP(\"Natural gas consumption\",Eco_base!$B$34:$G$47,5,FALSE),IF(C196=Conversion!C43,VLOOKUP(\"Oil consumption\",Eco_base!$B$34:$G$47,5,FALSE),IF(C196=Conversion!C45,VLOOKUP(\"Pellets consumption\",Eco_base!$B$34:$G$47,5,FALSE),IF(C196=Conversion!C47,VLOOKUP(\"District heating consumption\",Eco_base!$B$34:$G$47,5,FALSE),IF(C196=Conversion!C40,VLOOKUP(\"Natural gas consumption\",Eco_base!$B$34:$G$47,5,FALSE)*(1-INPUTS!F31)+VLOOKUP(\"Biogas consumption\",Eco_base!$B$34:$G$47,5,FALSE)*INPUTS!F31,0))))))","v":0.05},"€/kWh",null,null,null,null,null,{"$f":"SUM(K197:AJ197)","v":2698.7129576022962},{"$f":"IF($F196=0,0,$C$198*(1+$C$195)^K$138)","v":70},{"$f":"IF($F196=0,0,$C$198*(1+$C$195)^L$138)","v":72.100000000000009},74.262999999999991,76.490890000000007,78.785616699999991,81.149185200999995,83.583660757029989,86.091170579740904,88.673905697133108,91.334122868047118,94.074146554088529,96.896370950711187,99.80326207923251,102.79735994160947,105.88128073985777,109.05771916205352,112.32945073691509,115.69933425902255,119.17031428679323,122.74542371539702,126.42778642685893,130.22062001966469,134.12723862025464,138.15105577886229,142.29558745222812,146.56445507579497]
[null,"yearly costs",{"$f":"IF(OR(C196=Conversion!C37,C196=Conversion!C44,C196=Conversion!C46),0,IF(OR(C196=Conversion!C38,C196=Conversion!C41,C196=Conversion!C42,C196=Conversion!C38),VLOOKUP(\"Natural gas annual fix\",Eco_base!$B$34:$G$47,5,FALSE),IF(C196=Conversion!C43,VLOOKUP(\"Oil annual\",Eco_base!$B$34:$G$47,5,FALSE),IF(C196=Conversion!C45,VLOOKUP(\"Pellets annual fix\",Eco_base!$B$34:$G$47,5,FALSE),IF(C196=Conversion!C47,VLOOKUP(\"District heating annual\",Eco_base!$B$34:$G$47,5,FALSE),IF(C196=Conversion!C40,VLOOKUP(\"Natural gas annual fix\",Eco_base!$B$34:$G$47,5,FALSE)*(1-INPUTS!F31)+VLOOKUP(\"Biogas annual fix\",Eco_base!$B$34:$G$47,5,FALSE)*INPUTS!F31,0))))))","v":70},"€/a"]
[]
[]
[null,null,null,null,"water demand",0,"m³/a",null,null,{"$f":"SUM(K201:AJ201)","v":0},{"$f":"$F$201*$C$129*(1+$C$128)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operation",null,"Total",null,null,null,null,{"$f":"AJ203","v":26791.30556829576},{"$f":"SUM(K190:K201)","v":694.92066004934338},{"$f":"K203+SUM(L190:L201)","v":1410.688939900167},{"$f":"L203+SUM(M190:M201)","v":2147.9302681465151},2907.2888362402541,3689.4281613768053,4495.0316662674531,5324.8032763048204,6179.4680346433088,7059.7727357319509,7966.486577853253,8900.4018352381936,9862.3345503446835,10853.125246904367,11873.63966436084,12924.769514341009,14007.433259820584,15122.576917664544,16271.174885243823,17454.230791850481,18672.77837565534,19927.882386974343,21220.639518632917,22552.179364241249,23923.665405217827,25336.296027423705,26791.30556829576]
[]
[null,null,"Total REF",null,null,null,null,null,null,{"$f":"AJ205","v":94425.830722922125},{"$f":"K203+K186+K165","v":26229.680549916779},{"$f":"L203+L186+L165","v":27390.080960708718},28585.293383824413,29816.362179633583,31084.363039317024,32390.403924790975,33735.626036829141,35121.204812228447,36548.35095088974,38018.31147371087,39532.370812216628,41091.851930877565,42698.117483098329,44352.571001885713,46056.658126236725,62627.606680290337,64435.472710514325,66297.574721645025,68215.539793109652,70191.043816718215,83298.879021871369,85394.691240517699,87553.377825723408,89776.825008485292,92066.975606730033,94425.830722922125]
[]
[null,null,null,null,null,null,null,null,"SOL-REF",null,{"$f":"K133-K205","v":6080.2493568180944},{"$f":"L133-L205","v":5611.8158067136574},5129.3292501060932,4831.189161440645,4319.3191735356741,3792.0930859935543,3249.0502158251766,2689.7160595517416,2113.6018785901033,1520.2042721996113,909.00473761741887,279.46921699774975,-368.95236924051278,-745.05837261739362,-1130.3043596738353,-16340.703345892296,-16745.060124824326,-17159.404410702555,-13131.020071968567,-13566.247236120631,10948.974971718038,10491.593162005258,10022.633094422839,9541.7474212347151,9048.5783742726926,8542.7574523235526]
[null,null,null,null,null,null,null,null,"time amort",null,null,{"$f":"IF(AND(L207>0,M207<=0),L3-L207/(M207-L207),0)","v":0},0,0,0,0,0,0,0,0,0,11.430999249452899,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,"annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHC",{"$f":"J133","v":102968.58817524568},"€",{"$f":"P224/25","v":4118.7435270098267},"€/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REF",{"$f":"J205","v":94425.830722922125},"€",{"$f":"P225/25","v":3777.033228916885},"€/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio (w/o residual value)",null,null,{"$f":"J133/J205","v":1.0904705564877786},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dynamic amortisation (yes = 1/no = 0)",null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortisation",null,null,{"$f":"IF(AND(SUM(M208:AJ208)=0,P224<P225),\"<1a\",IF(SUM(M208:AJ208)=0,\">25a\",MAX(M208:AJ208)))","v":11.430999249452899},"a"]

{"sheet":"Amor_spec","index":21,"n_rows":228,"n_cols":36,"rows_kept":228,"cut":false,"hidden":false,"merged":[[1,0,132,0],[135,0,204,0]]}
[]
["SHC",null,null,null,null,null,null,null,null,null,"Sum","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20","t21","t22","t23","t24","t25"]
[null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,null,null,null,null,null,null,"life time"]
[null,"Investment",null,null,{"$f":"Cost_calc!C5","v":"Solar collectors"}]
[null,{"$f":"Eco_base!B16","v":"Inflation rate"},{"$f":"IF($R$227=1,i_spec,0)","v":2.1999999999999999E-2},null,null,{"$f":"Cost_calc!D6","v":"Flat plate collectors (FPC)"},{"$f":"Cost_calc!Q6","v":0},{"$f":"Eco_base!$K$55","v":26},null,{"$f":"SUM(K7:AJ7)","v":0},{"$f":"G7","v":0},{"$f":"IF(L$3=$H7,$G7*(1+$C$7)^L$3,0)","v":0},{"$f":"IF(M$3=$H7,$G7*(1+$C$7)^M$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D7","v":"Evacuated tube collectors (ETC)"},{"$f":"Cost_calc!Q7","v":0},{"$f":"Eco_base!$K$56","v":18},null,{"$f":"SUM(K8:AJ8)","v":0},0,{"$f":"IF(L$3=$H8,$G8*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D8","v":"specific SC"},{"$f":"Cost_calc!Q8","v":0},{"$f":"Eco_base!$K$57","v":18},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C9","v":"Solar collectors auxiliaries"}]
[null,null,null,null,null,{"$f":"Cost_calc!D10","v":"Flat plate collectors (FPC)"},{"$f":"Cost_calc!Q10","v":0},{"$f":"Eco_base!$K$60","v":20},null,0,0,{"$f":"IF(L$3=$H11,$G11*(1+$C$7)^L$3,0)","v":0},{"$f":"IF(M$3=$H11,$G11*(1+$C$7)^M$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D11","v":"Evacuated tube collectors (ETC)"},{"$f":"Cost_calc!Q11","v":0},{"$f":"Eco_base!$K$61","v":20},null,0,0,{"$f":"IF(L$3=$H12,$G12*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D12","v":"specific SC"},{"$f":"Cost_calc!Q12","v":0},{"$f":"Eco_base!$K$62","v":20},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C13","v":"PV collectors"}]
[null,null,null,null,null,{"$f":"Cost_calc!D14","v":"PV"},{"$f":"Cost_calc!Q14","v":18315},{"$f":"Eco_base!$K$65","v":20},null,46617.502600742439,18315,{"$f":"IF(L$3=$H15,$G15*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$3=$H15,$G15*(1+$C$7)^AB$3,0)","v":0},0,0,28302.502600742439,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D15","v":"specific PV"},{"$f":"Cost_calc!Q15","v":0},{"$f":"Eco_base!$K$66","v":20},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C16","v":"Heating system"}]
[null,null,null,null,null,{"$f":"Cost_calc!D17","v":"Natural Gas"},{"$f":"Cost_calc!Q17","v":0},{"$f":"Eco_base!$K$69","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$3=$H18,$G18*(1+$C$7)^AB$3,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D18","v":"Condensing Boiler"},{"$f":"Cost_calc!Q18","v":0},{"$f":"Eco_base!$K$73","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D19","v":"Oil Boiler"},{"$f":"Cost_calc!Q19","v":0},{"$f":"Eco_base!$K$77","v":12},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D20","v":"Electric Heater"},{"$f":"Cost_calc!Q20","v":0},{"$f":"Eco_base!$K$81","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D21","v":"Pellets"},{"$f":"Cost_calc!Q21","v":0},{"$f":"Eco_base!$K$85","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D22","v":"Heat Pump"},{"$f":"Cost_calc!Q22","v":4452},{"$f":"Eco_base!$K$89","v":15},null,10622.474936867569,4452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6170.4749368675702,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D23","v":"Reversible Heat Pump"},{"$f":"Cost_calc!Q23","v":0},{"$f":"Eco_base!$K$93","v":18},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D24","v":"Absorption Heat Pump (AHP)"},{"$f":"Cost_calc!Q24","v":0},{"$f":"Eco_base!$K$99","v":18},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D25","v":"Reversible AHP"},{"$f":"Cost_calc!Q25","v":0},{"$f":"Eco_base!$K$103","v":18},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D26","v":"CHP"},{"$f":"Cost_calc!Q26","v":0},{"$f":"Eco_base!$K$109","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D27","v":"District Heating"},{"$f":"Cost_calc!Q27","v":0},{"$f":"Eco_base!$K$113","v":30},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C28","v":"Cold production"}]
[null,null,null,null,null,{"$f":"Cost_calc!D29","v":"Absorption chiller SE"},{"$f":"Cost_calc!Q29","v":0},{"$f":"Eco_base!$K$118","v":30},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$3=$H30,$G30*(1+$C$7)^AB$3,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D30","v":"Absorption chiller DE"},{"$f":"Cost_calc!Q30","v":0},{"$f":"Eco_base!$K$122","v":18},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D31","v":"Adsorption chiller"},{"$f":"Cost_calc!Q31","v":0},{"$f":"Eco_base!$K$126","v":18},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$3=$H32,$G32*(1+$C$7)^AA$3,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D32","v":"Water Cooled VCC (>20kW)"},{"$f":"Cost_calc!Q32","v":0},{"$f":"Eco_base!$K$163","v":15},null,0,0,{"$f":"IF(L$3=$H33,$G33*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D33","v":"Air Cooled VCC (5-600kW)"},{"$f":"Cost_calc!Q33","v":0},{"$f":"Eco_base!$K$167","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D34","v":"District Cooling"},{"$f":"Cost_calc!Q34","v":0},{"$f":"Eco_base!$K$130","v":30},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C35","v":"Heat rejection"}]
[null,null,null,null,null,{"$f":"Cost_calc!D36","v":"Cooling tower - wet"},{"$f":"Cost_calc!Q36","v":0},{"$f":"Eco_base!$K$136","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$3=$H37,$G37*(1+$C$7)^AB$3,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D37","v":"Cooling tower - dry"},{"$f":"Cost_calc!Q37","v":0},{"$f":"Eco_base!$K$140","v":20},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D38","v":"Cooling tower - hybrid"},{"$f":"Cost_calc!Q38","v":0},{"$f":"Eco_base!$K$144","v":20},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D39","v":"specific CT"},{"$f":"Cost_calc!Q39","v":0},{"$f":"Eco_base!$K$148","v":20},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C40","v":"Storage"}]
[null,null,null,null,null,{"$f":"Cost_calc!D41","v":"Hot tank"},{"$f":"Cost_calc!Q41","v":1050},{"$f":"Eco_base!$K$152","v":20},null,2672.5840966846608,1050,{"$f":"IF(L$3=$H42,$G42*(1+$C$7)^L$3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$3=$H42,$G42*(1+$C$7)^AB$3,0)","v":0},0,0,1622.5840966846608,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D42","v":"Cold tank"},{"$f":"Cost_calc!Q42","v":0},{"$f":"Eco_base!$K$156","v":20},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D43","v":"Battery"},{"$f":"Cost_calc!Q43","v":0},{"$f":"Eco_base!$K$159","v":10},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C44","v":"Auxiliaries (not solar)"}]
[null,null,null,null,null,{"$f":"Cost_calc!D45","v":"heating"},{"$f":"Cost_calc!Q45","v":2226},{"$f":"Eco_base!$K$174","v":20},null,5665.8782849714808,2226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$3=$H46,$G46*(1+$C$7)^AB$3,0)","v":0},0,0,3439.8782849714808,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D46","v":"cooling"},{"$f":"Cost_calc!Q46","v":0},{"$f":"Eco_base!$K$175","v":20},null,0,{"$f":"G47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Cost_calc!C51","v":"Control, electricity and monitoring"},null,{"$f":"Cost_calc!Q51","v":1823.0100000000002},null,null,{"$f":"SUM(K49:AJ49)","v":1823.0100000000002},{"$f":"G49","v":1823.0100000000002}]
[null,null,null,null,{"$f":"Cost_calc!C58","v":"Design, planning and commissioning"},null,{"$f":"Cost_calc!Q58","v":2786.6010000000006},null,null,{"$f":"SUM(K50:AJ50)","v":2786.6010000000006},{"$f":"G50","v":2786.6010000000006}]
[null,null,null,null,{"$f":"Cost_calc!C61","v":"General costs associated to works"},null,{"$f":"Cost_calc!Q61","v":4179.9014999999999},null,null,{"$f":"SUM(K51:AJ51)","v":4179.9014999999999},{"$f":"G51","v":4179.9014999999999}]
[null,null,null,null,{"$f":"Cost_calc!C62","v":"Indirect costs and industrial benefits"},null,{"$f":"Cost_calc!Q62","v":1393.3005000000003},null,null,{"$f":"SUM(K52:AJ52)","v":1393.3005000000003},{"$f":"G52","v":1393.3005000000003}]
[]
[null,null,"Investment",null,"Total",null,null,null,null,{"$f":"AJ54","v":75761.252919266146},{"$f":"SUM(K7:K52)","v":36225.813000000002},{"$f":"K54+SUM(L7:L52)","v":36225.813000000002},36225.813000000002,36225.813000000002,36225.813000000002,36225.813000000002,36225.813000000002,36225.813000000002,36225.813000000002,36225.813000000002,36225.813000000002,36225.813000000002,36225.813000000002,36225.813000000002,36225.813000000002,42396.287936867571,42396.287936867571,42396.287936867571,42396.287936867571,42396.287936867571,75761.252919266146,75761.252919266146,75761.252919266146,75761.252919266146,75761.252919266146,75761.252919266146]
[]
[null,"Maintenance",null,null,{"$f":"Cost_calc!C71","v":"Solar collectors"}]
[null,"inflation rate",{"$f":"IF($R$227=1,i_spec,0)","v":2.1999999999999999E-2},null,null,{"$f":"Cost_calc!D72","v":"Flat plate collectors"},{"$f":"G7","v":0},{"$f":"Eco_base!$N$55","v":1.4999999999999999E-2},null,{"$f":"SUM(K57:AJ57)","v":0},{"$f":"$G57*$H57*(1+$C$57)^K$3","v":0},{"$f":"$G57*$H57*(1+$C$57)^L$3","v":0},{"$f":"$G57*$H57*(1+$C$57)^M$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D73","v":"Evacuated tube collectors"},{"$f":"G8","v":0},{"$f":"Eco_base!$N$56","v":1.4999999999999999E-2},null,0,{"$f":"$G58*$H58*(1+$C$57)^K$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D74","v":"specific SC"},0,{"$f":"Eco_base!$N$57","v":0.02},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C75","v":"Solar collectors auxiliaries"}]
[null,null,null,null,null,{"$f":"Cost_calc!D76","v":"Flat plate collectors"},0,{"$f":"Eco_base!$N$60","v":0.02},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D77","v":"Evacuated tube collectors"},0,{"$f":"Eco_base!$N$61","v":2.5000000000000001E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D78","v":"specific SC"},0,{"$f":"Eco_base!$N$62","v":2.5000000000000001E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C79","v":"PV collectors"}]
[null,null,null,null,null,{"$f":"Cost_calc!D80","v":"PV"},18315,{"$f":"Eco_base!$N$65","v":0.02},null,12668.215220649501,366.3,374.35860000000002,382.5944892,391.01156796240002,399.61382245757284,408.4053265516394,417.39024373577547,426.57282909796254,435.95743133811777,445.54849482755634,455.3505617137626,465.36827407146541,475.60637610103765,486.0697163752605,496.76325013551616,507.69204163849759,518.8612665545445,530.27621441874453,541.94229113595679,553.86502154094796,566.0500520148488,578.50315315917544,591.23022252867725,604.23728742430819,617.53050774764301,631.11617891809112]
[null,null,null,null,null,{"$f":"Cost_calc!D81","v":"specific PV"},0,{"$f":"Eco_base!$N$66","v":1.4999999999999999E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C82","v":"Heating system"}]
[null,null,null,null,null,{"$f":"Cost_calc!D83","v":"Natural Gas"},0,{"$f":"Eco_base!$N$69","v":3.5000000000000003E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D84","v":"Condensing Boiler"},0,{"$f":"Eco_base!$N$73","v":0.04},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D85","v":"Oil Boiler"},0,{"$f":"Eco_base!$N$77","v":0.12},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D86","v":"Electric Heater"},0,{"$f":"Eco_base!$N$81","v":0.02},null,0,0,0,0,0,0,0,0,{"$f":"$G71*$H71*(1+$C$57)^R$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D87","v":"Pellets"},0,{"$f":"Eco_base!$N$85","v":0.06},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D88","v":"Heat Pump"},4452,{"$f":"Eco_base!$N$89","v":0.03},null,4619.0740509690077,133.56,136.49832000000001,139.50128304,142.57031126688,145.70685811475136,148.9124089932759,152.18848199112796,155.53662859493278,158.95843442402131,162.45551998134977,166.02954142093947,169.68219133220015,173.41519954150857,177.23033393142174,181.12940127791302,185.11424810602711,189.18676156435973,193.34887031877562,197.60254546578869,201.94980146603604,206.39269709828883,210.93333643445121,215.57386983600912,220.3164949724013,225.16345786179417,230.11705393475361]
[null,null,null,null,null,{"$f":"Cost_calc!D89","v":"Reversible Heat Pump"},0,{"$f":"Eco_base!$N$93","v":2.5000000000000001E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D90","v":"Absorption Heat Pump"},0,{"$f":"Eco_base!$N$99","v":2.5000000000000001E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D91","v":"Reversible AHP"},0,{"$f":"Eco_base!$N$103","v":2.5000000000000001E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D92","v":"CHP"},0,{"$f":"Eco_base!$N$109","v":0.08},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D93","v":"District Heating"},0,{"$f":"Eco_base!$N$113","v":0.03},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C94","v":"Cold production"}]
[null,null,null,null,null,{"$f":"Cost_calc!D95","v":"Absorption chiller SE"},0,{"$f":"Eco_base!$N$118","v":0.02},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G80*$H80*(1+$C$57)^AA$3","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D96","v":"Absorption chiller DE"},0,{"$f":"Eco_base!$N$122","v":0.03},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D97","v":"Adsorption chiller"},0,{"$f":"Eco_base!$N$126","v":0.03},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D98","v":"Water Cooled VCC (>20kW)"},0,{"$f":"Eco_base!$N$163","v":3.5000000000000003E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D99","v":"Air Cooled VCC (5-600kW)"},0,{"$f":"Eco_base!$N$167","v":3.5000000000000003E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D100","v":"District Cooling"},0,{"$f":"Eco_base!$N$130","v":0.03},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C101","v":"Heat rejection"}]
[null,null,null,null,null,{"$f":"Cost_calc!D102","v":"Cooling tower - wet"},0,{"$f":"Eco_base!$N$136","v":3.5000000000000003E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G87*$H87*(1+$C$57)^V$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D103","v":"Cooling tower - dry"},0,{"$f":"Eco_base!$N$140","v":0.01},null,0,{"$f":"$G88*$H88*(1+$C$57)^K$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D104","v":"Cooling tower - hybrid"},0,{"$f":"Eco_base!$N$144","v":3.5000000000000003E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D105","v":"specific CT"},0,{"$f":"Eco_base!$N$148","v":3.5000000000000003E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C106","v":"Storage"}]
[null,null,null,null,null,{"$f":"Cost_calc!D107","v":"Hot tank"},1050,{"$f":"Eco_base!$N$152","v":0.02},null,726.26950486934072,21,21.462,21.934163999999999,22.416715608000001,22.909883351375999,23.413900785106271,23.929006602378607,24.455444747630938,24.993464532078825,25.543320751784556,26.105273808323815,26.679589832106942,27.266540808413296,27.866404706198388,28.479465609734749,29.106013853148916,{"$f":"$G92*$H92*(1+$C$57)^AA$3","v":29.746346157918193},30.400765773392393,31.069582620407026,31.75311343805598,32.451681933693216,33.165618936234466,33.895262552831618,34.640958328993918,35.403059412231784,36.181926719300883]
[null,null,null,null,null,{"$f":"Cost_calc!D108","v":"Cold tank"},0,{"$f":"Eco_base!$N$156","v":0.02},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D109","v":"Battery"},0,{"$f":"Eco_base!$N$159","v":0.02},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!C110","v":"Auxiliaries (not solar)"}]
[null,null,null,null,null,{"$f":"Cost_calc!D111","v":"heating"},2226,{"$f":"Eco_base!$N$174","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G96*$H96*(1+$C$57)^AA$3","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!D112","v":"cooling"},0,{"$f":"Eco_base!$N$175","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Maintanence",null,"Total",null,null,null,null,{"$f":"AJ99","v":18013.558776487851},{"$f":"SUM(K57:K97)","v":520.86},{"$f":"K99+SUM(L57:L97)","v":1053.1789200000001},1597.2088562399999,{"$f":"M99+SUM(N57:N97)","v":2153.20745107728},2721.4380150009802,3302.1696513310017,3895.6773836602838,4502.2422861008099,5122.1516163950282,5755.6989519557192,6403.1843288987448,7064.9143841345176,7741.2025005854775,8432.3689555983583,9138.7410726215221,9860.6533762191957,10598.447750496018,11352.47360100693,12123.088020229083,12910.655956674123,13715.550387720954,14538.152496250816,15378.851851168334,16238.046591894037,17116.143616915706,18013.558776487851]
[]
[null,"electrictiy"]
[null,"inflation rate electricty",{"$f":"IF($R$227=1,iee_spec,0)","v":0.03},"-"]
[null,"energy price",{"$f":"Eco_base!G26","v":0.09},"€/kWh","Qel.sys SHC",{"$f":"SUMMARY!D31","v":1412.5900000000001},"kWh/a",null,null,{"$f":"SUM(K103:AJ103)","v":4901.3677758592648},{"$f":"$F$103*$C$103*(1+$C$102)^K$3","v":127.13310000000001},{"$f":"$F$103*$C$103*(1+$C$102)^L$3","v":130.94709300000002},134.87550579000001,138.92177096370003,143.08942409261101,147.38210681538933,151.80357001985101,156.35767712044657,161.04840743405992,165.87985965708174,170.85625544679419,175.98194311019802,181.26140140350392,186.69924344560903,192.30022074897732,198.06922737144666,204.01130419259002,210.13164331836774,216.43559261791876,222.92866039645631,229.61652020835001,236.50501581460048,243.60016628903853,250.90817127770967,258.43541641604094,266.18847890852214]
[null,"peak costs",{"$f":"Eco_base!G27","v":80},"€/kW","Qdot el.sys",{"$f":"IF(INPUTS!K64=\"yes\",INPUTS!E63,0)","v":4},"kW",null,null,{"$f":"SUM(K104:AJ104)","v":12336.973520467636},{"$f":"$F$104*$C$104*(1+$C$102)^K$3","v":320},{"$f":"$F$104*$C$104*(1+$C$102)^L$3","v":329.6},339.488,349.67264,360.16281919999994,370.96770377599995,382.09673488927996,393.55963693595839,405.3664260440371,417.52741882535821,430.05324139011896,442.95483863182255,456.24348379077719,469.93078830450042,484.02871195363554,498.5495733122446,513.50606051161185,528.91124232696018,544.77857959676908,561.12193698467206,577.95559509421219,595.29426294703853,613.1530908354498,631.54768356051329,650.49411406732861,670.00893748934845]
[]
[null,"Energy carrier"]
[null,"inflation rate energy carrier",{"$f":"IF($R$227=1,ieg_spec,0)","v":0.03},"-"]
[null,"type H1",{"$f":"INPUTS!E31","v":"Heat Pump"}]
[null,"energy price",{"$f":"IF(OR(C108=Conversion!C37,C108=Conversion!C44,C108=Conversion!C46),0,IF(OR(C108=Conversion!C38,C108=Conversion!C41,C108=Conversion!C42,C108=Conversion!C38),VLOOKUP(\"Natural gas consumption\",Eco_base!$B$34:$G$47,6,FALSE),IF(C108=Conversion!C43,VLOOKUP(\"Oil consumption\",Eco_base!$B$34:$G$47,6,FALSE),IF(C108=Conversion!C45,VLOOKUP(\"Pellets consumption\",Eco_base!$B$34:$G$47,6,FALSE),IF(C108=Conversion!C47,VLOOKUP(\"District heating consumption\",Eco_base!$B$34:$G$47,6,FALSE),IF(C108=Conversion!C40,VLOOKUP(\"Natural gas consumption\",Eco_base!$B$34:$G$47,6,FALSE)*(1-INPUTS!F31)+VLOOKUP(\"Biogas consumption\",Eco_base!$B$34:$G$47,6,FALSE)*INPUTS!F31,0))))))","v":0},"€/kWh","QEC.H1",{"$f":"SUMMARY!D36","v":1.2000000000000002E-5},"kWh/a",null,null,{"$f":"SUM(K109:AJ109)","v":0},{"$f":"$F$109*$C$109*(1+$C$107)^K$3","v":0},{"$f":"$F$109*$C$109*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"yearly costs",{"$f":"IF(OR(C108=Conversion!C37,C108=Conversion!C44,C108=Conversion!C46),0,IF(OR(C108=Conversion!C38,C108=Conversion!C41,C108=Conversion!C42,C108=Conversion!C38),VLOOKUP(\"Natural gas annual fix\",Eco_base!$B$34:$G$47,6,FALSE),IF(C108=Conversion!C43,VLOOKUP(\"Oil annual\",Eco_base!$B$34:$G$47,6,FALSE),IF(C108=Conversion!C45,VLOOKUP(\"Pellets annual\",Eco_base!$B$34:$G$47,6,FALSE),IF(C108=Conversion!C47,VLOOKUP(\"District heating annual\",Eco_base!$B$34:$G$47,6,FALSE),IF(C108=Conversion!C40,VLOOKUP(\"Natural gas annual fix\",Eco_base!$B$34:$G$47,6,FALSE)*(1-INPUTS!F31)+VLOOKUP(\"Biogas annual fix\",Eco_base!$B$34:$G$47,6,FALSE)*INPUTS!F31,0))))))","v":0},"€/a",null,null,null,null,null,{"$f":"SUM(K110:AJ110)","v":0},{"$f":"$C$110*(1+$C$107)^K$3","v":0},{"$f":"$C$110*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"type H2",{"$f":"INPUTS!E34","v":"no heat source"}]
[null,"energy price",{"$f":"IF(OR(C111=Conversion!C37,C111=Conversion!C44,C111=Conversion!C46),0,IF(OR(C111=Conversion!C38,C111=Conversion!C41,C111=Conversion!C42,C111=Conversion!C38),VLOOKUP(\"Natural gas consumption\",Eco_base!$B$34:$G$47,6,FALSE),IF(C111=Conversion!C43,VLOOKUP(\"Oil consumption\",Eco_base!$B$34:$G$47,6,FALSE),IF(C111=Conversion!C45,VLOOKUP(\"Pellets consumption\",Eco_base!$B$34:$G$47,6,FALSE),IF(C111=Conversion!C47,VLOOKUP(\"District heating consumption\",Eco_base!$B$34:$G$47,6,FALSE),IF(C111=Conversion!C40,VLOOKUP(\"Natural gas consumption\",Eco_base!$B$34:$G$47,6,FALSE)*(1-INPUTS!F31)+VLOOKUP(\"Biogas consumption\",Eco_base!$B$34:$G$47,6,FALSE)*INPUTS!F31,0))))))","v":0},"€/kWh","QEC.H2",{"$f":"+SUMMARY!D37","v":0},"kWh/a",null,null,{"$f":"SUM(K112:AJ112)","v":0},{"$f":"$F$112*$C$112*(1+$C$107)^K$3","v":0},{"$f":"$F$112*$C$112*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"yearly costs",{"$f":"IF(OR(C111=Conversion!C37,C111=Conversion!C44,C111=Conversion!C46),0,IF(OR(C111=Conversion!C38,C111=Conversion!C41,C111=Conversion!C42,C111=Conversion!C38),VLOOKUP(\"Natural gas annual fix\",Eco_base!$B$34:$G$47,6,FALSE),IF(C111=Conversion!C43,VLOOKUP(\"Oil annual\",Eco_base!$B$34:$G$47,6,FALSE),IF(C111=Conversion!C45,VLOOKUP(\"Pellets annual\",Eco_base!$B$34:$G$47,6,FALSE),IF(C111=Conversion!C47,VLOOKUP(\"District heating annual\",Eco_base!$B$34:$G$47,6,FALSE),IF(C111=Conversion!C40,VLOOKUP(\"Natural gas annual fix\",Eco_base!$B$34:$G$47,6,FALSE)*(1-INPUTS!F31)+VLOOKUP(\"Biogas annual fix\",Eco_base!$B$34:$G$47,6,FALSE)*INPUTS!F31,0))))))","v":0},"€/a",null,null,null,null,null,{"$f":"SUM(K113:AJ113)","v":0},{"$f":"$C$113*(1+$C$107)^K$3","v":0},{"$f":"$C$113*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"type C1",{"$f":"INPUTS!E40","v":"no chiller"}]
[null,"energy price",{"$f":"IF(C114=Conversion!F44,VLOOKUP(\"District cooling consumption\",Eco_base!$B$34:$G$47,6,FALSE),0)","v":0},"€/kWh","QC1.sys",{"$f":"Results!F14","v":1595.21},"kWh/a",null,null,{"$f":"SUM(K115:AJ115)","v":0},{"$f":"$F$115*$C$115*(1+$C$107)^K$3","v":0},{"$f":"$F$115*$C$115*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"yearly costs",{"$f":"IF(C114=Conversion!F44,VLOOKUP(\"District cooling annual\",Eco_base!$B$34:$G$47,6,FALSE),0)","v":0},"€/a",null,null,null,null,null,{"$f":"SUM(K116:AJ116)","v":0},{"$f":"$C$116*(1+$C$107)^K$3","v":0},{"$f":"$C$116*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"type C2",{"$f":"INPUTS!E42","v":"no chiller"}]
[null,"energy price",{"$f":"IF(C117=Conversion!F44,VLOOKUP(\"District cooling consumption\",Eco_base!$B$34:$G$47,6,FALSE),0)","v":0},"€/kWh","QC2.sys",{"$f":"Results!F15","v":0},"kWh/a",null,null,{"$f":"SUM(K118:AJ118)","v":0},{"$f":"$F$118*$C$118*(1+$C$107)^K$3","v":0},{"$f":"$F$118*$C$118*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"yearly costs",{"$f":"IF(C117=Conversion!F44,VLOOKUP(\"District cooling annual\",Eco_base!$B$34:$G$47,6,FALSE),0)","v":0},"€/a",null,null,null,null,null,{"$f":"SUM(K119:AJ119)","v":0},{"$f":"$C$119*(1+$C$107)^K$3","v":0},{"$f":"$C$119*(1+$C$107)^L$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Feed in electricty",{"$f":"INPUTS!E45","v":0}]
[null,"tariff PV",{"$f":"Eco_base!G30","v":0.115},"€/kWh","QPV.el",{"$f":"IF((SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)>0,(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*SUMMARY!G34,0)","v":2150.67},"kWh/a",null,null,{"$f":"SUM(K121:AJ121)","v":-4345.2723739020075},{"$f":"$F$118*$C$118*(1+$C$107)^K$3","v":0},{"$f":"IF(L3<Eco_base!F31,-$F$121*$C$121*(1+$C$107)^L$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-254.74686150000002},{"$f":"IF(M3<Eco_base!G31,-$F$121*$C$121*(1+$C$107)^M$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-262.38926734500001},{"$f":"IF(N3<Eco_base!H31,-$F$121*$C$121*(1+$C$107)^N$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(O3<Eco_base!I31,-$F$121*$C$121*(1+$C$107)^O$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-278.36877372631051},{"$f":"IF(P3<Eco_base!J31,-$F$121*$C$121*(1+$C$107)^P$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-286.71983693809977},{"$f":"IF(Q3<Eco_base!K31,-$F$121*$C$121*(1+$C$107)^Q$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-295.32143204624282},{"$f":"IF(R3<Eco_base!L31,-$F$121*$C$121*(1+$C$107)^R$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-304.18107500763011},{"$f":"IF(S3<Eco_base!M31,-$F$121*$C$121*(1+$C$107)^S$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-313.30650725785898},{"$f":"IF(T3<Eco_base!N31,-$F$121*$C$121*(1+$C$107)^T$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-322.70570247559476},{"$f":"IF(U3<Eco_base!O31,-$F$121*$C$121*(1+$C$107)^U$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-332.38687354986257},{"$f":"IF(V3<Eco_base!P31,-$F$121*$C$121*(1+$C$107)^V$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-342.35847975635846},{"$f":"IF(W3<Eco_base!Q31,-$F$121*$C$121*(1+$C$107)^W$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-352.62923414904918},{"$f":"IF(X3<Eco_base!R31,-$F$121*$C$121*(1+$C$107)^X$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(Y3<Eco_base!S31,-$F$121*$C$121*(1+$C$107)^Y$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(Z3<Eco_base!T31,-$F$121*$C$121*(1+$C$107)^Z$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AA3<Eco_base!U31,-$F$121*$C$121*(1+$C$107)^AA$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AB3<Eco_base!V31,-$F$121*$C$121*(1+$C$107)^AB$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AC3<Eco_base!W31,-$F$121*$C$121*(1+$C$107)^AC$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AD3<Eco_base!X31,-$F$121*$C$121*(1+$C$107)^AD$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AE3<Eco_base!Y31,-$F$121*$C$121*(1+$C$107)^AE$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AF3<Eco_base!Z31,-$F$121*$C$121*(1+$C$107)^AF$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AG3<Eco_base!AA31,-$F$121*$C$121*(1+$C$107)^AG$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AH3<Eco_base!AB31,-$F$121*$C$121*(1+$C$107)^AH$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AI3<Eco_base!AC31,-$F$121*$C$121*(1+$C$107)^AI$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009},{"$f":"IF(AJ3<Eco_base!AD31,-$F$121*$C$121*(1+$C$107)^AJ$3,-$F$121*Eco_base!$F$32*(1+$C$107))","v":-71.439880725000009}]
[null,"tariff CHP",{"$f":"Eco_base!G28","v":3.2250000000000001E-2},"€/kWh","QCHP.el",{"$f":"IF((SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)>0,(SUMMARY!D32+SUMMARY!D33+SUMMARY!D34-SUMMARY!D31)*SUMMARY!G33,0)","v":0},"kWh/a",null,null,{"$f":"SUM(K122:AJ122)","v":0},{"$f":"$F$118*$C$118*(1+$C$107)^K$3","v":0},{"$f":"IF(L3<Eco_base!F29,-$F$122*$C$122*(1+$C$107)^L$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(M3<Eco_base!G29,-$F$122*$C$122*(1+$C$107)^M$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(N3<Eco_base!H29,-$F$122*$C$122*(1+$C$107)^N$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(O3<Eco_base!I29,-$F$122*$C$122*(1+$C$107)^O$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(P3<Eco_base!J29,-$F$122*$C$122*(1+$C$107)^P$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(Q3<Eco_base!K29,-$F$122*$C$122*(1+$C$107)^Q$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(R3<Eco_base!L29,-$F$122*$C$122*(1+$C$107)^R$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(S3<Eco_base!M29,-$F$122*$C$122*(1+$C$107)^S$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(T3<Eco_base!N29,-$F$122*$C$122*(1+$C$107)^T$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(U3<Eco_base!O29,-$F$122*$C$122*(1+$C$107)^U$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(V3<Eco_base!P29,-$F$122*$C$122*(1+$C$107)^V$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(W3<Eco_base!Q29,-$F$122*$C$122*(1+$C$107)^W$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(X3<Eco_base!R29,-$F$122*$C$122*(1+$C$107)^X$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(Y3<Eco_base!S29,-$F$122*$C$122*(1+$C$107)^Y$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(Z3<Eco_base!T29,-$F$122*$C$122*(1+$C$107)^Z$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AA3<Eco_base!U29,-$F$122*$C$122*(1+$C$107)^AA$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AB3<Eco_base!V29,-$F$122*$C$122*(1+$C$107)^AB$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AC3<Eco_base!W29,-$F$122*$C$122*(1+$C$107)^AC$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AD3<Eco_base!X29,-$F$122*$C$122*(1+$C$107)^AD$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AE3<Eco_base!Y29,-$F$122*$C$122*(1+$C$107)^AE$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AF3<Eco_base!Z29,-$F$122*$C$122*(1+$C$107)^AF$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AG3<Eco_base!AA29,-$F$122*$C$122*(1+$C$107)^AG$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AH3<Eco_base!AB29,-$F$122*$C$122*(1+$C$107)^AH$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AI3<Eco_base!AC29,-$F$122*$C$122*(1+$C$107)^AI$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0},{"$f":"IF(AJ3<Eco_base!AD29,-$F$122*$C$122*(1+$C$107)^AJ$3,-$F$122*Eco_base!$F$32*(1+$C$107))","v":0}]
[null,"Feed in disctrict H/C"]
[null,"tariff heating",{"$f":"Eco_base!G46","v":0.04},"€/kWh","QDH.sys",{"$f":"SUMMARY!D30","v":0},"kWh/a",null,null,{"$f":"SUM(K124:AJ124)","v":0},{"$f":"$F$124*$C$124*(1+$C$107)^K$3","v":0},{"$f":"-$F$124*$C$124*(1+$C$107)^L$3","v":0},{"$f":"-$F$124*$C$124*(1+$C$107)^M$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tariff cooling",{"$f":"Eco_base!G47","v":0.06},"€/kWh","QDC.sys",{"$f":"SUMMARY!D27","v":0},"kWh/a",null,null,{"$f":"SUM(K125:AJ125)","v":0},{"$f":"$F$124*$C$124*(1+$C$107)^K$3","v":0},{"$f":"-$F$125*$C$125*(1+$C$107)^L$3","v":0},{"$f":"-$F$125*$C$125*(1+$C$107)^M$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"water"]
[null,"inflation rate",{"$f":"IF($R$227=1,i_spec,0)","v":2.1999999999999999E-2},"-"]
[null,"water price ",{"$f":"Eco_base!G49","v":1.2},"€/m³","water demand",{"$f":"INPUTS!E49+INPUTS!E52","v":0},"m³/a",null,null,{"$f":"SUM(K129:AJ129)","v":0},{"$f":"$F$129*$C$129*(1+$C$128)^K$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operation",null,"Total",null,null,null,null,{"$f":"AJ131","v":12893.068922424893},{"$f":"SUM(K103:K129)","v":447.13310000000001},{"$f":"K131+SUM(L103:L129)","v":652.93333150000001},864.90756994499998,{"$f":"M131+SUM(N103:N129)","v":1282.0621001837001},1506.9455697500005,1738.5755434032899,1977.154416266178,2222.8906553149527,2475.998981535191,2736.7005575420362,3005.2231808290867,3281.8014828147489,3566.6771338599806,4151.8672848850902,4756.7563368627034,5381.9352568213944,6028.0127408005965,6695.6157457209247,7385.3900372106127,8098.0007538667414,8834.1329884443039,9594.4923864809425,10379.805762880431,11190.821736993654,12028.311386752022,12893.068922424893]
[]
[null,null,"Total SHC",null,null,null,null,null,null,{"$f":"AJ133","v":106667.8806181789},{"$f":"K131+K99+K54","v":37193.806100000002},37931.925251500004,38687.929426185001,39661.082551260981,40454.196584750985,41266.558194734294,42098.644799926464,42950.945941415761,43823.963597930218,44718.212509497753,45634.220509727835,46572.528866949273,47533.692634445462,48810.049240483451,50121.310409484227,57638.876569908163,59022.748428164181,60444.37728359543,61904.765994307265,63404.94464740844,98310.936295431398,99893.897801997897,101519.91053331492,103190.12124815384,104905.70792293387,106667.8806181789]
[]
[]
["REF"]
[null,null,null,null,null,null,null,null,null,null,"t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20","t21","t22","t23","t24","t25"]
[null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[]
[null,null,null,null,{"$f":"Cost_calc!V5","v":"Heating system"},null,null,"life time"]
[null,null,null,null,null,{"$f":"Cost_calc!W6","v":"Natural Gas"},{"$f":"Cost_calc!AJ6","v":1060},{"$f":"Eco_base!$K$69","v":15},null,{"$f":"SUM(K142:AJ142)","v":2529.1606992541833},{"$f":"G142","v":1060},{"$f":"IF(L$3=ROUND($H142,0),$G142*(1+$C$7)^L$3,IF(L$3=ROUND($H142*2,0),$G142*(1+$C$7)^L$3,IF(L$3=ROUND($H142*3,0),$G142*(1+$C$7)^L$3,0)))","v":0},{"$f":"IF(M$3=ROUND($H142,0),$G142*(1+$C$7)^M$3,IF(M$3=ROUND($H142*2,0),$G142*(1+$C$7)^M$3,IF(M$3=ROUND($H142*3,0),$G142*(1+$C$7)^M$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1469.1606992541833,0,0,{"$f":"IF(AC$3=ROUND($H142,0),$G142*(1+$C$7)^AC$3,IF(AC$3=ROUND($H142*2,0),$G142*(1+$C$7)^AC$3,IF(AC$3=ROUND($H142*3,0),$G142*(1+$C$7)^AC$3,0)))","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W7","v":"Condensing Boiler"},{"$f":"Cost_calc!AJ7","v":0},{"$f":"Eco_base!$K$73","v":15},null,{"$f":"SUM(K143:AJ143)","v":0},{"$f":"G143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W8","v":"Oil Boiler"},{"$f":"Cost_calc!AJ8","v":0},{"$f":"Eco_base!$K$77","v":12},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W9","v":"Electric Heater"},{"$f":"Cost_calc!AJ9","v":0},{"$f":"Eco_base!$K$81","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W10","v":"Pellets"},{"$f":"Cost_calc!AJ10","v":0},{"$f":"Eco_base!$K$85","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W11","v":"Heat Pump"},{"$f":"Cost_calc!AJ11","v":0},{"$f":"Eco_base!$K$89","v":15},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W12","v":"District Heating"},{"$f":"Cost_calc!AJ12","v":0},{"$f":"Eco_base!$K$113","v":30},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!V13","v":"Cold production"}]
[null,null,null,null,null,{"$f":"Cost_calc!W14","v":"Water Cooled VCC (>20kW)"},{"$f":"Cost_calc!AJ14","v":0},{"$f":"Eco_base!$K$163","v":15},null,0,0,{"$f":"IF(L$3=ROUND($H150,0),$G150*(1+$C$7)^L$3,IF(L$3=ROUND($H150*2,0),$G150*(1+$C$7)^L$3,IF(L$3=ROUND($H150*3,0),$G150*(1+$C$7)^L$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W15","v":"Air Cooled VCC (5-600kW)"},{"$f":"Cost_calc!AJ15","v":5500},{"$f":"Eco_base!$K$167","v":15},null,13123.003628205668,5500,{"$f":"IF(L$3=ROUND($H151,0),$G151*(1+$C$7)^L$3,IF(L$3=ROUND($H151*2,0),$G151*(1+$C$7)^L$3,IF(L$3=ROUND($H151*3,0),$G151*(1+$C$7)^L$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7623.003628205669,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W16","v":"District Cooling"},{"$f":"Cost_calc!AJ16","v":0},{"$f":"Eco_base!$K$130","v":30},null,0,0,{"$f":"IF(L$3=ROUND($H152,0),$G152*(1+$C$7)^L$3,IF(L$3=ROUND($H152*2,0),$G152*(1+$C$7)^L$3,IF(L$3=ROUND($H152*3,0),$G152*(1+$C$7)^L$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!V17","v":"Storage"}]
[null,null,null,null,null,{"$f":"Cost_calc!W18","v":"Hot tank"},{"$f":"Cost_calc!AJ18","v":1050},{"$f":"Eco_base!$K$152","v":20},null,2672.5840966846608,1050,{"$f":"IF(L$3=ROUND($H154,0),$G154*(1+$C$7)^L$3,IF(L$3=ROUND($H154*2,0),$G154*(1+$C$7)^L$3,IF(L$3=ROUND($H154*3,0),$G154*(1+$C$7)^L$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1622.5840966846608,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W19","v":"Cold tank"},{"$f":"Cost_calc!AJ19","v":0},{"$f":"Eco_base!$K$156","v":20},null,0,0,{"$f":"IF(L$3=ROUND($H155,0),$G155*(1+$C$7)^L$3,IF(L$3=ROUND($H155*2,0),$G155*(1+$C$7)^L$3,IF(L$3=ROUND($H155*3,0),$G155*(1+$C$7)^L$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!V20","v":"Reference auxiliaries"}]
[null,null,null,null,null,{"$f":"Cost_calc!W21","v":"heating"},{"$f":"Cost_calc!AJ21","v":583},{"$f":"Eco_base!$K$187","v":20},null,1483.9205032068164,583,{"$f":"IF(L$3=ROUND($H157,0),$G157*(1+$C$7)^L$3,IF(L$3=ROUND($H157*2,0),$G157*(1+$C$7)^L$3,IF(L$3=ROUND($H157*3,0),$G157*(1+$C$7)^L$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,900.92050320681642,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W22","v":"cooling"},{"$f":"Cost_calc!AJ22","v":3025.0000000000005},{"$f":"Eco_base!$K$188","v":20},null,7699.5875166391434,3025.0000000000005,{"$f":"IF(L$3=ROUND($H158,0),$G158*(1+$C$7)^L$3,IF(L$3=ROUND($H158*2,0),$G158*(1+$C$7)^L$3,IF(L$3=ROUND($H158*3,0),$G158*(1+$C$7)^L$3,0)))","v":0},{"$f":"IF(M$3=ROUND($H158,0),$G158*(1+$C$7)^M$3,IF(M$3=ROUND($H158*2,0),$G158*(1+$C$7)^M$3,IF(M$3=ROUND($H158*3,0),$G158*(1+$C$7)^M$3,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$3=ROUND($H158,0),$G158*(1+$C$7)^AB$3,IF(AB$3=ROUND($H158*2,0),$G158*(1+$C$7)^AB$3,IF(AB$3=ROUND($H158*3,0),$G158*(1+$C$7)^AB$3,0)))","v":0},0,0,4674.5875166391425,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Cost_calc!V51","v":"Control system and electricity"},null,{"$f":"Cost_calc!AJ51","v":785.2600000000001},null,null,785.2600000000001,{"$f":"G160","v":785.2600000000001}]
[null,null,null,null,{"$f":"Cost_calc!V58","v":"Design, planning and commissioning"},null,{"$f":"Cost_calc!AJ58","v":1800.489},null,null,1800.489,{"$f":"G161","v":1800.489}]
[null,null,null,null,{"$f":"Cost_calc!V61","v":"General costs associated to works"},null,{"$f":"Cost_calc!AJ61","v":3600.9780000000001},null,null,3600.9780000000001,{"$f":"G162","v":3600.9780000000001}]
[null,null,null,null,{"$f":"Cost_calc!V62","v":"Indirect cost and industrial beneffits"},null,{"$f":"Cost_calc!AJ62","v":600.16300000000001},null,null,600.16300000000001,{"$f":"G163","v":600.16300000000001}]
[]
[null,null,"Investment",null,"Total",null,null,null,null,{"$f":"AJ165","v":34295.146443990474},{"$f":"SUM(K142:K163)","v":18004.89},{"$f":"K165+SUM(L142:L163)","v":18004.89},18004.89,18004.89,18004.89,18004.89,18004.89,18004.89,18004.89,18004.89,18004.89,18004.89,18004.89,18004.89,18004.89,27097.054327459853,27097.054327459853,27097.054327459853,27097.054327459853,27097.054327459853,34295.146443990474,34295.146443990474,34295.146443990474,34295.146443990474,34295.146443990474,34295.146443990474]
[]
[null,null,null,null,{"$f":"Cost_calc!V117","v":"Heating system"}]
[null,null,null,null,null,{"$f":"Cost_calc!W118","v":"Natural Gas"},{"$f":"G142","v":1060},{"$f":"Eco_base!$N$69","v":3.5000000000000003E-2},null,{"$f":"SUM(K168:AJ168)","v":1283.0761252691684},{"$f":"$G168*$H168*(1+$C$57)^K$138","v":37.1},{"$f":"$G168*$H168*(1+$C$57)^L$138","v":37.916200000000003},{"$f":"$G168*$H168*(1+$C$57)^M$138","v":38.750356400000001},39.602864240800002,40.474127254097603,41.364558053687752,42.274578330868877,43.204619054147997,44.155120673339255,45.126533328152718,46.11931706137208,47.133942036722267,48.170888761530158,49.230648314283819,50.313722577198057,51.420624473896424,52.551878212322144,53.708019532993234,54.889595962719078,56.097167073898902,57.331304749524683,58.592593454014221,59.88163051000253,61.199026381222588,62.545404961609492,{"$f":"$G168*$H168*(1+$C$57)^AJ$138","v":63.921403870764898}]
[null,null,null,null,null,{"$f":"Cost_calc!W119","v":"Condensing Boiler"},{"$f":"G143","v":0},{"$f":"Eco_base!$N$73","v":0.04},null,{"$f":"SUM(K169:AJ169)","v":0},{"$f":"$G169*$H169*(1+$C$57)^K$138","v":0},{"$f":"$G169*$H169*(1+$C$57)^L$138","v":0},{"$f":"$G169*$H169*(1+$C$57)^M$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W120","v":"Oil Boiler"},0,{"$f":"Eco_base!$N$77","v":0.12},null,0,{"$f":"$G170*$H170*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W121","v":"Electric Heater"},0,{"$f":"Eco_base!$N$81","v":0.02},null,0,{"$f":"$G171*$H171*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W122","v":"Pellets"},0,{"$f":"Eco_base!$N$85","v":0.06},null,0,{"$f":"$G172*$H172*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W123","v":"Heat Pump"},0,{"$f":"Eco_base!$N$89","v":0.03},null,0,{"$f":"$G173*$H173*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W124","v":"District Heating"},0,{"$f":"Eco_base!$N$113","v":0.03},null,0,{"$f":"$G174*$H174*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!V125","v":"Cold production"}]
[null,null,null,null,null,{"$f":"Cost_calc!W126","v":"Water Cooled VCC (>20kW)"},0,{"$f":"Eco_base!$N$163","v":3.5000000000000003E-2},null,0,{"$f":"$G176*$H176*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Cost_calc!W127","v":"Air Cooled VCC (5-600kW)"},5500,{"$f":"Eco_base!$N$167","v":3.5000000000000003E-2},null,6657.4704613022914,{"$f":"$G177*$H177*(1+$C$57)^K$138","v":192.50000000000003},196.73500000000004,201.06317000000001,205.48655974000005,210.00726405428003,214.62742386347421,219.34922718847062,224.17491018661698,229.10675821072257,234.14710689135848,239.29834324296834,244.56290679431368,249.94329074378857,255.44204314015192,261.06176808923522,266.80512698719843,272.67483978091684,278.67368625609697,284.80450735373108,291.07020651551318,297.47375105885453,304.0181735821493,310.70657340095659,317.54211801577759,324.52804461212475,331.6676615935915]
[null,null,null,null,null,{"$f":"Cost_calc!W128","v":"District Cooling"},0,{"$f":"Eco_base!$N$130","v":0.03},null,0,{"$f":"$G178*$H178*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!V129","v":"Storage"}]
[null,null,null,null,null,{"$f":"Cost_calc!W130","v":"Hot tank"},1050,{"$f":"Eco_base!$N$152","v":0.02},null,726.26950486934072,{"$f":"$G180*$H180*(1+$C$57)^K$138","v":21},21.462,21.934163999999999,22.416715608000001,22.909883351375999,23.413900785106271,23.929006602378607,24.455444747630938,24.993464532078825,25.543320751784556,26.105273808323815,26.679589832106942,27.266540808413296,27.866404706198388,28.479465609734749,29.106013853148916,29.746346157918193,30.400765773392393,31.069582620407026,31.75311343805598,32.451681933693216,{"$f":"$G180*$H180*(1+$C$57)^AF$138","v":33.165618936234466},33.895262552831618,34.640958328993918,35.403059412231784,36.181926719300883]
[null,null,null,null,null,{"$f":"Cost_calc!W131","v":"Cold tank"},0,{"$f":"Eco_base!$N$156","v":0.02},null,0,{"$f":"$G181*$H181*(1+$C$57)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Cost_calc!V132","v":"Reference auxiliaries"}]
[null,null,null,null,null,{"$f":"Cost_calc!W133","v":"heating"},583,{"$f":"Eco_base!$N$187","v":0.02},null,403.25249651316727,{"$f":"$G183*$H183*(1+$C$57)^K$138","v":11.66},11.91652,12.17868344,12.446614475680001,12.720439994144961,13.00028967401615,13.286296046844503,13.578594559875084,13.877323640192337,14.182624760276568,14.494642505002652,14.813524640112712,15.139422182195192,15.472489470203486,15.81288423854796,16.160767691796018,16.516304581015529,16.879663281797871,17.251015873997424,17.630538223225368,18.018410064136329,18.414815085547328,18.819941017429368,19.233979719812812,19.657127273648697,20.089584073668966]
[null,null,null,null,null,{"$f":"Cost_calc!W134","v":"cooling"},3025.0000000000005,{"$f":"Eco_base!$N$188","v":0.02},null,2092.3478592664342,{"$f":"$G184*$H184*(1+$C$57)^K$138","v":60.500000000000007},61.83100000000001,63.191282000000008,64.581490204000005,66.002282988488005,67.454333214234751,68.938328544947908,70.454971772936759,72.004981151941379,73.589090737284081,75.208050733504336,76.862627849641441,78.553605662333553,80.281784986904896,82.047984256616786,83.853039910262368,85.697806788288133,87.583158537630482,89.509988025458341,91.479207762018433,93.491750332782843,95.548568840104068,97.650637354586351,99.798951376387251,101.99452830666777,104.23840792941446]
[]
[null,null,"Maintanence",null,"Total",null,null,null,null,{"$f":"AJ186","v":11162.416447220403},{"$f":"SUM(K168:K184)","v":322.76000000000005},{"$f":"K186+SUM(L168:L184)","v":652.62072000000012},{"$f":"L186+SUM(M168:M184)","v":989.73837584000012},1334.2726201084802,1686.3866177508667,2046.2471233413858,2414.024560054896,2789.8931003761036,3174.0307485843778,3566.6194250532344,3967.8450524044056,4377.8976435573022,4796.9713917155632,5225.264762333306,5662.9805871046392,6110.3261600209416,6567.5133355414027,7034.7586289233141,7512.283318759627,8000.3135517723385,8499.080449911331,9008.8202198093804,9529.7742646451861,10062.18929846738,10606.317463033662,11162.416447220403]
[]
[]
[null,"electrictiy"]
[null,"inflation rate electricty",{"$f":"IF($R$227=1,iee_spec,0)","v":0.03},"-","Qel.sys REF",{"$f":"SUMMARY!G57","v":1624.9917180942221},"kWh/a",null,null,{"$f":"SUM(K190:AJ190)","v":5638.3536929365182},{"$f":"$F$190*$C$191*(1+$C$190)^K$138","v":146.24925462847997},{"$f":"$F$190*$C$191*(1+$C$190)^L$138","v":150.63673226733437},155.1558342353544,159.81050926241502,164.60482454028747,169.54296927649608,174.62925835479098,179.86813610543473,185.26418018859775,190.82210559425567,196.54676876208336,202.44317182494586,208.5164669796942,214.77196098908502,221.21511981875759,227.85157341332032,234.68712061571989,241.7277342341915,248.97956626121726,256.44895324905377,264.14242184652539,272.06669450192112,280.22869533697877,288.63555619708814,297.29462288300073,306.21346156949073]
[null,"energy price",{"$f":"Eco_base!G26","v":0.09},"€/kWh","Qdot el.sys",{"$f":"IF(INPUTS!L64=\"yes\",INPUTS!L80,0)","v":5},"kW",null,null,{"$f":"SUM(K191:AJ191)","v":15421.216900584546},{"$f":"$F$191*$C$192*(1+$C$190)^K$138","v":400},{"$f":"$F$191*$C$192*(1+$C$190)^L$138","v":412},424.35999999999996,437.0908,450.20352399999996,463.70962971999995,477.62091861159996,491.94954616994801,506.70803255504637,521.90927353169775,537.56655173764875,553.69354828977816,570.30435473847149,587.41348538062562,605.03588994204438,623.18696664030574,641.88257563951481,661.13905290870025,680.97322449596129,701.4024212308401,722.44449386776535,744.11782868379817,766.44136354431214,789.43460445064159,813.11764258416076,837.51117186168551]
[null,"peak costs",{"$f":"Eco_base!G27","v":80},"€/kWh"]
[]
[null,"Energy carrier"]
[null,"inflation rate energy carrier",{"$f":"IF($R$227=1,ieg_spec,0)","v":0.03},"-"]
[null,"type REF",{"$f":"Cost_calc!AG177","v":"Natural Gas"},null,"QEC.sys",{"$f":"SUMMARY!G56","v":929.1100952226476},"kWh/a",null,null,{"$f":"SUM(K196:AJ196)","v":1611.900934082011},{"$f":"$F$196*$C$197*(1+$C$195)^K$138","v":41.809954285019138},{"$f":"$F$196*$C$197*(1+$C$195)^L$138","v":43.06425291356971},44.356180500976805,45.686865916006106,47.057471893486287,48.469196050290876,49.923271931799604,51.420970089753595,52.963599192446196,54.552507168219584,56.189082383266168,57.874754854764156,59.610997500407073,61.39932742541928,63.241307248181869,65.138546465627329,67.09270285959613,69.105483945384023,71.178648463745546,73.314007917657904,75.51342815518764,77.778830999843265,80.112195929838563,82.515561807733732,84.991028661965728,87.540759521824697]
[null,"energy price",{"$f":"IF(OR(C196=Conversion!C37,C196=Conversion!C44,C196=Conversion!C46),0,IF(OR(C196=Conversion!C38,C196=Conversion!C41,C196=Conversion!C42,C196=Conversion!C38),VLOOKUP(\"Natural gas consumption\",Eco_base!$B$34:$G$47,6,FALSE),IF(C196=Conversion!C43,VLOOKUP(\"Oil consumption\",Eco_base!$B$34:$G$47,6,FALSE),IF(C196=Conversion!C45,VLOOKUP(\"Pellets consumption\",Eco_base!$B$34:$G$47,6,FALSE),IF(C196=Conversion!C47,VLOOKUP(\"District heating consumption\",Eco_base!$B$34:$G$47,6,FALSE),IF(C196=Conversion!C40,VLOOKUP(\"Natural gas consumption\",Eco_base!$B$34:$G$47,6,FALSE)*(1-INPUTS!F31)+VLOOKUP(\"Biogas consumption\",Eco_base!$B$34:$G$47,6,FALSE)*INPUTS!F31,0))))))","v":4.4999999999999998E-2},"€/kWh",null,null,null,null,null,{"$f":"SUM(K197:AJ197)","v":2698.7129576022962},{"$f":"$C$198*(1+$C$195)^K$138","v":70},{"$f":"$C$198*(1+$C$195)^L$138","v":72.100000000000009},74.262999999999991,76.490890000000007,78.785616699999991,81.149185200999995,83.583660757029989,86.091170579740904,88.673905697133108,91.334122868047118,94.074146554088529,96.896370950711187,99.80326207923251,102.79735994160947,105.88128073985777,109.05771916205352,112.32945073691509,115.69933425902255,119.17031428679323,122.74542371539702,126.42778642685893,130.22062001966469,134.12723862025464,138.15105577886229,142.29558745222812,146.56445507579497]
[null,"yearly costs",{"$f":"IF(OR(C196=Conversion!C37,C196=Conversion!C44,C196=Conversion!C46),0,IF(OR(C196=Conversion!C38,C196=Conversion!C41,C196=Conversion!C42,C196=Conversion!C38),VLOOKUP(\"Natural gas annual fix\",Eco_base!$B$34:$G$47,6,FALSE),IF(C196=Conversion!C43,VLOOKUP(\"Oil annual\",Eco_base!$B$34:$G$47,6,FALSE),IF(C196=Conversion!C45,VLOOKUP(\"Pellets annual fix\",Eco_base!$B$34:$G$47,6,FALSE),IF(C196=Conversion!C47,VLOOKUP(\"District heating annual\",Eco_base!$B$34:$G$47,6,FALSE),IF(C196=Conversion!C40,VLOOKUP(\"Natural gas annual fix\",Eco_base!$B$34:$G$47,6,FALSE)*(1-INPUTS!F31)+VLOOKUP(\"Biogas annual fix\",Eco_base!$B$34:$G$47,6,FALSE)*INPUTS!F31,0))))))","v":70},"€/a"]
[]
[]
[null,null,null,null,"water demand",{"$f":"IF(INPUTS!L79=\"yes\",INPUTS!E79,0)","v":0},"m³/a",null,null,{"$f":"SUM(K201:AJ201)","v":0},{"$f":"$F$201*$C$129*(1+$C$128)^K$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operation",null,"Total",null,null,null,null,{"$f":"AJ203","v":25370.184485205369},{"$f":"SUM(K190:K201)","v":658.05920891349911},{"$f":"K203+SUM(L190:L201)","v":1335.8601940944031},{"$f":"L203+SUM(M190:M201)","v":2033.9952088307343},2753.0742740091555,3493.725711142929,4256.5966913907159,5042.3538010459361,5851.6836239908134,6685.2933416240367,7543.9113507862567,8428.287900223344,9339.1957461435431,10277.430827441349,11243.812961178088,12239.186558926929,13264.421364608235,14320.413214459981,15408.084819807278,16528.386573314994,17682.297379427942,18870.82550972428,20095.009483929509,21355.918977360892,22654.655755595217,23992.354637176573,25370.184485205369]
[]
[null,null,"Total REF",null,null,null,null,null,null,{"$f":"AJ205","v":70827.747376416257},{"$f":"K203+K186+K165","v":18985.709208913497},{"$f":"L203+L186+L165","v":19993.370914094401},21028.623584670735,22092.236894117636,23185.002328893795,24307.733814732099,25461.268361100832,26646.466724366917,27864.214090208414,29115.420775839491,30401.022952627747,31721.983389700843,33079.292219156909,34473.967723511392,35907.05714603157,46471.801852089033,47984.980877461232,49539.897776190446,51137.724219534473,52779.665258660134,61665.052403626083,63398.976147729365,65180.839685996551,67011.991498053074,68893.818544200709,70827.747376416257]
[]
[null,null,null,null,null,null,null,null,"SOL-REF",null,{"$f":"K133-K205","v":18208.096891086505},{"$f":"L133-L205","v":17938.554337405603},17659.305841514266,17568.845657143345,17269.19425585719,16958.824380002196,16637.376438825631,16304.479217048844,15959.749507721805,15602.791733658261,15233.197557100088,14850.54547724843,14454.400415288554,14336.081516972059,14214.253263452658,11167.07471781913,11037.767550702949,10904.479507404983,10767.041774772792,10625.279388748306,36645.883891805315,36494.921654268532,36339.070847318369,36178.129750100765,36011.889378733162,35840.13324176264]
[null,null,null,null,null,null,null,null,"time amort",null,null,{"$f":"IF(AND(L207>0,M207<=0),L3-L207/(M207-L207),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,"annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHC",{"$f":"J133","v":106667.8806181789},"€",{"$f":"P224/25","v":4266.7152247271561},"€/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REF",{"$f":"J205","v":70827.747376416257},"€",{"$f":"P225/25","v":2833.1098950566502},"€/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio (w/o residual value)",null,null,{"$f":"P224/P225","v":1.5060182565356646},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dynamic amortisation (yes = 1/no = 0)",null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortisation",null,null,{"$f":"IF(AND(SUM(M208:AJ208)=0,P224<P225),\"<1a\",IF(SUM(M208:AJ208)=0,\">25a\",MAX(M208:AJ208)))","v":">25a"},"a"]

{"sheet":"c&p","index":22,"n_rows":1889,"n_cols":36,"rows_kept":1889,"cut":false,"hidden":false,"merged":[]}
[]
[null,"INPUTS to the calculation of technical and economic key figures"]
[]
[null,null,null,"             !!! Please focus on the adequate input of variables - results depend on it significantly !!!"]
[]
[null,"Drop downs menu","Please select an option. Some options are just for information, others influence the result signifcantly!"]
[null,"Value to be filled in","Please fill in the certain value. ALL values are needed!"]
[null,"T53 Standard","Input values to the T53 Standard calculation are unchangable. They were defined and agreed during the work on T53."]
[null,"Specific value","Input values can be adopted at different, highlighted positions in this Tool. This allowes a country or project specific calculation of both technical and economic key figures."]
[null,"Editing specific values","Edit the specific value (x1, x2)"]
[]
[null,null,null,"More details about calculations, formulas, methods and utilisation of the Tool are avalable in the current documentation."]
[]
[]
[null,"GENERAL Information",null,null,null,"Selection leads to specific values of"]
[]
[null,"Project location",null,"Austria (Vienna)","-"]
[null,"Calc method for CHP (eel; eEC)",null,"Energy balance","-",null,null,null,null,"T53 Standard","specific value"]
[null,"Building category",null,"Residential","-",null,"Primary energy factor for electricity ",null,"εel",0.4,0.59105923829174101]
[null,"Cooled/heated area",null,200,"m²",null,"CO2 factor for electricity",null,null,0.55000000000000004,0.10752725127404]
[null,"Distribution system",null,"Other","-"]
[]
[null,"SOLAR HEATING AND COOLING SYSTEM including BACKUPS",null,null,null,"Selection leads to specific values of"]
[null,"Solar",null,null,"if SPECIFIC \nwhich TYPE?"]
[null,"Thermal collector type",null,"no collector"]
[null,"Thermal collector area",null,0,"m²"]
[null,"Photovoltaic collector type",null,"PV"]
[null,"Photovoltaic peak load",null,11.1,"kWp"]
[null,"Heat sources","heat sources:",null,"Biogas fraction of CHP"]
[null,null,"bivalent",null,null,null,null,null,null,"T53 Standard","specific value"]
[null,"Primary boiler type",null,"Heat Pump",0.25,null,"Primary efficiency of the boiler ",null,"ηHB",3.3,2]
[null,"Use of primary boiler for cooling?",null,"no",null,null,"Primary energy factor for spec. Energy Carrier",null,"εEC",1000000000000000,1000000000000000]
[null,"Primary boiler peak load (SH/DHW)","P_H1",10.6,"kW",null,"CO2 factor for Energy Carrier",null,"CO2",1.0000000000000001E-5,1.0000000000000001E-5]
[null,"Secondary boiler type",null,"no heat source",0.75,null,"Secondary efficiency of the boiler ",null,"ηHB",0.85599999999999998,0.81399999999999995]
[null,"Use of secondary boiler for cooling?",null,"no",null,null,"Secondary energy factor for spec. Energy Carrier",null,"εEC",10,16.7]
[null,"Secondary boiler peak load (SH/DHW)","P_H2",0,"kW",null,"CO2 factor for Energy Carrier",null,"CO2",4.4999999999999998E-2,4.0000000000000001E-3]
[null,"Overall peak load (Ref boiler)","P_Href",10.6,"kW",null,"Primary energy factor for electricity HP/AHP",null,"eHP",0,0]
[null,"Cooling","cooling:",null,null,null,"Secondary energy factor for electricity HP/AHP",null,"eHP",0,0]
[null,null,"bivalent"]
[null,"Primary chiller type","","no chiller","",null,"Saisonal Perfomance Factor for VCC",null,"SPFC",1.8748125,3]
[null,"Primary chiller capacity","P_C1",0,"kW",null,"Saisonal Perfomance Factor for ACM (air cooled VCC)",null,"SPFCth",0,3]
[null,"Secondary chiller type","","no chiller",null,null,"Saisonal Perfomance Factor for VCC",null,"SPFC",1.8748125,3]
[null,"Secondary chiller capacity","P_C2",0,"kW",null,"Saisonal Perfomance Factor for ACM (air cooled VCC)",null,"SPFCth",0,3]
[null,"Cooling peak load (Ref chiller)","P_Cref",10,"kW",null,"Primary energy factor for electricity VCC/ACM",null,"eKM",0,0]
[null,"Heat rejection","heat rejection:",null,null,null,"Secondary energy factor for electricity VCC/ACM",null,"eKM",0,0]
[null,null,"bivalent"]
[null,"Primary cooling tower type",null,"no cooling tower"]
[null,"Primary cooling tower capacity","P_CT",0,"kW"]
[null,"Primary water consumption for heat rejection or air conditioning - SHC System","V_HR_1",0,"m³/a"]
[null,"Secondary cooling tower type",null,"no cooling tower"]
[null,"Secondary cooling tower capacity","P_CT",0,"kW"]
[null,"Secondary water consumption for heat rejection or air conditioning - SHC System","V_HR_2",0,"m³/a"]
[null,"Storage"]
[]
[null,"Primary hot water storage ","V_HS_1",0.5,"m³",null,"Primary energy factor for CHP1 electricity ",null,"εCHP1",1.0000000000000001E-5,1.0000000000000001E-5]
[null,"Secondary hot water storage ","V_HS_2",0,"m³",null,"CO2 factor for CHP1 electricity",null,"CO2",1.0000000000000001E-5,1.0000000000000001E-5]
[null,"Primary cold storage","V_CS_1",0,"m³",null,"Secondary energy factor for CHP2 electricity ",null,"εCHP2",1.0000000000000001E-5,1.0000000000000001E-5]
[null,"Secondary cold storage","V_CS_2",0,"m³",null,"CO2 factor for CHP2 electricity",null,"CO2",1.0000000000000001E-5,1.0000000000000001E-5]
[null,"Primary battery storage","BS_1",0,"kWh",null,"Primary energy factor for PV electricity ",null,"εPV",10000,10000]
[null,"Secondary battery storage","BS_2",0,"kWh",null,"CO2 factor for PV electricity",null,"CO2",0,0]
[null,"Rest"]
[]
[null,"Electricity peak in Operation - SHC System","P_el_op",4,"kW",null,null,null,null,"T53 Standard","specific value"]
[null,"Cost calculation with electricity peak?",null,"yes",null,null,"Cost calculation with electricity peak?",null,null,"yes","yes"]
[null,"REFERENCE SYSTEM (only specific)",null,null,null,"Selection leads to specific values of"]
[null,"Heat sources (specific,…T53 is natural gas boiler)",null,null,"if SPECIFIC \nwhich TYPE?",null,null,null,null,"T53 Standard","specific value"]
[null,"Boiler type",null,"Natural Gas",null,null,"Efficiency of the boiler",null,"ηHBref",0.90400000000000003,0.59385058263257351]
[null,"Peak load capacity","P_Href",10.6,"kW",null,"Ref. energy factor for spec. Energy Carrier",null,"εECref",0.9,0.86199999999999999]
[null,"Cooling (specific,…T53 is air cooled VCC)",null,null,null,null,"CO2 factorfor reference Energy Carrier",null,"CO2",0.26,0.23599999999999999]
[null,null,null,null,null,null,"Ref. energy factor for electricity HP",null,"eHPref",0,0]
[null,"Chiller type","","Air Cooled VCC (5-600kW)",null,null,"Saisonal Perfomance Factor for reference VCC",null,"SPFCref",1.875,3]
[null,"Cooling peak load","P_Cref",10,"kW",null,"Energy Efficiency Ratio for reference VCC",null,"EERCref",2.8534704370179949,3]
[null,"Storage (specific,…T53 is predefined)"]
[]
[null,"Hot water storage","V_HSref",0.5,"m³"]
[null,"Cold water storage","V_CSref",0,"m³"]
[null,"Rest"]
[null,null,null,null,null,null,null,null,null,"T53 Standard","specific value"]
[null,"Water consumption for heat rejection or air conditioning - REF System",null,0,"m³/a",null,"consideration of water for REF (0 m³/a)",null,null,"no","yes"]
[null,"Electricity peak in Operation - REF System",null,5,"kW",null,"electricty peak in operation - REF",null,"Pel.max",5,5]
[null,"Daily domestic hot water consumption (DHW)","Vd",25.43110466003418,"l / day"]
[null,"Set point of hot water tank","Tt",52.5,"°C"]
[null,"Ambient temp. of hot water tank","Ta",15,"°C",null,null,null,null,"T53 Standard","specific value"]
[null,"Electrical consumption ref for SH&DHW","HB_el_ref",0.02,"kWhel/kWhth",null,"Electrical consumption ref for SH&DHW",null,null,0.02,0.02]
[]
[null,"Calculation details (no editing neccessary)"]
[null,"Reference for max performance time (CAPsolar)","t",4,"h"]
[null,"Switch Capacity ACM","Q_Switch_ACM",250,"kW"]
[null,"Reference ESEER to SPF","ESEERref_SPF",0.75]
[]
[]
[]
["DATA","Energy Carrier to Hot Backups","EC.H1",1.2000000000000002E-5,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,"EC.HB"]
[null,"Energy Carrier to Hot Backups","EC.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Purchased Energy to System ","EC.System",1.2000000000000002E-5,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,null,"EC.System"]
[null,"Sun to Solar Thermal Collectors","Su.SC",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"Su.SC"]
[null,"Sun to Photovoltiac Collectors","Su.PV",13897.8,null,null,null,null,null,null,7007.5,6890.3,null,null,null,null,1]
[null,"Total Renewable Energy to System ","RES.System",13897.8,0,0,0,0,0,0,7007.5,6890.3,0,0,0,0,1,"RES.System"]
[null,"Solar Collectors to Heat Source","SC.H1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Solar Collectors to Heat Source","SC.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Solar Collectors to Cold Source (ACM)","SC.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"SC.HP"]
[null,"Solar Collectors to Cold Source (ACM)","SC.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Solar Collectors to Hot Storage","SC.HS",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"SC.PS"]
[null,"Solar Collectors to District Heating","SC.DH",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Solar Collectors to Heat Distribution","SC.HD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"SC.HD"]
[null,"Solar Collectors to DHW Distribution","SC.WD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"SC:WD"]
[null,"Heat Exchanger to Primary Heat Source (HP)","HX.H1",365.61,null,null,null,null,null,null,204.35,161.26,null,null,null,null,1]
[null,"Heat Exchanger to Secondary Heat Source (HP)","HX.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Heat Exchanger to Hot Storage","HX.HS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Total RE harvested to System ","REH.System",365.61,0,0,0,0,0,0,204.35,161.26,0,0,0,0,1,"REH.System"]
[null,"Primary Heat Source to Primary Cold Source (ACM)","H1.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"HB.HP"]
[null,"Primary Heat Source to Secondary Cold Source (ACM)","H1.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Primary Heat Source to Hot Storage","H1.HS",539.47,null,null,null,null,null,null,301.42,238.05,null,null,null,null,1,"HB.PS"]
[null,"Primary Heat Source to District Heating","H1.DH",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Primary Heat Source to Heat Distribution","H1.HD",0,null,null,null,null,null,null,0,0,null,null,null,null,1,"HB.HD"]
[null,"Primary Heat Source to DHW Distribution","H1.WD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"HB.WD"]
[null,"Total Primary Heat Source to System ","H1.System",539.47,0,0,0,0,0,0,301.42,238.05,0,0,0,0,1,"HB.System"]
[null,"Secondary Heat Source to Primary Cold Source (ACM)","H2.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to Secondary Cold Source (ACM)","H2.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to Hot Storage","H2.HS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to District Heating","H2.DH",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to Heat Distribution","H2.HD",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to DHW Distribution","H2.WD",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Total Secondary Heat Source to System ","H2.System",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"Hot Storage to Primary Cold Source (AHP)","HS.H1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Hot Storage to Secondary Cold Source (AHP)","HS.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Hot Storage to Primary Cold Source (ACM)","HS.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"PS.HP"]
[null,"Hot Storage to Secondary Cold Source (ACM)","HS.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Hot Storage to District Heating","HS.DH",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Hot Storage to Heat Distribution","HS.HD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"PS.HD"]
[null,"Hot Storage to DHW Distribution","HS.WD",457.62,null,null,null,null,null,null,260.49,197.13,null,null,null,null,1,"PS.WD"]
[null,"Total Hot Storage to System ","HS.System",457.62,0,0,0,0,0,0,260.49,197.13,0,0,0,0,1,"PS.System"]
[null,"Primary Cold Source to Heat Exchanger","C1.HX",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HP.AH"]
[null,"Secondary Cold Source to Heat Exchanger","C2.HX",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"CB.AH"]
[null,"Total Cold Source to System ","C.System",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"Cold Storage to Primary Cold Source","CS.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"SS.HP"]
[null,"Cold Storage to Secondary Cold Source","CS.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"SS.CB"]
[null,"Cold Storage to Primary Heat Source (AHP)","CS.H1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Cold Storage to Secondary Heat Source (AHP)","CS.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Cold Storage to Heat Exchanger","CS.HX",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Total Secondary Storage to System ","CS.System",0,0,0,0,0,0,0,0,0,0,0,0,0,1,"SS.System"]
[null,"District Cooling to Primary Cold Source","DC.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"District Cooling to Secondary Cold Source","DC.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"District Cooling to Cold Storage","DC.CS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Total District Cooling to System","DC.System",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"Cold Distribution to Heat Exchanger (Freecooling)","CD.HX",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Cold Distribution to Primary Cold Source","CD.C1",1595.21,null,null,null,null,null,null,1041.97,553.24,null,null,null,null,1,"CD.HP"]
[null,"Cold Distribution to Secondary Cold Source","CD.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"CD.CB"]
[null,"Cold Distribution to Primary Heat Source (AHP)","CD.H1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Cold Distribution to Secondary Heat Source (AHP)","CD.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Cold Distribution to Cold Storage","CD.CS",0,0,0,0,0,0,0,0,0,0,0,0,0,1,"CD.SS"]
[null,"Total Cold Distribution to System ","CD.System",1595.21,0,0,0,0,0,0,1041.97,553.24,0,0,0,0,1,"CD.System"]
[null,null,null,0]
[null,"Photovoltaic to Primary Heat Source","PV.H1",57.03,null,null,null,null,null,0,32.93,24.1,null,null,null,null,1]
[null,"Photovoltaic to Secondary Heat Source","PV.H2",0,null,null,null,null,null,null,0,0,null,null,null,null,1]
[null,"Photovoltaic to Hot Storage","PV.HS",0,null,null,null,null,null,0,0,0,null,null,null,null,1]
[null,"Photovoltaic to Primary Cold Source","PV.C1",93.259999999999991,null,null,null,null,null,null,60.65,32.61,null,null,null,null,1]
[null,"Photovoltaic to Secondary Cold Source","PV.C2",0,null,null,null,null,null,null,0,0,null,null,null,null,1]
[null,"Photovoltaic to Battery Storage","PV.BS",0,null,null,null,null,null,null,0,0,null,null,null,null,1]
[null,"Photovoltaic to Pumps (El.Aux and El.Distr)","PV.Pumps",0,null,null,null,null,null,null,0,0,null,null,null,null,1]
[null,"Photovoltaic to Domestic Electricity","PV.DE",474.96000000000004,null,null,null,null,null,null,254.31,220.65,null,null,null,null,1]
[null,"Total Photovoltaic to System","PV.sys",2838.62,null,null,null,null,null,0,1431.28,1407.34,null,null,null,null,1]
[null,"Primary Heat Source to Primary Heat Source","CHP1.H1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Primary Heat Source to Secondary Heat Source","CHP1.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Primary Heat Source to Hot Storage","CHP1.HS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Primary Heat Source to Primary Cold Source","CHP1.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Primary Heat Source to Secondary Cold Source","CHP1.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Primary Heat Source to Battery Storage","CHP1.BS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Primary Heat Source to Pumps (El.Aux and El.Distr)","CHP1.Pumps",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Primary Heat Source to Domestic Electricity","CHP1.DE",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Total Primary Heat Source (only CHP) to System","CHP1.sys",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to Primary Heat Source","CHP2.H1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to Secondary Heat Source","CHP2.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to Hot Storage","CHP2.HS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to Primary Cold Source","CHP2.C1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to Secondary Cold Source","CHP2.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to Battery Storage","CHP2.BS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to Pumps (El.Aux and El.Distr)","CHP2.Pumps",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Secondary Heat Source to Domestic Electricity","CHP2.DE",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Total Secondary Heat Source (only CHP) to System","CHP2.sys",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Battery Storage to Switch Board Electricity","BS.El",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Grid to Switch Board Electricity","GD.El",724.64000000000021,0,0,0,0,0,0,363.04000000000008,361.60000000000014,0,0,0,0,1]
[null,"Total Electricity to Switch Board","El.In.System",1349.8900000000003,0,0,0,0,0,0,710.93000000000006,638.96000000000015,0,0,0,0,2]
[null,"Switch Board Electricity to Grid","El.GD",2150.67,0,0,0,0,0,0,1057.19,1093.48,0,0,0,0,1]
[null,"Total Switch Board to Grid","El.GD.System",2150.67,0,0,0,0,0,0,1057.19,1093.48,0,0,0,0,1]
[null,"Switch Board Electricity to Primary Heat Source","El.H1",173.86,null,null,null,null,null,null,97.07,76.790000000000006,null,null,null,null,1,"El.HB"]
[null,"Switch Board Electricity to Secondary Heat Source","El.H2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Switch Board Electricity to Heat Storage (el. Heating Element)","El.HS",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Switch Board Electricity to Primary Cold Source","El.C1",156.51,null,null,null,null,null,null,101.32,55.19,null,null,null,null,1,"El.HP"]
[null,"Switch Board Electricity to Secondary Cold Source","El.C2",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.CB"]
[null,"Total Switch Board to System ","El.Comp.System",330.37,0,0,0,0,0,0,198.39,131.98000000000002,0,0,0,0,1,"El.System"]
[null,"Switch Board Electricity to Solar Pump","El.SP",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.SP"]
[null,"Switch Board Electricity to H1 Hot Temp. Pump","El.HH1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Switch Board Electricity to H1 Medium Temp. Pump","El.MH1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Switch Board Electricity to H1 Low Temp. Pump","El.LH1",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Switch Board Electricity to H2 Hot Temp. Pump","El.HH2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Switch Board Electricity to H2 Medium Temp. Pump","El.MH2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Switch Board Electricity to H2 Low Temp. Pump","El.LH2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Switch Board Electricity to C1 Hot Temp. Pump","El.HC1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.HT"]
[null,"Switch Board Electricity to C1 Medium Temp. Pump","El.MC1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.MT"]
[null,"Switch Board Electricity to C1 Low Temp. Pump","El.LC1",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.LT"]
[null,"Switch Board Electricity to C2 Hot Temp. Pump","El.HC2",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Switch Board Electricity to C2 Medium Temp. Pump","El.MC2",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.MC"]
[null,"Switch Board Electricity to C2 Low Temp. Pump","El.LC2",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.LC"]
[null,"Switch Board Electricity to Heat Exchange for Cooling (incl. MT)","El.CX",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.CA&El.CC"]
[null,"Switch Board Electricity to Heat Exchange for Heating","El.HX",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Total Switch Board to Auxiliaries ","El.Aux.System",0,0,0,0,0,0,0,0,0,0,0,0,0,1,"El.Aux.System"]
[null,"Switch Board Electricity to Cold Distr. Pump","El.CD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.CD"]
[null,"Switch Board Electricity to DHW Distr. Pump","El.WD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.WD"]
[null,"Switch Board Electricity to Heat Distr. Pump","El.HD",0,null,null,null,null,null,null,null,null,null,null,null,null,1,"El.HD"]
[null,"Switch Board Electricity to District Cooling","El.DC",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Switch Board Electricity to District Heating","El.DH",0,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Total Switch Board to Distribution Pumps ","El.Distr.System",0,0,0,0,0,0,0,0,0,0,0,0,0,1,"El.Pumps.System"]
[null,"Switch Board Electricity to Domestic Electricity","El.DE",1082.22,null,null,null,null,null,null,538.74,543.48,null,null,null,null,1]
[null,"Total Switch Board to Domestic Electricity","El.DE.System",1082.22,0,0,0,0,0,0,538.74,543.48,0,0,0,0,1]
[]
[]
[]
[]
[]
["RESULTs","Thermal Energy Output to Heating","Nomenclature","Yearly Data ","January","February ","March","April","May","June","July","August","September","October","November","December","10-Day Peak"]
[null,null,null," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]","[kWh]"]
[null,"Total Cold Distribution to System","QCD.System",1595.21,0,0,0,0,0,0,1041.97,553.24,0,0,0,0,6]
[null,"Total Space Heating from System","QHD.System",0,0,0,0,0,0,0,0,0,0,0,0,0,4]
[null,"Total DHW from System","QWD.System",457.62,0,0,0,0,0,0,260.49,197.13,0,0,0,0,4]
[null,"Total District Cooling from System","QDC.System",0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[null,"Total District Heating from System","QDH.System",0,0,0,0,0,0,0,0,0,0,0,0,0,4]
[null,"Total to/from System","Qsystem",2052.83,0,0,0,0,0,0,1302.46,750.37,0,0,0,0,21]
[null,"Total Solar Collectors to System","QSC.System",0,0,0,0,0,0,0,0,0,0,0,0,0,8]
[null,"Total Heat Exchange to System","QHX.IN",0,0,0,0,0,0,0,0,0,0,0,0,0,2]
[null,"Total Heat Exchange to System","QHX.OUT",365.61,0,0,0,0,0,0,204.35,161.26,0,0,0,0,3]
[null,"Total Primary Heat Source to System","QH1.System",539.47,0,0,0,0,0,0,301.42,238.05,0,0,0,0,6]
[null,"Total Secondary Heat Source to System","QH2.System",0,0,0,0,0,0,0,0,0,0,0,0,0,6]
[null,"Total Primary Cold Source to System","QC1.System",1595.21,0,0,0,0,0,0,1041.97,553.24,0,0,0,0,3]
[null,"Total Secondary Cold Source to System","QC2.System",0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[null,"Total Hot Storage from System","QHS.IN",539.47,0,0,0,0,0,0,301.42,238.05,0,0,0,0,4]
[null,"Total Hot Storage to System","QHS.OUT",457.62,0,0,0,0,0,0,260.49,197.13,0,0,0,0,7]
[null,"Total Cold Storage from System","QCS.IN",0,0,0,0,0,0,0,0,0,0,0,0,0,2]
[null,"Total Cold Storage to System","QCS.OUT",0,0,0,0,0,0,0,0,0,0,0,0,0,5]
[null,"Cold Losses","Qcloss",0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[null,"Hot Losses","Qhloss",81.849998474121094,0,0,0,0,0,0,40.930000305175781,40.919998168945313,0,0,0,0,0]
[]
[null,"% System to Cold Distribution","%CD.sys",0.7770784721579479,0,0,0,0,0,0,0.80000153555579445,0.73728960379546093,0,0,0,0,0.2857142857142857]
[null,"% System to Space Heating","%HD.sys",0,0,0,0,0,0,0,0,0,0,0,0,0,0.19047619047619047]
[null,"% System to DHW","%WD.sys",0.22292152784205221,0,0,0,0,0,0,0.19999846444420558,0.26271039620453907,0,0,0,0,0.19047619047619047]
[null,"% System to District Cooling","%DC.sys",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"% System to District Heating","%DH.sys",0,0,0,0,0,0,0,0,0,0,0,0,0,0.19047619047619047]
[null,"% Primary Heat Source to System","%H1.System",0.25271704792976379,0,0,0,0,0,0,0.22437267005443573,0.30083787441253662,0,0,0,0,0.27272728085517883]
[null,"% Secondary Heat Source to System","%H2.System",0,0,0,0,0,0,0,0,0,0,0,0,0,0.27272728085517883]
[null,"% Hot Storage from SC to System","%HS.System",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454546809196472E-2]
[null,"% Space Heating from SC to System","%HD.System",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454545454545456E-2]
[null,"% DHW from SC to System","%WD.System",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454545454545456E-2]
[null,"% District Heating from SC to System","%DH.System",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454546809196472E-2]
[null,"% Primary Cold Source to System","%C1.System",0.74728296512826264,0,0,0,0,0,0,0.77562733085701097,0.69916212766495223,0,0,0,0,0.13636363636363635]
[null,"% Secondary Cold Source to System","%C2.System",0,0,0,0,0,0,0,0,0,0,0,0,0,0.13636363636363635]
[null,"% Heat Exchanger to Primary Heat Source","%HX.H1",1,0,0,0,0,0,0,1,1,0,0,0,0,0.33333333333333331]
[null,"% Heat Exchanger to Secondary Heat Source","%HX.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331]
[null,"% Heat Exchanger to Hot Storage","%HX.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331]
[null,"% Heat Exchanger from Primary Cold Source","%C1.HXC",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Heat Exchanger from Secondary Cold Source","%C2.HXC",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Heat Exchanger from Secondary Cold Source","%CS.HXC",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"% Heat Exchanger from Cold Distribution","%CD.HXC",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"% Hot Storage to Primary Heat Source","%HS.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"% Hot Storage to Secondary Heat Source","%HS.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"% Hot Storage to Primary Cold Source","%HS.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"% Hot Storage to C1 from H1","%HS.C1:H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Hot Storage to C1 from H2","%HS.C1:H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Hot Storage to Secondary Cold Source","%HS.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"% Hot Storage to C2 from H1","%HS.C2:H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Hot Storage to C2 from H2","%HS.C2:H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Hot Storage to District Heating","%HS.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"% Hot Storage to Space Heating","%HS.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"% Hot Storage to DHW","%HS.WD",1,0,0,0,0,0,0,1,1,0,0,0,0,0.14285714285714285]
[null,"% Hot Storage Losses","%HS.LO",0.17886018634264475,0,0,0,0,0,0,0.1571269542215662,0.20757874584764022,0,0,0,0,0]
[null,"% Cold Storage from Primary Heat Source","%CS.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2]
[null,"% Cold Storage from Secondary Heat Source","%CS.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2]
[null,"% Cold Storage from Primary Cold Source","%CS.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2]
[null,"% Cold Storage from Secondary Cold Source","%CS.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2]
[null,"% Cold Storage from Heat Exchanger","%CS.HX",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2]
[null,"% Cold Storage Losses","%CS.LO",0,0,0,0,0,0,0,0,0,0,0,0,0,0.6]
[null,"% Cold Distribution from Primary Heat Source (incl. CS)","%CD.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31999999999999995]
[null,"% Cold Distribution from Secondary Heat Source (incl. CS)","%CD.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31999999999999995]
[null,"% Cold Distribution from Primary Cold Source (incl. CS)","%CD.C1",1,0,0,0,0,0,0,1,1,0,0,0,0,0.31999999999999995]
[null,"% Cold Distribution from Secondary Cold Source (incl. CS)","%CD.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31999999999999995]
[null,"% Cold Distribution from Heat Exchanger (incl. CS)","%CD.HX",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31999999999999995]
[null,"% District Cooling from Primary Cold Source (incl. CS)","%DC.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5200000019868215]
[null,"% District Cooling from Secondary Cold Source (incl. CS)","%DC.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5200000019868215]
[null,"% Solar Collectors to Primary Heat Source (HP)","%SC.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"% Solar Collectors to Secondary Heat Source (HP)","%SC.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"% Solar Collectors to Primary Cold Source (ACM)","%SC.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"% Solar Collectors to Secondary Cold Source (ACM)","%SC.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"% Solar Collectors to Hot Storage","%SC.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"% Solar Collectors to District Heating","%SC.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"% Solar Collectors to Space Heating","%SC.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"% Solar Collectors to DHW","%SC.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.125]
[null,"% Solar Collectors Losses","%SC.LO",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Primary Heat Source to Primary Cold Source","%H1.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"% Primary Heat Source to Secondary Cold Source","%H1.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"% Primary Heat Source to Hot Storage","%H1.HS",1,0,0,0,0,0,0,1,1,0,0,0,0,0.16666666666666666]
[null,"% Primary Heat Source to District Heating","%H1.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"% Primary Heat Source to Space Heating","%H1.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"% Primary Heat Source to DHW","%H1.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"% Primary Heat Source Losses","%H1.LO",0.17886018634264475,0,0,0,0,0,0,0.1571269542215662,0.20757874584764022,0,0,0,0,0]
[null,"% Secondary Heat Source to Primary Cold Source","%H2.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"% Secondary Heat Source to Secondary Cold Source","%H2.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"% Secondary Heat Source to Hot Storage","%H2.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"% Secondary Heat Source to District Heating","%H2.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"% Secondary Heat Source to Space Heating","%H2.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"% Secondary Heat Source to DHW","%H2.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[null,"% Secondary Heat Source Losses","%H2.LO",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Cooling from Cold Storage","%C.CS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"% Cooling Grid from Cold Storage","%CG.CS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"% Cooling from Primary Cold Source (incl. CS)","%C.C1",1,0,0,0,0,0,0,1,1,0,0,0,0,0.5]
[null,"% Cooling Grid from Primary Cold Source (incl. CS)","%CG.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"% Cooling from Secondary Cold Source (incl. CS)","%C.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"% Cooling Grid from Secondary Cold Source (incl. CS)","%CG.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[null,"% Solar Collectors for Cooling","%SC.C",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"% Solar Collectors for Cooling Grid","%SC.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285]
[null,"% Solar Collectors for Space Heating","%SC.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.22222222222222227]
[null,"% Solar Collectors for DHW","%SC.DHW",0,0,0,0,0,0,0,0,0,0,0,0,0,0.22222222222222227]
[null,"% Solar Collectors for Heating Grid","%SC.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2222222238779068]
[null,"% Primary Heat Source for Cooling","%H1.C",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Primary Heat Source for Cooling Grid","%H1.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Primary Heat Source for Space Heating","%H1.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31746031746031744]
[null,"% Primary Heat Source for DHW","%H1.DHW",1,0,0,0,0,0,0,1,1,0,0,0,0,0.31746031746031744]
[null,"% Primary Heat Source for Heating Grid","%H1.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31746031746031744]
[null,"% Secondary Heat Source for Cooling","%H2.C",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Secondary Heat Source for Cooling Grid","%H2.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Secondary Heat Source for Space Heating","%H2.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31746031746031744]
[null,"% Secondary Heat Source for DHW","%H2.DHW",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31746031746031744]
[null,"% Secondary Heat Source for Heating Grid","%H2.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.31746031746031744]
[null,"% Input of Primary Heat Source from Solar Collector","%H1:SC",0,0,0,0,0,0,0,0,0,0,0,0,0,0.28125]
[null,"% Input of Secondary Heat Source from Solar Collector","%H2:SC",0,0,0,0,0,0,0,0,0,0,0,0,0,0.28125]
[null,"% Input of Primary Cold Source from Solar Collector","%C1:SC",0,0,0,0,0,0,0,0,0,0,0,0,0,0.3526785714285714]
[null,"% Input of Secondary Cold Source from Solar Collector","%C2:SC",0,0,0,0,0,0,0,0,0,0,0,0,0,0.3526785671710968]
[]
[null,"Total Cold Distribution from Solar Collector","QCD.sol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.3542857061113627]
[null,"Total Space Heating from Solar Collector","QHD.sol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.857142857142857]
[null,"Total DHW from Solar Collector","QWD.sol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.857142857142857]
[null,"Total District Cooling from Solar Collector","QDC.sol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.0580357078995024]
[null,"Total District Heating from Solar Collector","QDH.sol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.857142857142857]
[]
[null,"Produced Electrictiy to Battery Storage","Qel.BS",0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[null,"Total Electricity Input","Qel.sys",1412.5900000000001,0,0,0,0,0,0,737.13,675.46,0,0,0,0,4]
[null,"Total Electricity HVAC Input","Qel.HVAC",330.37,0,0,0,0,0,0,198.39,131.98000000000002,0,0,0,0,3]
[null,"Total Electricity PAR Input","Qel.PAR",330.37,0,0,0,0,0,0,198.39,131.98000000000002,0,0,0,0,2]
[null,"El. for Primary Heat Source (incl. Pumps)","Qel.H1",173.86,0,0,0,0,0,0,97.07,76.790000000000006,0,0,0,0,4.333333333333333]
[null,"El. for Secondary Heat Source (incl. Pumps)","Qel.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,4.333333333333333]
[null,"El. for Primary Cold Source (incl. Pumps & Recooling)","Qel.C1",156.51,0,0,0,0,0,0,101.32,55.19,0,0,0,0,4]
[null,"El. for Secondary Cold Source (incl. Pumps & Recooling)","Qel.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,4]
[null,"El. for Cooling","Qel.C",156.51,0,0,0,0,0,0,101.32,55.19,0,0,0,0,5.1785714285714279]
[null,"El. for Cooling Grid","Qel.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1428571428571423]
[null,"El. for DHW","Qel.DHW",173.86,0,0,0,0,0,0,97.07,76.790000000000006,0,0,0,0,3.1164021164021163]
[null,"El. for Space Heating","Qel.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,3.1164021164021163]
[null,"El. for Heating Grid","Qel.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,3.1164021180578008]
[null,"El. for solar Cooling","Qel.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.5535714200564792]
[null,"El. for solar Cooling Grid","Qel.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.5535714200564792]
[null,"El. for solar DHW","Qel.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.99603174603174605]
[null,"El. for solar Space Heating","Qel.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.99603174603174605]
[null,"El. for solar Heating Grid","Qel.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.99603176116943359]
[]
[null,"% Electricity from Photovoltaic","%PV.El",2.0095144380181083,0,0,0,0,0,0,1.9416927814632425,2.0835282622213009,0,0,0,0,0.33333333333333331]
[null,"% Electricity from CHP1","%CHP1.El",0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331]
[null,"% Electricity from CHP2","%CHP2.El",0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331]
[null,"% Electricity from Grid","%GD.El",0.51298678314302104,0,0,0,0,0,0,0.49250471422951186,0.53533888017055065,0,0,0,0,0.25]
[null,"% Electricity to Grid","%El.GD",-1.5225011110305786,0,0,0,0,0,0,-1.4341974258422852,-1.6188671588897705,0,0,0,0,-0.25]
[null,"% Pumps Electricity for Primary Heat Source","%Pumps.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,1.9393939475218456]
[null,"% Pumps Electricity for Secondary Heat Source","%Pumps.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,1.9393939475218456]
[null,"% Pumps Electricity for Hot Storage","%Pumps.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454546809196472E-2]
[null,"% Pumps Electricity for Space Heating","%Pumps.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454545454545456E-2]
[null,"% Pumps Electricity for DHW","%Pumps.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454545454545456E-2]
[null,"% Pumps Electricity for District Heating","%Pumps.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,4.5454546809196472E-2]
[null,"% Pumps Electricity for Primary Cold Source","%Pumps.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6363636363636362]
[null,"% Pumps Electricity for Secondary Cold Source","%Pumps.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6363636363636362]
[null,"% El. Photovoltaik for Primary Heat Source","%PV.H1",4.0372648822375914E-2,0,0,0,0,0,0,4.4673259804919076E-2,3.5679388860924408E-2,0,0,0,0,0.73484848688046145]
[null,"% El. Photovoltaik for Secondary Heat Source","%PV.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.73484848688046145]
[null,"% El. Photovoltaik for Hot Storage","%PV.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.26136363670229912]
[null,"% El. Photovoltaik for Space Heating","%PV.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636363636364E-2]
[null,"% El. Photovoltaik for DHW","%PV.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636363636364E-2]
[null,"% El. Photovoltaik for District Heating","%PV.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636702299118E-2]
[null,"% El. Photovoltaik for Primary Cold Source","%PV.C1",6.6020572140536166E-2,0,0,0,0,0,0,8.2278566874228423E-2,4.8278210404761199E-2,0,0,0,0,0.65909090909090906]
[null,"% El. Photovoltaik for Secondary Cold Source","%PV.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.65909090909090906]
[null,"% El. Photovoltaik for Domestic Electricity","%PV.DE",0.33623344353280143,0,0,0,0,0,0,0.3450002034919214,0.32666627187398217,0,0,0,0,0.25]
[null,"% El. CHP1 for Primary Heat Source","%CHP1.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.73484848688046145]
[null,"% El. CHP1 for Secondary Heat Source","%CHP1.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.73484848688046145]
[null,"% El. CHP1 for Hot Storage","%CHP1.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.26136363670229912]
[null,"% El. CHP1 for Space Heating","%CHP1.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636363636364E-2]
[null,"% El. CHP1 for DHW","%CHP1.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636363636364E-2]
[null,"% El. CHP1 for District Heating","%CHP1.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636702299118E-2]
[null,"% El. CHP1 for Primary Cold Source","%CHP1.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.65909090909090906]
[null,"% El. CHP1 for Secondary Cold Source","%CHP1.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.65909090909090906]
[null,"% El. CHP1 for Domestic Electricity","%CHP1.DE",0,0,0,0,0,0,0,0,0,0,0,0,0,0.25]
[null,"% El. CHP2 for Primary Heat Source","%CHP2.H1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.73484848688046145]
[null,"% El. CHP2 for Secondary Heat Source","%CHP2.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.73484848688046145]
[null,"% El. CHP2 for Hot Storage","%CHP2.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,0.26136363670229912]
[null,"% El. CHP2 for Space Heating","%CHP2.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636363636364E-2]
[null,"% El. CHP2 for DHW","%CHP2.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636363636364E-2]
[null,"% El. CHP2 for District Heating","%CHP2.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1363636702299118E-2]
[null,"% El. CHP2 for Primary Cold Source","%CHP2.C1",0,0,0,0,0,0,0,0,0,0,0,0,0,0.65909090909090906]
[null,"% El. CHP2 for Secondary Cold Source","%CHP2.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,0.65909090909090906]
[null,"% El. CHP2 for Domestic Electricity","%CHP2.DE",0,0,0,0,0,0,0,0,0,0,0,0,0,0.25]
[null,"% El. Grid for Primary Heat Source","%GD.H1",8.2706234646995946E-2,0,0,0,0,0,0,8.7013145578120524E-2,7.8006099546975391E-2,0,0,0,0,-0.98484848688046145]
[null,"% El. Grid for Secondary Heat Source","%GD.H2",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.98484848688046145]
[null,"% El. Grid for Hot Storage","%GD.HS",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.51136363670229912]
[null,"% El. Grid for Space Heating","%GD.HD",0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1363636363636364E-2]
[null,"% El. Grid for DHW","%GD.WD",0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1363636363636364E-2]
[null,"% El. Grid for District Heating","%GD.DH",0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1363636702299118E-2]
[null,"% El. Grid for Primary Cold Source","%GD.C1",4.4775908083732711E-2,0,0,0,0,0,0,5.5173442947648303E-2,3.3429070559322531E-2,0,0,0,0,-0.90909090909090906]
[null,"% El. Grid for Secondary Cold Source","%GD.C2",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.90909090909090906]
[null,"% El. Grid for Domestic Electricity","%GD.DE",0.4298911988735199,0,0,0,0,0,0,0.38586136698722839,0.47794094681739807,0,0,0,0,-0.5]
[null,"% El. Photovoltaic for Cooling","%PV.C",6.6020572140536166E-2,0,0,0,0,0,0,8.2278566874228423E-2,4.8278210404761199E-2,0,0,0,0,0.69642857147695181]
[null,"% El. Photovoltaic for Cooling Grid","%PV.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.69642857147695181]
[null,"% El. Photovoltaic for Space Heating","%PV.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176661028951]
[null,"% El. Photovoltaic for DHW","%PV.DHW",4.0372648822375914E-2,0,0,0,0,0,0,4.4673259804919076E-2,3.5679388860924408E-2,0,0,0,0,0.51527176661028951]
[null,"% El. Photovoltaic for Heating Grid","%PV.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176694895227]
[null,"% El. CHP1 for Cooling","%CHP1.C",0,0,0,0,0,0,0,0,0,0,0,0,0,0.69642857147695181]
[null,"% El. CHP1 for Cooling Grid","%CHP1.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.69642857147695181]
[null,"% El. CHP1 for Space Heating","%CHP1.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176661028951]
[null,"% El. CHP1 for DHW","%CHP1.DHW",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176661028951]
[null,"% El. CHP1 for Heating Grid","%CHP1.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176694895227]
[null,"% El. CHP2 for Cooling","%CHP2.C",0,0,0,0,0,0,0,0,0,0,0,0,0,0.69642857147695181]
[null,"% El. CHP2 for Cooling Grid","%CHP2.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.69642857147695181]
[null,"% El. CHP2 for Space Heating","%CHP2.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176661028951]
[null,"% El. CHP2 for DHW","%CHP2.DHW",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176661028951]
[null,"% El. CHP2 for Heating Grid","%CHP2.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51527176694895227]
[null,"% El. Grid for Cooling","%GD.C",0.11079648022426888,0,0,0,0,0,0,0.13745200982187672,8.1707280964083723E-2,0,0,0,0,1.294642857142857]
[null,"% El. Grid for Cooling Grid","%GD.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,1.0357142857142856]
[null,"% El. Grid for Space Heating","%GD.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.77910052910052907]
[null,"% El. Grid for DHW","%GD.DHW",0.12307888346937186,0,0,0,0,0,0,0.13168640538303961,0.1136854884078998,0,0,0,0,0.77910052910052907]
[null,"% El. Grid for Heating Grid","%GD.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.77910052951445019]
[null,"% El. Grid for Cooling","%El.C",0.12285770211435321,0,0,0,0,0,0,0.14997432969182389,9.2019294697854331E-2,0,0,0,0,2.4129464287165696]
[null,"% El. Grid for Cooling Grid","%El.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,2.3482142858594264]
[null,"% El. Grid for Space Heating","%El.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,1.7405904321060008]
[null,"% El. Grid for DHW","%El.DHW",0.10351048932616373,0,0,0,0,0,0,0.10952943525600464,9.6539650916851599E-2,0,0,0,0,1.7405904321060008]
[null,"% El. Grid for Heating Grid","%El.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,1.7405904531478882]
[]
[null,"Reference loss for SH+DHW","Qloss.ref",94.132571377775065,0,0,0,0,0,0,50.340344803166907,43.792226574608158,0,0,0,0,0.10481525276950282]
[null,"Total Electicity for reference SH+DHW production","Qel.ref",11.035051427555501,0,0,0,0,0,0,6.2166068960633378,4.8184445314921627,0,0,0,0,0.16209630505539008]
[null,"Total Electicity for reference DHW production","Qel.ref.DHW",11.035051427555501,0,0,0,0,0,0,6.2166068960633378,4.8184445314921627,0,0,0,0,8.2096305055390048E-2]
[null,"Total Electicity for reference SH production","Qel.ref.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,7.9999998211860657E-2]
[]
[]
[]
[]
["RES T53","Thermal Energy Output to Heating","Nomenclature","Yearly Data ","January","February ","March","April","May","June","July","August","September","October","November","December","10-Day Peak"]
[null,null,null," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]","[kWh]"]
[null,"Q for electricity of the primary HP/AHP","Q.el.HP.1",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Q for electricity of the secondary HP/AHP","Q.el.HP.2",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Q for electricity of the primary VCC/ACM","Q.el.VCC.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Q for electricity of the secondary VCC/ACM","Q.el.VCC.2",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Q for electricity of the reference HP/AHP","Q.el.HP.ref",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Q for the reference system","Q.ref.sys",551.7525713777751,0,0,0,0,0,0,310.83034480316689,240.92222657460815,0,0,0,0,12.104815252769503]
[null,"Q for the reference energy carrier","Q.EC.ref",610.34576479842372,0,0,0,0,0,0,383.74116642366283,297.434847622973,0,0,0,0,13.3902823592583]
[null,"Q for the reference electricity","Q.el.ref",1944.0337180942224,0,0,0,0,0,0,1100.6739402293965,843.35977786482556,0,0,0,0,5.9620963050553897]
[]
[null,"PER for the reference system","PER_NRE.ref.sys",0.56607269792926074,0,0,0,0,0,0,0.57934643349271453,0.53050933874027095,0,0,0,0,0.73866818522516675]
[null,"PER for cooling reference system","PER_NRE.ref.C",0.75,0,0,0,0,0,0,0.75,0.75,0,0,0,0,0.75]
[null,"PER for cooling grid reference system","PER_NRE.ref.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.75]
[null,"PER for DHW reference system","PER_NRE.ref.DHW",0.64841695530098975,0,0,0,0,0,0,0.58944979093298178,0.57551285155442888,0,0,0,0,0.76183357303016652]
[null,"PER for space heating reference system","PER_NRE.ref.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.78179651834460473]
[null,"PER for heating grid reference system","PER_NRE.ref.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.81359999999999999]
[]
[null,"PER for the system","PER_NRE.sys",1.7302709438227779,0,0,0,0,0,0,2.0283271150249895,1.4310272188223292,0,0,0,0,8.7995306916964431]
[null,"PER for cooling","PER_NRE.C",4.076856377835079,0,0,0,0,0,0,4.1134822413352019,4.0096171381664254,0,0,0,0,0.46343830394821783]
[null,"PER for solar cooling","PER_NRE.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.64988537423248971]
[null,"PER for cooling grid","PER_NRE.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.2896473818980036]
[null,"PER for solar cooling grid","PER_NRE.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.61762782371440017]
[null,"PER for DHW","PER_NRE.DHW",1.0528333042486273,0,0,0,0,0,0,1.073396375010764,1.0268395640924628,0,0,0,0,0.51339898185125521]
[null,"PER for solar DHW","PER_NRE.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6662310205089588]
[null,"PER for space heating","PER_NRE.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51339898185125521]
[null,"PER for solar space heating","PER_NRE.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6662310205089588]
[null,"PER for heating grid","PER_NRE.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5133989815784944]
[null,"PER for solar heating grid","PER_NRE.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6662310361862183]
[]
[null,"fractional savings of the system","fsav_NRE.PER.sys",0.67284158590873244,0,0,0,0,0,0,0.71437228778279338,0.62928074898753072,0,0,0,0,0.91605595672025997]
[null,"fractional savings for cooling","fsav_NRE.PER.C",0.81603472614890826,0,0,0,0,0,0,0.81767272690192616,0.81294972209167815,0,0,0,0,-0.61833839285714509]
[null,"fractional savings for solar cooling","fsav_NRE.PER.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.15404966742903703]
[null,"fractional savings for cooling grid","fsav_NRE.PER.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5893553571428618]
[null,"fractional savings for solar cooling grid","fsav_NRE.PER.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.2143235314262828]
[null,"fractional savings for DHW","fsav_NRE.PER.DHW",0.38412191874596546,0,0,0,0,0,0,0.45085542987130844,0.43952992105141919,0,0,0,0,-0.48390160471897703]
[null,"fractional savings for solar DHW","fsav_NRE.PER.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.54278034459023539]
[null,"fractional savings for space heating","fsav_NRE.PER.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.52278548649539625]
[null,"fractional savings for solar space heating","fsav_NRE.PER.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.53079944574204307]
[null,"fractional savings for heating grid","fsav_NRE.PER.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.58473239954335088]
[null,"fractional savings for solar heating grid","fsav_NRE.PER.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51171237230300903]
[]
[null,"SPF Equivalent for system","SPFequ.sys",4.3256773595569449,0,0,0,0,0,0,5.0708177875624738,3.5775680470558227,0,0,0,0,21.998826729241106]
[null,"SPF Equivalent for cooling","SPFequ.C",10.192140944587697,0,0,0,0,0,0,10.283705603338005,10.024042845416062,0,0,0,0,1.1585957598705445]
[null,"SPF Equivalent for solar cooling","SPFequ.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6247134355812243]
[null,"SPF Equivalent for cooling grid","SPFequ.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.72411845474500891]
[null,"SPF Equivalent for solar cooling grid","SPFequ.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.5440695592860003]
[null,"SPF Equivalent for DHW","SPFequ.DHW",2.6320832606215681,0,0,0,0,0,0,2.6834909375269098,2.5670989102311568,0,0,0,0,1.2834974546281379]
[null,"SPF Equivalent for solar DHW","SPFequ.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1655775512723965]
[null,"SPF Equivalent for space heating","SPFequ.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,1.2834974546281379]
[null,"SPF Equivalent for solar space heating","SPFequ.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1655775512723965]
[null,"SPF Equivalent for heating grid","SPFequ.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,1.2834974539462358]
[null,"SPF Equivalent for solar heating grid","SPFequ.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1655774116516113]
[]
[]
[]
["RES SPEC","Thermal Energy Output to Heating","Nomenclature","Yearly Data ","January","February ","March","April","May","June","July","August","September","October","November","December","10-Day Peak"]
[null,null,null," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]"," [kWh]","[kWh]"]
[null,"Q for electricity of the primary HP/AHP","Q.el.HP.1",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Q for electricity of the secondary HP/AHP","Q.el.HP.2",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Q for electricity of the primary VCC/ACM","Q.el.VCC.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Q for electricity of the secondary VCC/ACM","Q.el.VCC.2",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Q for electricity of the reference HP/AHP","Q.el.HP.ref",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Q for the reference system","Q.ref.sys",551.7525713777751,0,0,0,0,0,0,310.83034480316689,240.92222657460815,0,0,0,0,12.104815252769503]
[null,"Q for the reference energy carrier","Q.EC.ref",929.1100952226476,0,0,0,0,0,0,355.77689193754208,282.45320328510542,0,0,0,0,20.383604237800302]
[null,"Q for the reference electricity","Q.el.ref",1624.9917180942223,0,0,0,0,0,0,892.27994022939663,732.71177786482554,0,0,0,0,4.1620963050553899]
[]
[null,"PER for the reference system","PER_NRE.ref.sys",0.81916232515734722,0,0,0,0,0,0,0.95777965079430227,0.82551179980910749,0,0,0,0,0.71687785665270543]
[null,"PER for cooling reference system","PER_NRE.ref.C",1.773177714875223,0,0,0,0,0,0,1.773177714875223,1.773177714875223,0,0,0,0,1.773177714875223]
[null,"PER for cooling grid reference system","PER_NRE.ref.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,1.773177714875223]
[null,"PER for DHW reference system","PER_NRE.ref.DHW",0.41733700574491223,0,0,0,0,0,0,0.61544902140280822,0.58700364659468984,0,0,0,0,0.49033471386751737]
[null,"PER for space heating reference system","PER_NRE.ref.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.50318335330293618]
[null,"PER for heating grid reference system","PER_NRE.ref.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.51189920222927832]
[]
[null,"PER for the system","PER_NRE.sys",2.5565402552725822,0,0,0,0,0,0,2.9969279915322504,2.1143974429729422,0,0,0,0,13.002278560170058]
[null,"PER for cooling","PER_NRE.C",6.0240904824779768,0,0,0,0,0,0,6.0782096872590676,5.9247362455907151,0,0,0,0,0.68479168940598967]
[null,"PER for solar cooling","PER_NRE.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.96030188567699615]
[null,"PER for cooling grid","PER_NRE.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.42799140399978292]
[null,"PER for solar cooling grid","PER_NRE.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.91263657758104777]
[null,"PER for DHW","PER_NRE.DHW",1.5557073773828436,0,0,0,0,0,0,1.5860918294012676,1.5172984284999371,0,0,0,0,0.75861344226794347]
[null,"PER for solar DHW","PER_NRE.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,2.4621030945002387]
[null,"PER for space heating","PER_NRE.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.75861344226794347]
[null,"PER for solar space heating","PER_NRE.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,2.4621030945002387]
[null,"PER for heating grid","PER_NRE.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.75861344186490309]
[null,"PER for solar heating grid","PER_NRE.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,2.4621031284332275]
[]
[null,"fractional savings of the system","fsav_NRE.PER.sys",0.67958168330503876,0,0,0,0,0,0,0.68041285826670306,0.60957586164671151,0,0,0,0,0.94486521317511829]
[null,"fractional savings for cooling","fsav_NRE.PER.C",0.70565221089676666,0,0,0,0,0,0,0.70827302674468495,0.70071617682646203,0,0,0,0,-1.5893680403939108]
[null,"fractional savings for solar cooling","fsav_NRE.PER.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.84647946788645889]
[null,"fractional savings for cooling grid","fsav_NRE.PER.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,-3.1430217950735351]
[null,"fractional savings for solar cooling grid","fsav_NRE.PER.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,-0.94291765028205199]
[null,"fractional savings for DHW","fsav_NRE.PER.DHW",0.73173810717090282,0,0,0,0,0,0,0.61197138148354657,0.61312577962990078,0,0,0,0,0.35364352047121994]
[null,"fractional savings for solar DHW","fsav_NRE.PER.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.80084720458586389]
[null,"fractional savings for space heating","fsav_NRE.PER.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,0.33670651577353539]
[null,"fractional savings for solar space heating","fsav_NRE.PER.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.79562864186031446]
[null,"fractional savings for heating grid","fsav_NRE.PER.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.32521733206984305]
[null,"fractional savings for solar heating grid","fsav_NRE.PER.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,0.79208862781524658]
[]
[null,"SPF Equivalent for system","SPFequ.sys",4.3253536864788824,0,0,0,0,0,0,5.0704359180542857,3.5773020807252767,0,0,0,0,21.998266362858644]
[null,"SPF Equivalent for cooling","SPFequ.C",10.192024914268483,0,0,0,0,0,0,10.283587995047839,10.02392968717346,0,0,0,0,1.158583852584981]
[null,"SPF Equivalent for solar cooling","SPFequ.Csol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6247134355812245]
[null,"SPF Equivalent for cooling grid","SPFequ.CG",0,0,0,0,0,0,0,0,0,0,0,0,0,0.72410915230214301]
[null,"SPF Equivalent for solar cooling grid","SPFequ.CGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,1.5440695592860005]
[null,"SPF Equivalent for DHW","SPFequ.DHW",2.6320667652181453,0,0,0,0,0,0,2.6834735448604703,2.5670835175255542,0,0,0,0,1.2834812369407538]
[null,"SPF Equivalent for solar DHW","SPFequ.DHWsol",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1655775512723974]
[null,"SPF Equivalent for space heating","SPFequ.SH",0,0,0,0,0,0,0,0,0,0,0,0,0,1.2834812369407538]
[null,"SPF Equivalent for solar space heating","SPFequ.SHsol",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1655775512723974]
[null,"SPF Equivalent for heating grid","SPFequ.HG",0,0,0,0,0,0,0,0,0,0,0,0,0,1.2834812362588588]
[null,"SPF Equivalent for solar heating grid","SPFequ.HGsol",0,0,0,0,0,0,0,0,0,0,0,0,0,4.1655774116516113]
[]
[]
[]
["COST CALC","SOLAR HEATING AND COOLING (in €)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REFERENCE SYSTEM (in €)"]
[null,null,null,null,null,null,null,null,null,"T53 Standard",null,null,null,null,null,null,"specific values",null,null,null,null,null,null,null,null,null,null,null,"T53 Standard",null,null,null,null,null,null,"specific values"]
[null,"Investment-material & installation SOLAR Cooling Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment-material & inst. REFERENCE Plant"]
[null,null,"Solar collectors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating system"]
[null,null,null,"Flat plate collectors (FPC)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,"Natural Gas",null,null,null,null,null,3214.7242077157966,null,null,null,null,null,null,1060]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,"Condensing Boiler",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"specific SC",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,"Oil Boiler",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Solar collectors auxiliaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Heater",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Flat plate collectors (FPC)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,"Pellets",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Evacuated tube collectors (ETC)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,"Heat Pump",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"specific SC",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,"District Heating",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"PV collectors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cold production"]
[null,null,null,"PV",null,null,null,null,null,17125.807354597655,null,null,null,null,null,null,18315,null,null,null,null,null,"Water Cooled VCC (>20kW)",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"specific PV",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,"Air Cooled VCC (5-600kW)",null,null,null,null,null,6294.9347608251819,null,null,null,null,null,null,5500]
[null,null,"Heating system",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District Cooling",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Natural Gas",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,"Storage"]
[null,null,null,"Condensing Boiler",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,"Hot tank","only for DHW",null,"V=",0.1,"m³",476.36517949081173,null,null,null,null,null,null,1050]
[null,null,null,"Oil Boiler",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,"Cold tank",null,null,"V=",0.29148572622448676,"m³",899.69353862736727,null,null,null,null,null,null,0]
[null,null,null,"Electric Heater",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,"Reference auxiliaries"]
[null,null,null,"Pellets",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,"heating",null,null,null,null,null,1607.3621038578983,null,null,null,null,null,null,583]
[null,null,null,"Heat Pump",null,null,null,null,null,2615.6774431551762,null,null,null,null,null,null,4452,null,null,null,null,null,"cooling",null,null,null,null,null,3147.467380412591,null,null,null,null,null,null,3025.0000000000005]
[null,null,null,"Reversible Heat Pump",0,0,0,0,null,0,null,null,null,null,null,null,0]
[null,null,null,"Absorption Heat Pump (AHP)",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"Reversible AHP",0,0,0,0,null,0,null,null,null,null,null,null,0]
[null,null,null,"CHP",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"District Heating",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,"Cold production"]
[null,null,null,"Absorption chiller SE",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"Absorption chiller DE",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"Adsorption chiller",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"Water Cooled VCC (>20kW)",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"Air Cooled VCC (5-600kW)",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"District Cooling",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,"Heat rejection"]
[null,null,null,"Cooling tower - wet",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"Cooling tower - dry",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"Cooling tower - hybrid",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"specific CT",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,"Storage"]
[null,null,null,"Hot tank",null,null,null,null,null,1517.7436054938087,null,null,null,null,null,null,1050]
[null,null,null,"Cold tank",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"Battery",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,"Auxiliaries (not solar)"]
[null,null,null,"heating",null,null,null,null,null,1307.8387215775881,null,null,null,null,null,null,2226]
[null,null,null,"cooling",null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,"Sum investment material & installation",null,null,null,null,null,null,22567.067124824225,null,null,null,null,null,null,26043,null,null,null,null,"Sum investment material & installation",null,null,null,null,null,null,15640.547170929645,null,null,null,null,null,null,11218]
[]
[]
[null,null,"INVESTMENT Material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTMENT Material"]
[null,null,"Control, electricity and monitoring",null,null,null,null,null,null,1579.6946987376959,null,null,null,null,null,null,1823.0100000000002,null,null,null,null,"Control system and electricity",null,null,null,null,null,null,1094.8383019650753,null,null,null,null,null,null,785.2600000000001]
[]
[null,null,"TOTAL INVESTMENT Material",null,null,null,null,null,null,24146.761823561923,null,null,null,null,null,null,27866.010000000002,null,null,null,null,"TOTAL INVESTMENT MATERIAL",null,null,null,null,null,null,16735.385472894719,null,null,null,null,null,null,12003.26]
[null,null,"Spec. costs for total system regarding total invesmtent-material",null,null,null,null,null,null,2277.9963984492383,null,null,null,null,null,null,2628.8688679245288,null,null,null,null,"Specific cost for total system regarding total invesmtent-material",null,null,null,null,null,null,812.39735305314161,null,null,null,null,null,null,582.68252427184461]
[]
[]
[null,"Investment-Design/planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment-Design/planning"]
[null,null,"Design, planning and commissioning",null,null,null,null,null,null,2414.6761823561924,null,null,null,null,null,null,2786.6010000000006,null,null,null,null,"Design, planning and commissioning",null,null,null,null,null,null,2510.3078209342079,null,null,null,null,null,null,1800.489]
[]
[null,"Other costs over the TOTAL INVESTMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other costs over the TOTAL INVESTMENT"]
[null,null,"General costs associated to works",null,null,null,null,null,null,3622.0142735342883,null,null,null,null,null,null,4179.9014999999999,null,null,null,null,"General costs associated to works",null,null,null,null,null,null,5020.6156418684159,null,null,null,null,null,null,3600.9780000000001]
[null,null,"Indirect costs and industrial benefits",null,null,null,null,null,null,1207.3380911780962,null,null,null,null,null,null,1393.3005000000003,null,null,null,null,"Indirect cost and industrial beneffits",null,null,null,null,null,null,836.76927364473602,null,null,null,null,null,null,600.16300000000001]
[]
[null,"TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
[null,null,"INVESTMENT Cost",null,null,null,null,null,null,31390.790370630501,null,null,null,null,null,null,36225.813000000002,null,null,null,null,"INVESTMENT Cost",null,null,null,null,null,null,25103.078209342078,null,null,null,null,null,null,18004.89]
[null,null,"Specific cost for total system",null,null,null,null,null,null,2961.3953179840096,null,null,null,null,null,null,3417.5295283018872,null,null,null,null,"Specific cost for total system",null,null,null,null,null,null,1218.5960295797124,null,null,null,null,null,null,874.02378640776692]
[null,null,"INVESTMENT Costs without public funding's",null,null,null,null,null,null,31390.790370630501,null,null,null,null,null,null,36225.813000000002]
[]
[]
[null,"Replacement costs SOLAR Cooling Plant",null,null,null,null,null,"replacement \ncost","residual value","replacement & residual",null,null,null,null,"replacement \ncost","residual value","replacement & residual",null,null,null,"replacement costs REFERENCE SYSTEM",null,null,null,null,null,null,"replacement \ncosts","residual\nvalue",null,null,null,null,null,"replacement \ncosts","residual\nvalue"]
[null,null,"Solar collectors",null,"n","k1","k2","€/a","€/a","€/a",null,"n","k1","k2","€/a","€/a","€/a",null,null,null,null,"Heating system",null,"n","k",null,null,"€/a","€/a",null,"n","k",null,null,"€/a","€/a"]
[null,null,null,"Flat plate collectors",20,1,0.75,0,0,0,null,26,0,3.8461538461538436E-2,0,0,0,null,null,null,null,null,"Natural Gas",15,1,0.33333333333333326,124.84365855206977,41.614552850689911,83.229105701379865,null,15,1,0.33333333333333326,40.189573459715639,15.572293943916613,24.617279515799027]
[null,null,null,"Evacuated tube collectors",18,1,0.61111111111111116,0,0,0,null,18,1,0.61111111111111116,0,0,0,null,null,null,null,null,"Condensing Boiler",null,null,null,null,null,null,null,15,1,0.33333333333333326,0,0,0]
[null,null,null,"specific SC",18,1,0.61111111111111116,0,0,0,null,18,1,0.61111111111111116,0,0,0,null,null,null,null,null,"Oil Boiler",null,null,null,null,null,null,null,12,2,0.91666666666666652,0,0,0]
[null,null,"Solar collectors auxiliaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Heater",null,null,null,null,null,null,null,15,1,0.33333333333333326,0,0,0]
[null,null,null,"Flat plate collectors",20,1,0.75,0,0,0,null,20,1,0.75,0,0,0,null,null,null,null,null,"Pellets",null,null,null,null,null,null,null,15,1,0.33333333333333326,0,0,0]
[null,null,null,"Evacuated tube collectors",20,1,0.75,0,0,0,null,20,1,0.75,0,0,0,null,null,null,null,null,"Heat Pump",null,null,null,null,null,null,null,15,1,0.33333333333333326,0,0,0]
[null,null,null,"specific SC",20,1,0.75,0,0,0,null,20,1,0.75,0,0,0,null,null,null,null,null,"District Heating",null,null,null,null,null,null,null,30,0,0.16666666666666663,0,0,0]
[null,null,"PV collectors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cold production"]
[null,null,null,"PV",20,1,0.75,665.07989726592837,498.80992294944627,166.26997431648209,null,20,1,0.75,694.40758293838871,559.75524206859609,134.65234086979262,null,null,null,null,null,"Water Cooled VCC (>20kW)",null,null,null,null,null,null,null,15,1,0.33333333333333326,0,0,0]
[null,null,null,"specific PV",20,1,0.75,0,0,0,null,20,1,0.75,0,0,0,null,null,null,null,null,"Air Cooled VCC (5-600kW)",15,1,0.33333333333333326,244.46348585728862,81.487828619096192,162.97565723819241,null,15,1,0.33333333333333326,208.53080568720378,80.799638388246592,127.73116729895719]
[null,null,"Heating system",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District Cooling",null,null,null,null,null,null,null,15,1,0.33333333333333326,0,0,0]
[null,null,null,"Natural Gas",15,1,0.33333333333333326,0,0,0,null,15,1,0.33333333333333326,0,0,0,null,null,null,null,"Storage"]
[null,null,null,"Condensing Boiler",15,1,0.33333333333333326,0,0,0,null,15,1,0.33333333333333326,0,0,0,null,null,null,null,null,"Hot tank",20,1,0.75,18.499618621002398,13.874713965751798,4.6249046552505995,null,20,1,0.75,39.810426540284361,32.090800118592732,7.719626421691629]
[null,null,null,"Oil Boiler",12,2,0.91666666666666652,0,0,0,null,12,2,0.91666666666666652,0,0,0,null,null,null,null,null,"Cold tank",20,1,0.75,34.939554898150185,26.20466617361264,8.7348887245375444,null,20,1,0.75,0,0,0]
[null,null,null,"Electric Heater",15,1,0.33333333333333326,0,0,0,null,15,1,0.33333333333333326,0,0,0,null,null,null,null,"Reference auxiliaries"]
[null,null,null,"Pellets",15,1,0.33333333333333326,0,0,0,null,15,1,0.33333333333333326,0,0,0,null,null,null,null,null,"heating",20,1,0.75,62.421829276034885,46.816371957026163,15.605457319008721,null,20,1,0.75,22.104265402843602,17.818034732513869,4.2862306703297328]
[null,null,null,"Heat Pump",18,1,0.61111111111111116,101.57970653029811,62.076487324071067,39.503219206227044,null,15,1,0.33333333333333326,168.7962085308057,65.403634564449789,103.39257396635591,null,null,null,null,null,"cooling",20,1,0.75,122.23174292864431,91.673807196483239,30.55793573216107,null,20,1,0.75,114.69194312796211,92.452067008326694,22.239876119635412]
[null,null,null,"Reversible Heat Pump",18,1,0.61111111111111116,0,0,0,null,18,1,0.61111111111111116,0,0,0]
[null,null,null,"Absorption Heat Pump",18,1,0.61111111111111116,0,0,0,null,18,1,0.61111111111111116,0,0,0]
[null,null,null,"Reversible AHP",18,1,0.61111111111111116,0,0,0,null,18,1,0.61111111111111116,0,0,0]
[null,null,null,"CHP",15,1,0.33333333333333326,0,0,0,null,15,1,0.33333333333333326,0,0,0]
[null,null,null,"District Heating",30,0,0.16666666666666663,0,0,0,null,30,0,0.16666666666666663,0,0,0]
[null,null,"Cold production"]
[null,null,null,"Absorption chiller SE",30,0,0.16666666666666663,0,0,0,null,30,0,0.16666666666666663,0,0,0]
[null,null,null,"Absorption chiller DE",18,1,0.61111111111111116,0,0,0,null,18,1,0.61111111111111116,0,0,0]
[null,null,null,"Adsorption chiller",18,1,0.61111111111111116,0,0,0,null,18,1,0.61111111111111116,0,0,0]
[null,null,null,"Water Cooled VCC (>20kW)",15,1,0.33333333333333326,0,0,0,null,15,1,0.33333333333333326,0,0,0]
[null,null,null,"Air Cooled VCC (5-600kW)",15,1,0.33333333333333326,0,0,0,null,15,1,0.33333333333333326,0,0,0]
[null,null,null,"District Cooling",30,0,0.16666666666666663,0,0,0,null,30,0,0.16666666666666663,0,0,0]
[null,null,"Heat rejection"]
[null,null,null,"Cooling tower - wet",15,1,0.33333333333333326,0,0,0,null,15,1,0.33333333333333326,0,0,0]
[null,null,null,"Cooling tower - dry",20,1,0.75,0,0,0,null,20,1,0.75,0,0,0]
[null,null,null,"Cooling tower - hybrid",15,1,0.33333333333333326,0,0,0,null,20,1,0.75,0,0,0]
[null,null,null,"specific CT",20,1,0.75,0,0,0,null,20,1,0.75,0,0,0]
[null,null,"Storage"]
[null,null,null,"Hot tank",20,1,0.75,58.94149924247801,44.206124431858505,14.735374810619504,null,20,1,0.75,39.810426540284361,32.090800118592732,7.719626421691629]
[null,null,null,"Cold tank",20,1,0.75,0,0,0,null,20,1,0.75,0,0,0]
[null,null,null,"Battery",10,2,0.5,0,0,0,null,10,2,0.5,0,0,0]
[null,null,"Auxiliaries (not solar)"]
[null,null,null,"heating",20,1,0.75,50.789853265149056,38.092389948861786,12.697463316287269,null,20,1,0.75,84.39810426540285,68.032496251416589,16.365608013986261]
[null,null,null,"cooling",20,1,0.75,0,0,0,null,20,1,0.75,0,0,0]
[null,null,"TOTAL",null,null,null,null,876.39095630385361,643.18492465423753,233.20603164961608,null,null,null,null,987.41232227488149,725.28217300305516,262.13014927182633,null,null,null,null,"TOTAL",null,null,null,null,607.39989013319018,301.67194076265991,305.72794937053027,null,null,null,null,425.32701421800948,238.73283419159651,186.59418002641297]
[]
[]
[null,"maintanance costs SOLAR Cooling Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maintanance costs REFERENCE SYSTEM"]
[null,null,"Solar collectors",null,null,null,null,null,null,"€/a",null,null,null,null,null,null,"€/a",null,null,null,null,"Heating system",null,null,null,null,null,null,"€/a",null,null,null,null,null,null,"€/a"]
[null,null,null,"Flat plate collectors",null,null,null,null,1.4999999999999999E-2,0,null,null,null,null,null,1.4999999999999999E-2,0,null,null,null,null,null,"Natural Gas",null,null,null,null,3.5000000000000003E-2,112.5153472700529,null,null,null,null,null,3.5000000000000003E-2,37.1]
[null,null,null,"Evacuated tube collectors",null,null,null,null,1.4999999999999999E-2,0,null,null,null,null,null,1.4999999999999999E-2,0,null,null,null,null,null,"Condensing Boiler",null,null,null,null,null,null,null,null,null,null,null,0.04,0]
[null,null,null,"specific SC",null,null,null,null,0.02,0,null,null,null,null,null,0.02,0,null,null,null,null,null,"Oil Boiler",null,null,null,null,null,null,null,null,null,null,null,0.12,0]
[null,null,"Solar collectors auxiliaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Heater",null,null,null,null,null,null,null,null,null,null,null,0.02,0]
[null,null,null,"Flat plate collectors",null,null,null,null,2.5000000000000001E-2,0,null,null,null,null,null,0.02,0,null,null,null,null,null,"Pellets",null,null,null,null,null,null,null,null,null,null,null,0.06,0]
[null,null,null,"Evacuated tube collectors",null,null,null,null,2.5000000000000001E-2,0,null,null,null,null,null,2.5000000000000001E-2,0,null,null,null,null,null,"Heat Pump",null,null,null,null,null,null,null,null,null,null,null,0.03,0]
[null,null,null,"specific SC",null,null,null,null,2.5000000000000001E-2,0,null,null,null,null,null,2.5000000000000001E-2,0,null,null,null,null,null,"District Heating",null,null,null,null,null,null,null,null,null,null,null,0.03,0]
[null,null,"PV collectors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cold production"]
[null,null,null,"PV",null,null,null,null,0.02,342.51614709195309,null,null,null,null,null,0.02,366.3,null,null,null,null,null,"Water Cooled VCC (>20kW)",null,null,null,null,null,null,null,null,null,null,null,3.5000000000000003E-2,0]
[null,null,null,"specific PV",null,null,null,null,0.02,0,null,null,null,null,null,1.4999999999999999E-2,0,null,null,null,null,null,"Air Cooled VCC (5-600kW)",null,null,null,null,3.5000000000000003E-2,220.32271662888138,null,null,null,null,null,3.5000000000000003E-2,192.50000000000003]
[null,null,"Heating system",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District Cooling",null,null,null,null,null,null,null,null,null,null,null,3.5000000000000003E-2,0]
[null,null,null,"Natural Gas",null,null,null,null,3.5000000000000003E-2,0,null,null,null,null,null,3.5000000000000003E-2,0,null,null,null,null,"Storage"]
[null,null,null,"Condensing Boiler",null,null,null,null,0.04,0,null,null,null,null,null,0,0,null,null,null,null,null,"Hot tank",null,null,null,null,0.02,9.5273035898162348,null,null,null,null,null,0.02,21]
[null,null,null,"Oil Boiler",null,null,null,null,0.12,0,null,null,null,null,null,0.04,0,null,null,null,null,null,"Cold tank",null,null,null,null,0.02,17.993870772547346,null,null,null,null,null,0.02,0]
[null,null,null,"Electric Heater",null,null,null,null,0.02,0,null,null,null,null,null,0,0,null,null,null,null,"Reference auxiliaries"]
[null,null,null,"Pellets",null,null,null,null,0.06,0,null,null,null,null,null,0.06,0,null,null,null,null,null,"heating",null,null,null,null,1.4999999999999999E-2,24.110431557868473,null,null,null,null,null,0.02,11.66]
[null,null,null,"Heat Pump",null,null,null,null,2.5000000000000001E-2,65.391936078879411,null,null,null,null,null,0.03,133.56,null,null,null,null,null,"cooling",null,null,null,null,1.4999999999999999E-2,47.212010706188863,null,null,null,null,null,0.02,60.500000000000007]
[null,null,null,"Reversible Heat Pump",null,null,null,null,2.5000000000000001E-2,0,null,null,null,null,null,2.5000000000000001E-2,0]
[null,null,null,"Absorption Heat Pump",null,null,null,null,2.5000000000000001E-2,0,null,null,null,null,null,2.5000000000000001E-2,0]
[null,null,null,"Reversible AHP",null,null,null,null,2.5000000000000001E-2,0,null,null,null,null,null,2.5000000000000001E-2,0]
[null,null,null,"CHP",null,null,null,null,0.08,0,null,null,null,null,null,0.08,0]
[null,null,null,"District Heating",null,null,null,null,0.03,0,null,null,null,null,null,0.03,0]
[null,null,"Cold production"]
[null,null,null,"Absorption chiller SE",null,null,null,null,0.03,0,null,null,null,null,null,0.02,0]
[null,null,null,"Absorption chiller DE",null,null,null,null,0.03,0,null,null,null,null,null,0.03,0]
[null,null,null,"Adsorption chiller",null,null,null,null,0.03,0,null,null,null,null,null,0.03,0]
[null,null,null,"Water Cooled VCC (>20kW)",null,null,null,null,3.5000000000000003E-2,0,null,null,null,null,null,3.5000000000000003E-2,0]
[null,null,null,"Air Cooled VCC (5-600kW)",null,null,null,null,3.5000000000000003E-2,0,null,null,null,null,null,3.5000000000000003E-2,0]
[null,null,null,"District Cooling",null,null,null,null,0.03,0,null,null,null,null,null,0.03,0]
[null,null,"Heat rejection"]
[null,null,null,"Cooling tower - wet",null,null,null,null,3.5000000000000003E-2,0,null,null,null,null,null,3.5000000000000003E-2,0]
[null,null,null,"Cooling tower - dry",null,null,null,null,0.02,0,null,null,null,null,null,0.01,0]
[null,null,null,"Cooling tower - hybrid",null,null,null,null,0.02,0,null,null,null,null,null,3.5000000000000003E-2,0]
[null,null,null,"specific CT",null,null,null,null,3.5000000000000003E-2,0,null,null,null,null,null,3.5000000000000003E-2,0]
[null,null,"Storage"]
[null,null,null,"Hot tank",null,null,null,null,0.02,30.354872109876172,null,null,null,null,null,0.02,21]
[null,null,null,"Cold tank",null,null,null,null,0.02,0,null,null,null,null,null,0.02,0]
[null,null,null,"Battery",null,null,null,null,3.5000000000000003E-2,0,null,null,null,null,null,3.5000000000000003E-2,0]
[null,null,"PV collectors"]
[null,null,null,"PV",null,null,null,null,1.4999999999999999E-2,19.617580823663822,null,null,null,null,null,0,0]
[null,null,null,"specific PV",null,null,null,null,1.4999999999999999E-2,0,null,null,null,null,null,0,0]
[null,null,"TOTAL",null,null,null,null,null,"Cmain",457.88053610437248,null,null,null,null,null,null,520.86,null,null,null,null,"TOTAL",null,null,null,null,null,null,431.6816805253552,null,null,null,null,null,null,322.76000000000005]
[]
[]
[null,"Total Costs of SOLAR Cooling Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Costs of REFERENCE Plant"]
[null,null,null,null,null,null,null,null,"Unit","Cost (€)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit","Cost (€)"]
[null,"INVESTMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTMENT"]
[null,null,"Total investment of SOLAR COOLING SYSTEM",null,null,null,null,null,"€",31390.790370630501,null,null,null,null,null,null,36225.813000000002,null,null,null,null,"Total investment of REFERENCE SYSTEM",null,null,null,null,null,"€",25103.078209342078,null,null,null,null,null,null,18004.89]
[null,null,"Annualized investment cost of SHC SYSTEM",null,null,null,null,null,"€/a",1471.9833031541514,null,null,null,null,null,null,1698.7081640695103,null,null,null,null,"Annualized investment cost of REF SYSTEM",null,null,null,null,null,"€/a",1177.1386303320455,null,null,null,null,null,null,844.28895042806846]
[null,null,"Annualized replacement cost of SHC SYSTEM",null,null,null,null,null,"€/a",233.20603164961608,null,null,null,null,null,null,262.13014927182633,null,null,null,null,"Annualized replacement cost of REF SYSTEM",null,null,null,null,null,"€/a",305.72794937053027,null,null,null,null,null,null,186.59418002641297]
[null,"OPERATION-ENERGY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION-ENERGY"]
[null,null,"Electricity Cost of renewable heating and cooling system for HVAC only",null,null,null,null,null,"€/a",336.57392864224693,null,null,null,null,null,null,334.91653577802219,null,null,null,null,"Electricity Cost of REFERENCE SYSTEM",null,null,null,null,null,"€/a",486.18137180942222,null,null,null,null,null,null,448.84945462847998]
[null,null,"Annualized Electricity Cost of renewable heating and cooling system for HVAC only",null,null,null,null,null,"€/a",326.77080450703585,null,null,null,null,null,null,241.64408019858493,null,null,null,null,"Annualized Electricity Cost of REF SYSTEM",null,null,null,null,null,"€/a",472.0207493295361,null,null,null,null,null,null,323.84729335437299]
[null,null,"Feed-in tariffs electrical power",null,null,null,null,null,null,-128.61006600000002,null,null,null,null,null,null,-128.61006600000002]
[null,null,"Annualized feed-in tariffs electrical power",null,null,null,null,null,null,-124.86414174757283,null,null,null,null,null,null,-124.86414174757283]
[null,null,"Feed-in NO subsidies",null,null,null,null,null,null,-33.292371600000003,null,null,null,null,null,null,-33.292371600000003]
[null,null,"Annualized feed-in NO subsidies",null,null,null,null,null,null,-32.322690873786406,null,null,null,null,null,null,-32.322690873786406]
[null,null,"Feed-in tariffs district heating/cooling",null,null,null,null,null,"€/a",0,null,null,null,null,null,null,0]
[null,null,"Annualized feed-in tariffs district heating/cooling",null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,"EC costs SHC SYSTEM 1",null,"type:","Heat Pump",null,null,"€/a",0,null,null,"type:","Heat Pump",null,null,0,null,null,null,null,"EC costs REF SYSTEM",null,"type:","Natural Gas",null,null,"€/a",100.51728823992119,null,null,"type:","Natural Gas",null,null,111.80995428501913]
[null,null,"Annualized EC Cost of SHC SYSTEM 1",null,null,null,null,null,"€/a",0,null,null,null,null,null,null,0,null,null,null,null,"Annualized EC Cost of REF SYSTEM",null,null,null,null,null,"€/a",97.589600232933194,null,null,null,null,null,null,80.6714828143229]
[null,null,"EC costs SHC SYSTEM 2",null,"type:","no heat source",null,null,"€/a",0,null,null,"type:","no heat source",null,null,0]
[null,null,"Annualized EC Cost of SHC SYSTEM 2",null,null,null,null,null,"€/a",0,null,null,null,null,null,null,0]
[null,"OPERATION-WATER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION-WATER"]
[null,null,"Water Cost of Cooling Tower 1",null,null,null,null,null,"€/a",0,null,null,null,null,null,null,0,null,null,null,null,"Water Cost of REFERENCE SYSTEM",null,null,null,null,null,"€/a",0,null,null,null,null,null,null,0]
[null,null,"Annualized Water Cost of CT1",null,null,null,null,null,"€/a",0,null,null,null,null,null,null,0,null,null,null,null,"Annualized Water Cost of REF SYSTEM",null,null,null,null,null,"€/a",0,null,null,null,null,null,null,0]
[null,null,"Water Cost of Cooling Tower 2",null,null,null,null,null,"€/a",0,null,null,null,null,null,null,0]
[null,null,"Annualized Water Cost of CT2",null,null,null,null,null,"€/a",0,null,null,null,null,null,null,0]
[null,"OPERATION-MAINTENANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION-MAINTENANCE"]
[null,null,"Maintenance Cost of SOLAR COOLING SYSTEM",null,null,null,null,null,"€/a",457.88053610437248,null,null,null,null,null,null,520.86,null,null,null,null,"Maintenance Cost of REFERENCE SYSTEM",null,null,null,null,null,"€/a",431.6816805253552,null,null,null,null,null,null,322.76000000000005]
[null,null,"Annualized Maintenance Cost of SHC SYSTEM",null,null,null,null,null,"€/a",444.54420981007036,null,null,null,null,null,null,346.0939379030807,null,null,null,null,"Annualized Maintenance Cost of REF SYSTEM",null,null,null,null,null,"€/a",419.10842769451961,null,null,null,null,null,null,214.4631559298052]
[null,"DOMESTIC-ENERGY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DOMESTIC-ENERGY"]
[null,null,"Electricity Cost of Domestic Electricity",null,null,null,null,null,"€/a",46.523685324490074,null,null,null,null,null,null,41.871316792041064,null,null,null,null,"Electricity Cost of Domestic Electricity",null,null,null,null,null,"€/a",108.22200000000001,null,null,null,null,null,null,97.399799999999999]
[null,null,"Annualized Electricity Cost of Domestic Electricity",null,null,null,null,null,"€/a",45.168626528631137,null,null,null,null,null,null,30.210380056069731,null,null,null,null,"Annualized Electricity Cost of Domestic Electricity",null,null,null,null,null,"€/a",105.06990291262136,null,null,null,null,null,null,70.274479066406883]
[null,"TOTAL ANNUALIZED COST OF SOLAR COOLING SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL ANNUALIAZED COST OF REFERENCE SYSTEM"]
[null,null,"Total Annualized Cost of SOLAR COOLING SYSTEM",null,null,null,null,null,"€/a",2364.4861430281453,null,null,null,null,null,null,2421.5998788777129,null,null,null,null,"Total Annualized Cost of REF SYSTEM",null,null,null,null,null,"€/a",2576.655259872186,null,null,null,null,null,null,1720.1395416193895]
[]
[null,null,null,"COST RATIO T53",null,null,null,null,null,0.91765715804194725]
[null,null,null,"COST RATIO spec",null,null,null,null,null,1.4077926937241081]
[]
[]
[]
[null,"Summary",null,"Invest",null,null,null,null,null,1471.9833031541514,null,null,null,null,null,null,1698.7081640695103,null,null,null,null,null,null,null,null,null,null,null,1177.1386303320455,null,null,null,null,null,null,844.28895042806846]
[null,null,null,"Replace+Residual",null,null,null,null,null,233.20603164961608,null,null,null,null,null,null,262.13014927182633,null,null,null,null,null,null,null,null,null,null,null,305.72794937053027,null,null,null,null,null,null,186.59418002641297]
[null,null,null,"Electricty - HVAC",null,null,null,null,null,326.77080450703585,null,null,null,null,null,null,241.64408019858493,null,null,null,null,null,null,null,null,null,null,null,472.0207493295361,null,null,null,null,null,null,323.84729335437299]
[null,null,null,"feed-in electrical",null,null,null,null,null,-157.18683262135923,null,null,null,null,null,null,-157.18683262135923,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"feed-in district h/c",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"Energy carrier",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,97.589600232933194,null,null,null,null,null,null,80.6714828143229]
[null,null,null,"Water",null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,"Maintanance",null,null,null,null,null,444.54420981007036,null,null,null,null,null,null,346.0939379030807,null,null,null,null,null,null,null,null,null,null,null,419.10842769451961,null,null,null,null,null,null,214.4631559298052]
[null,null,null,"Electricty - domestic",null,null,null,null,null,45.168626528631137,null,null,null,null,null,null,30.210380056069731,null,null,null,null,null,null,null,null,null,null,null,105.06990291262136,null,null,null,null,null,null,70.274479066406883]
[]
[]
["summary","Summary"]
[]
[]
[null,"System information"]
[null,"Gerneral Information - SHC plant"]
[null,"Building category",null,"Residential"]
[null,"Cooled/heated area",null,200,"m²"]
[null,"Distribution system",null,"Other"]
[null,"Project location",null,"Austria (Vienna)"]
[null,"Renewable and non-renewable heat and electricity sources - SHC plant"]
[null,"Thermal collector type",null,"no collector"]
[null,"Thermal collector area",null,0,"m²"]
[null,"Primary hot water storage ",null,0.5,"m³"]
[null,"Primary boiler type",null,"Heat Pump"]
[null,"Primary boiler peak load (SH/DHW)",null,10.6,"kW"]
[null,"Average DHW demand",null,25.43110466003418,"l/day"]
[null,"Cold sources - SHC plant"]
[null,"Primary chiller type",null,"no chiller"]
[null,"Primary chiller capacity",null,0,"kW"]
[null,"Primary cold storage",null,0,"m³"]
[null,"Secondary chiller type",null,"no chiller"]
[null,"Secondary chiller capacity",null,0,"kW"]
[null,"Energy flows - SHC plant"]
[null,"Cold Distribution to System","QCD.System",1595.21,"kWh/a",null,0.7770784721579479]
[null,"District Cooling","QDC.System",0,"kWh/a",null,0]
[null,"Space heating","QHD.System",0,"kWh/a",null,0]
[null,"Domestic hot water","QWD.System",457.62,"kWh/a",null,0.22292152784205221]
[null,"District Heating","QDH.System",0,"kWh/a",null,0]
[null,"Electricity demand of the system","Qel.sys",1412.5900000000001,"kWh/a"]
[null,"Electricity demand from Grid","Qel.GD",724.64000000000021,"kWh/a"]
[null,"Electricity production from CHP","Qel.CHP",0,"kWh/a",null,0]
[null,"Electricity production from PV","Qel.PV",2838.62,"kWh/a",null,1]
[null,"Electricity demand of domestic electricity","Qel.DE",1082.22,"kWh/a"]
[null,"Energy Carrier to primary Heat Source","EC.H1",1.2000000000000002E-5,"kWh/a"]
[null,"Energy Carrier to secondary Heat Source","EC.H2",0,"kWh/a"]
[null,"Efficiency and transformation factors - SHC plant",null,"T53 Standard",null,null,"specific values"]
[null,"Primary energy factor for electricity","εel",0.4,"-",null,0.59105923829174101,"-"]
[null,"Primary efficiency of the boiler","ηHB1",3.3,"-",null,2,"-"]
[null,"Primary energy factor for Energy Carrier","εEC1",1000000000000000,"-",null,1000000000000000,"-"]
[null,"Secondary efficiency of the boiler","ηHB2",0.85599999999999998,"-",null,0.81399999999999995,"-"]
[null,"Secondary energy factor for Energy Carrier","εEC2",10,"-",null,16.7,"-"]
[null,"Refrence System"]
[null,"Heat source",null,"Natural Gas",null,null,"Natural Gas"]
[null,"Hot water storage volume","V_HS",0,"m³",null,0.5,"m³"]
[null,"Cold source",null,"Air Cooled VCC (5-600kW)",null,null,"Air Cooled VCC (5-600kW)"]
[null,"Cold water storage volume","V_CS",0.29148572622448676,"m³",null,0,"m³"]
[]
[null,"RESULTS"]
[]
[null,"Overall Primary Energy demand",null,"T53 Standard",null,null,"specific values"]
[null,"Solar Heating and Cooling",null,1811.6000000000004,"kWhprim/a",null,1226.0023243936255,"kWhprim/a"]
[null,"Electricity demand reference system","Qel.HVAC.ref",11.035051427555501,"kWh",null,11.035051427555501,"kWh"]
[null,"Reference losses for SH+DHW","Qloss.ref",94.132571377775065,"kWh",null,94.132571377775065,"kWh"]
[null,"Reference energy carrier energy demand","Q EC.ref",610.34576479842372,"kWh",null,929.1100952226476,"kWh"]
[null,"Reference electricity energy demand","Q el.ref",1944.0337180942222,"kWh",null,1624.9917180942221,"kWh"]
[null,"Reference System",null,5538.246256122693,"kWhprim/a",null,3827.1413414890753,"kWhprim/a"]
[null,"CO2 Emissions"]
[null,"Solar Heating and Cooling",null,398.55200000012013,"kg CO2/a",null,77.918547363340366,"kg CO2/a"]
[null,"Reference System",null,1227.9084437994125,"kg CO2/a",null,394.00087526229618,"kg CO2/a"]
[]
[null,"Perfomances Figures"]
[]
[null,"Technical key figures",null,"T53 Standard",null,null,"specific values"]
[null,"Electrical equivalent SPF","SPFequ Cooling",10.192140944587697,"-",null,10.192024914268483,"-"]
[null,null,"SPFequ Solar Cooling",0,"-",null,0,"-"]
[null,null,"SPFequ Cooling Grid",0,"-",null,0,"-"]
[null,null,"SPFequ Solar Cooling Grid",0,"-",null,0,"-"]
[null,null,"SPFequ DHW",2.6320832606215681,"-",null,2.6320667652181453,"-"]
[null,null,"SPFequ Solar DHW",0,"-",null,0,"-"]
[null,null,"SPFequ Space Heating",0,"-",null,0,"-"]
[null,null,"SPFequ Solar Space Heating",0,"-",null,0,"-"]
[null,null,"SPFequ Heating Grid",0,"-",null,0,"-"]
[null,null,"SPFequ Solar Heating Grid",0,"-",null,0,"-"]
[null,null,"SPFequ System",4.3256773595569449,"-",null,4.3253536864788824,"-"]
[]
[null,"Economic key figures"]
[null,"Investment costs SHC System","Total investment",31390.790370630501,"€",null,36225.813000000002,"€"]
[null,null,"Annualized costs",2364.4861430281453,"€/a",null,2421.5998788777129,"€/a"]
[null,null,"Costs per kW cold",3139.0790370630502,"€/kWc",null,3622.5813000000003,"€/kWc"]
[null,null,"Costs per m² floor area",156.95395185315249,"€/m²",null,181.129065,"€/m²"]
[]
[null,"Investment costs Reference System","Total investment",25103.078209342078,"€",null,18004.89,"€"]
[null,null,"Annualized costs",2576.655259872186,"€/a",null,1720.1395416193895,"€/a"]
[null,null,"Costs per kW cold",2510.3078209342079,"€/kWc",null,1800.489,"€/kWc"]
[null,null,"Costs per m² floor area",125.51539104671039,"€/m²",null,90.024450000000002,"€/m²"]
[null,"Energy Costs"]
[null,"SHC System",null,0.7542100263243473,"€/kWh",null,0.77242783332888243,"€/kWh"]
[null,"Reference System",null,0.82188649618736087,"€/kWh",null,0.54868009812264218,"€/kWh"]
[null,"Cost Ratio",null,0.91765715804194725,"-",null,1.4077926937241081,"-"]
[null,"Avoidance costs"]
[null,"Primary energy",null,-5.6932990754208955E-2,"€/kWhprim",null,0.26967429754738975,"€/kWh"]
[null,"CO2",null,-0.25582379980324416,"€/kg CO2",null,2.2192330141360004,"€/kg CO2"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7]
["SENS T53",1,"ST + ST aux","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,0.94281767748558998,0.98860455712184103,1.0343914276610571,1.0801783163943437,1.1259651869335596,1.1717520574727758,1.2175389280119917]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.0274182130255802,1.077313622476697,1.1272090220144872,1.1771044413789309,1.2269998409167211,1.2768952404545113,1.3267906399923015]
[]
[null,2,"PV","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,3,"Heat production","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.0771104433469858,1.0893241298502896,1.1015378139269523,1.1137515028568974,1.1259651869335596,1.1381788710102221,1.1503925550868848]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.1737612831847488,1.1870709232788388,1.2003805607285414,1.2136902034670189,1.2269998409167211,1.2403094783664232,1.2536191158161258]
[]
[null,4,"Cold production","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.0158558255937773,1.0433831672960208,1.0709105035290731,1.0984378507005075,1.1259651869335596,1.1534925231666118,1.1810198593996639]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.1070101907790504,1.1370076048034559,1.1670050128679108,1.1970024328522664,1.2269998409167211,1.2569972489811758,1.2869946570456305]
[]
[null,5,"Other","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.076887927196474,1.0891572427401688,1.1014265558461698,1.1136958738275586,1.1259651869335596,1.1382345000395611,1.1505038131455618]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.1735188003047736,1.1868890611218683,1.2002593192825313,1.2136295827560581,1.2269998409167211,1.2403700990773843,1.253740357238047]
[]
[null,6,"Other %","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.057141669659361,1.0739404502750043,1.0910106271951412,1.1083522106752761,1.1259651869335596,1.143849562806994,1.1620053382955791]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.1520006795512161,1.1703068415730846,1.1889087527231708,1.2078064241772219,1.2269998409167211,1.2464890103921658,1.2662739326035555]
[]
[null,7,"Heat production REF","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1892127656513054,1.1727439573122806,1.1567250580477479,1.1411378706260995,1.1259651869335596,1.1111906840404153,1.0967988906079591]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2959227258563433,1.2779761450503206,1.2605198443783867,1.2435339937422867,1.2269998409167211,1.2108995982894315,1.1952164062537864]
[]
[null,8,"cold production REF","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.2046564258713925,1.1839701550882886,1.1639823406505962,1.1446581842315651,1.1259651869335596,1.1078729164900605,1.0903528729879448]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.3127521703659246,1.290209687476952,1.2684283345364469,1.2473701907082397,1.2269998409167211,1.2072841221595072,1.188191977180767]
[]
[null,9,"Other REF","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1791786701051228,1.1654092636353546,1.1519577220148258,1.138813156294405,1.1259651869335596,1.1134038823094499,1.1011197541498841]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2849882548959761,1.269983297598908,1.2553247276715171,1.2410006790818804,1.2269998409167211,1.2133113903728245,1.1999249877801863]
[]
[null,10,"other % REF","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1626880962049784,1.153521993730793,1.1443434882292278,1.135156586197025,1.1259651869335596,1.1167730583829021,1.1075838515602656]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.267017955470283,1.257029363986135,1.2470272565311571,1.2370159991114411,1.2269998409167211,1.2169828879947047,1.2069691189720295]
[]
[null,11,"Period under consideration","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.2078146765960525,1.1544240564516832,1.1259651869335596,1.1082801891953078,1.0962247191270897,1.0927516418295775,1.0854508801181626]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.3161938159706936,1.2580123702352388,1.2269998409167211,1.2077279400948637,1.1945907134491942,1.1908059913805265,1.1828501206640676]
[]
[null,12,"Credit period","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1089197270945776,1.1173853296047389,1.1259651869335596,1.1346542134370323,1.1434471639491826,1.1523386520101944,1.161323168514681]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2084248647509461,1.2176500992908528,1.2269998409167211,1.2364685476415864,1.2460505036423573,1.2557398391235777,1.2655305506390389]
[]
[null,13,"Inflation rate","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1097186123026137,1.1175541931572954,1.1259651869335596,1.1350080144806007,1.1447451552303871,1.1552453557203308,1.1665837186139789]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2092954352042302,1.2178341152395944,1.2269998409167211,1.2368540958176868,1.2474649657536474,1.2589073659985803,1.2712631382979447]
[]
[null,14,"Market discount rate","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.0819360646785232,1.1037068018992875,1.1259651869335596,1.1486101461028908,1.171541356257124,1.1946613526377776,1.2178773489363655]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.1790199152231389,1.2027441754547243,1.2269998409167211,1.2516767684281349,1.2766656326823653,1.3018602232525365,1.3271594279665553]
[]
[null,15,"Credit interest rate","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1073305885788287,1.1166012347349643,1.1259651869335596,1.1354153890732472,1.1449448067018344,1.1545464494784843,1.1642133922803464]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2066931302988988,1.2167956463364971,1.2269998409167211,1.2372980247829615,1.2476825322703988,1.2581457457837522,1.2686801187978405]
[]
[null,16,"Inflation rate for energy prices electricity","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1376340804805312,1.132078590893085,1.1259651869335596,1.1192421889391546,1.1118554183892047,1.1037487238782697,1.0948647043564304]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2397158029126696,1.2336618103744321,1.2269998409167211,1.2196735775780791,1.2116239803126783,1.202789859159815,1.1931086623817113]
[]
[null,17,"Inflation rate for energy prices gas","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1721550466958333,1.1490255157221714,1.1259651869335596,1.1030925078112108,1.0805259905865767,1.0583814280866688,1.0367691544039745]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.277334390543982,1.2521294098265487,1.2269998409167211,1.2020747597773187,1.1774833129315432,1.1533516834816526,1.1298001059744172]
[]
[null,18,"Equity ratio","fsav.sys",0.67284158590873244,0.67284158590873244,null,0,0,0,0,0,0,0]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,0,0,0,0,0,0,0]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,0,0,0,0,0,0,0]
[null,null,"PARAMETER VARIATION",null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,19,"public funding","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,20,"LF ST","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.2858029470190535,1.179244440295391,1.1259651869335596,1.0939976349164611,1.0726859335717285,1.0574632897540623,1.0460463068908128]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.4011800984178426,1.2850599267504283,1.2269998409167211,1.1921637894164969,1.1689397550830141,1.1523511591305262,1.1399097121661603]
[]
[null,21,"LF PV","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,22,"LF heat production","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1221742321029986,1.1246756629518788,1.1259651869335596,1.1267517853589688,1.1272816648683057,1.1276628707657235,1.1279502770483025]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2228687176564286,1.2255946058892602,1.2269998409167211,1.2278570220747558,1.2284344485184915,1.2288498606297327,1.2291630563369316]
[]
[null,23,"LF cold production","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1413020566477956,1.1312057363833521,1.1259651869335596,1.1227564555277971,1.1205897766503221,1.1190284435894071,1.1178498613548966]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2437129124378554,1.2327106332359075,1.2269998409167211,1.2235031849187348,1.2211420864861804,1.2194406525168247,1.2181563142166416]
[]
[null,24,"LF Other","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1291329737576319,1.127046282671073,1.1259651869335596,1.1253039211106828,1.1248576954691782,1.1245362853858019,1.1242937473885333]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2304518783103284,1.2281779451008807,1.2269998409167211,1.2262792386557548,1.225792972474977,1.2254427217516435,1.2251784204326344]
[]
[null,25,"MT ST","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.096711222626209,1.1113382047798843,1.1259651869335596,1.1405921690872349,1.1552191512409102,1.1698461333945858,1.1844731155482611]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.1951208716840598,1.2110603563003903,1.2269998409167211,1.2429393255330516,1.2588788101493824,1.2748182947657132,1.2907577793820437]
[]
[null,26,"MT PV","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,27,"MT heat production","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.12699961598084,1.1264802864525798,1.1259651869335596,1.1254542659524049,1.1249474728694482,1.1244447578599996,1.1239460718980157]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2281270909340234,1.2275611611380108,1.2269998409167211,1.2264430741801711,1.2258908057447153,1.2253429813148147,1.2247995474652404]
[]
[null,28,"MT cold production","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1179022382719557,1.1219539795740363,1.1259651869335596,1.1299364655803243,1.1338684087545403,1.1377615980022564,1.1416166034620974]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2182133909980954,1.2226287015163788,1.2269998409167211,1.2313274687371571,1.2356122314502882,1.2398547627852186,1.2440556840400221]
[]
[null,29,"MT Other","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1257321489315888,1.1258490150249758,1.1259651869335596,1.1260806708242135,1.12619547279098,1.126309598856144,1.1264230549712864]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2267458920427559,1.2268732447172954,1.2269998409167211,1.2271256873612693,1.2272507906918111,1.2273751574710203,1.2274987941845228]
[]
[null,30,"electricity (energy)","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.138379990142528,1.1259651869335596,1.1140595746233255,1.1026324561702754,1.0916555533909995,1.0811027733122058,1.0709500010922999]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,1,1.5,2,2.5,3,3.5]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2405286442395855,1.2269998409167211,1.2140259190049281,1.201573426968106,1.1896115491762977,1.1781118512920565,1.1670480546105493]
[]
[null,31,"electricity (power)","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1138649366650006,1.1259651869335596,1.1383901694937475,1.1511531343143373,1.1642680621502515,1.1777497156290091,1.1777497156290091]
[null,null,"PARAMETER VARIATION",null,null,null,null,1.25,1,0.75,0.5,0.25,0,0]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2138138158718361,1.2269998409167211,1.2405397370002429,1.2544479430320279,1.2687396942824603,1.2834310780531968,1.2834310780531968]
[]
[null,32,"Feed in","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,33,"EC REN","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,34,"EC nonREN","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.3254510669664119,1.2051718793055819,1.1259651869335596,1.0698611927298185,1.0280386178177232,0.99566008630879754,0.96985125953787188]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.4443859074718011,1.3133138762597567,1.2269998409167211,1.1658615457352688,1.1202861644007689,1.0850022555627301,1.0568775615582773]
[]
[null,35,"CD C1","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.26749495146221036,0.26943908965379337,0.27137293645637117,0.2732965722276226,0.27521007762850036,0.27711353020948915,0.27900701348608548]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.640069434515131,2.6497482040127149,2.6594269792792979,2.6691057545458805,2.6787845298124635,2.6884632935410493,2.6981420688076323]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1298468814393643,1.1279026950469004,1.1259651869335596,1.1240343238974231,1.1221100718110535,1.1201923990624463,1.1182812674167033]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.80000001192092896,0.89999997615814209,1,1.1000000238418579,1.2000000476837158,1.2999999523162842,1.3999999761581421]
[null,null,null,"fsav.sys",null,1,null,0.3975600751563752,0.40044951931722816,0.40332366806647046,0.40618264083441163,0.4090265575020971,0.41185553332768909,0.41466969243475293]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61032509248113198,0.61256260783261796,0.61480012451776767,0.61703764120291726,0.61927515788806697,0.62151267190588932,0.62375018859103903]
[null,null,null,"CR",null,1,null,1.2312298460681954,1.2291112047265724,1.2269998409167211,1.2248957184574614,1.2227988001590464,1.220709051572876,1.2186264310331738]
[]
[null,36,"el.sum","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.28896955479425479,0.28545023028760586,0.28193090787863739,0.27841158337198857,0.27489226096302,0.27137293645637117,0.26785361194972235]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.7252426161024261,2.7118201597082781,2.6985292806523935,2.6853680380236815,2.6723345598193302,2.6594269792792979,2.6466434885804704]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1145459923301158,1.1168298317953143,1.1191136698992386,1.1213975093644368,1.1236813474683613,1.1259651869335596,1.1282490263987581]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.60000002384185791,0.69999998807907104,0.80000001192092896,0.89999997615814209,1,1.1000000238418579]
[null,null,null,"fsav.sys",null,1,null,0.42947635943752749,0.42424581991625848,0.4190152835126334,0.41378474399136456,0.4085542075877393,0.40332366806647046,0.39809312854520162]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.63001522988796321,0.62691225773390435,0.62383970332192984,0.62079711795674208,0.61778406887309845,0.61480012451776767,0.6118448669624198]
[null,null,null,"CR",null,1,null,1.2145559837491819,1.2170447557760593,1.2195335263195131,1.22202229834639,1.224511068889844,1.2269998409167211,1.2294886129435982]
[]
[null,37,"Heat pump","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117,0.27137293645637117]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979,2.6594269792792979]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046,0.40332366806647046]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767,0.61480012451776767]
[null,null,null,"CR",null,1,null,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,38,"primary energy factor electricity ","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.27428151794194222,0.27267714240402885,0.27137293645637117,0.27029186692927087,0.2693811819110975,0.26860354388480157,0.2679317798251285]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,3.2846212565572093,2.9391452806699978,2.6594269792792979,2.428323554622708,2.2341744500558014,2.0687723481119509,1.9261723238165653]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596,1.1259651869335596]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.80000001192092896,0.89999997615814209,1,1.1000000238418579,1.2000000476837158,1.2999999523162842,1.3999999761581421]
[null,null,null,"fsav.sys",null,1,null,0.40764650058230367,0.40526202320826249,0.40332366806647046,0.40171694584575601,0.40036345486474983,0.39920770283844537,0.39820930429450607]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.7593310789350306,0.67946474883902075,0.61480012451776767,0.56137417397940836,0.51649123694344035,0.47825396490593641,0.44528802398102396]
[null,null,null,"CR",null,1,null,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211,1.2269998409167211]
[]
[null,39,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,40,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,41,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,42,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,43,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,44,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,45,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,46,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,47,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,48,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,49,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,50,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,51,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,52,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,53,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,54,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,55,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,56,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,57,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,58,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,59,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,60,null,"fsav.sys",0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7]
["SENS SPEC",1,"ST + ST aux","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.0570742967606417,1.0885202405177832,1.1199661780271775,1.1514121280320666,1.1828580655414607,1.214304003050855,1.2457499405602492]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.75087354940329132,0.77321060506306738,0.79554765628486956,0.81788471638261984,0.84022176760442191,0.86255881882622409,0.88489587004802628]
[]
[null,2,"PV","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,3,"Heat production","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1930110316382763,1.1904154749042617,1.1878586996402973,1.1853398416223366,1.1828580655414607,1.1804125575513578,1.1780025283990094]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.8474337428775407,0.84559003623977691,0.84377387731569498,0.8419846522194222,0.84022176760442191,0.83848464536973144,0.83677272488378762]
[]
[null,4,"Cold production","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.233501697940725,1.2198619093233449,1.206907501307581,1.1945880736737011,1.1828580655414607,1.1716761599546346,1.1610048175621388]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.87619555310922803,0.86650677671609444,0.85730484799923568,0.84855396607691891,0.84022176760442191,0.83227890383145686,0.82469870936101508]
[]
[null,5,"Other","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.151844469836339,1.1595978691477349,1.167351266918669,1.1751046677705268,1.1828580655414607,1.1906114633123948,1.1983648610833286]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.81819182253979761,0.82369930907951339,0.82920679452499024,0.83471428215894528,0.84022176760442191,0.84572925304989865,0.85123673849537529]
[]
[null,6,"Other %","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1294277138223516,1.1424692553229114,1.1557214922453085,1.169184432551285,1.1828580655414607,1.1967423965236639,1.2108374254978942]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.80226848658705352,0.81153230899407314,0.8209457950715866,0.83050895047507312,0.84022176760442191,0.85008425022995271,0.86009639835166518]
[]
[null,7,"Heat production REF","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1930110316382763,1.1904154749042617,1.1878586996402973,1.1853398416223366,1.1828580655414607,1.1804125575513578,1.1780025283990094]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.8474337428775407,0.84559003623977691,0.84377387731569498,0.8419846522194222,0.84022176760442191,0.83848464536973144,0.83677272488378762]
[]
[null,8,"cold production REF","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.3080208373708808,1.2743108985367251,1.2422948377241951,1.2118480937416132,1.1828580655414607,1.1552226406859094,1.1288490428670261]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.92912887188717008,0.90518362839753297,0.88244160043044917,0.86081430820318272,0.84022176760442191,0.82059144491646574,0.8018574381721093]
[]
[null,9,"Other REF","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.2225838402622091,1.2123624167221057,1.202338041517345,1.1925050652029707,1.1828580655414607,1.1733918120124336,1.1641012720729254]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.86844025097760935,0.86117964820159676,0.85405901513577043,0.84707433879939686,0.84022176760442191,0.833497586145584,0.82689821964728838]
[]
[null,10,"other % REF","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.2222944289325102,1.2124458563487195,1.2025874162797074,1.1927234219593315,1.1828580655414607,1.1729953923838137,1.1631393167696764]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.86823467289001932,0.86123891802661134,0.85423615397409092,0.8472294445598787,0.84022176760442191,0.83321599665418578,0.8262149121492901]
[]
[null,11,"Period under consideration","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1270114167215275,1.1315086899148614,1.1828580655414607,1.2281889529464527,1.3106522295803276,1.3583049032660162,1.4266500918443807]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.80055211377762225,0.80374667020157775,0.84022176760442191,0.87242174108565651,0.93099803360478472,0.96484724584897563,1.013395010646339]
[]
[null,12,"Credit period","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1727860640082086,1.1777888216648835,1.1828580655414607,1.1879907506044236,1.1931837396182365,1.1984338140825976,1.2037376854031085]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.83306730404018214,0.83662092218224038,0.84022176760442191,0.84386767732241108,0.84755642285786037,0.85128571800746999,0.85505322677787021]
[]
[null,13,"Inflation rate","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1804053060443194,1.1816139669218353,1.1828580655414607,1.1841396619178253,1.1854611147558902,1.1868251067709217,1.1882346680554516]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.83847949439326264,0.83933804472024198,0.84022176760442191,0.84113212633982226,0.84207079638972093,0.84303968337223767,0.84404093965863114]
[]
[null,14,"Market discount rate","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,0.92065793452090616,1.0486592290518602,1.1828580655414607,1.3215578673872641,1.4630911650537859,1.605907130590386,1.7486321557571554]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.65397266133370913,0.7448960587213922,0.84022176760442191,0.93874465557231834,1.0392802658915596,1.1407269960623219,1.2421091283912027]
[]
[null,15,"Credit interest rate","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1718468478885391,1.1773255024282667,1.1828580655414607,1.1884403330353461,1.194068116957087,1.1997372589197406,1.2054436426022839]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.83240014890870828,0.83629181176798528,0.84022176760442191,0.84418703004595252,0.8481846242562574,0.85221159640061239,0.85626502252505687]
[]
[null,16,"Inflation rate for energy prices electricity","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1865832572563337,1.184812239293515,1.1828580655414607,1.1807007205361448,1.1783182276439512,1.1756865376939614,1.1727794347154585]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84286788995715167,0.84160987947683463,0.84022176760442191,0.83868933671816059,0.83699697611505852,0.8351276029028506,0.83306259504234492]
[]
[null,17,"Inflation rate for energy prices gas","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.3226402713295822,1.2524973202914915,1.1828580655414607,1.1140170009873804,1.0462672798195212,0.97989471939833539,0.91517186656660754]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.93951352157591628,0.88968874883005289,0.84022176760442191,0.79132176630382467,0.74319698097862352,0.69605043680555578,0.65007573248988471]
[]
[null,18,"Equity ratio","fsav.sys",0.67958168330503876,0.67958168330503876,null,0,0,0,0,0,0,0]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,0,0,0,0,0,0,0]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,0,0,0,0,0,0,0]
[null,null,"PARAMETER VARIATION",null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,19,"public funding","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,20,"LF ST","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.2825860003239895,1.2164640191389386,1.1828580655414607,1.1577604606443228,1.1374272874144651,1.1233942308619125,1.1132791145034049]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.91106169682632554,0.86409314706767115,0.84022176760442191,0.82239413928313421,0.80795083856101624,0.79798271142474719,0.79079762202657056]
[]
[null,21,"LF PV","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,22,"LF heat production","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1807315991484528,1.1823151479355718,1.1828580655414607,1.1835288939549344,1.183903901810295,1.1841962788416733,1.1845336610116208]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.8387112707802179,0.83983611593261742,0.84022176760442191,0.8406982783978536,0.84096465842456658,0.84117234314454115,0.84141199644822107]
[]
[null,23,"LF cold production","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1742815090965417,1.1853914457904984,1.1828580655414607,1.1877824396997805,1.1887391746135647,1.1901572970172369,1.1939338993419661]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.83412956632851465,0.84202130830407995,0.84022176760442191,0.84371970745044644,0.84439930673949615,0.84540664426155754,0.84808928520831428]
[]
[null,24,"LF Other","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.179600259827452,1.1814668579766108,1.1828580655414607,1.1835123760952262,1.184327825027593,1.1849018158583393,1.1853231210955439]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.8379076444181518,0.83923354854983256,0.84022176760442191,0.8406865452358746,0.84126578459121581,0.84167350856457157,0.84197277509655655]
[]
[null,25,"MT ST","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1678019852991577,1.1753300254203092,1.1828580655414607,1.1903861056626124,1.1979141457837637,1.2054421859049154,1.2129702260260666]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.82952695414969779,0.8348743608770598,0.84022176760442191,0.84556917433178413,0.85091658105914614,0.85626398778650836,0.86161139451387025]
[]
[null,26,"MT PV","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,27,"MT heat production","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1834580024292163,1.1831575427097698,1.1828580655414607,1.1825595661125088,1.1822620396425016,1.1819654813821394,1.1816698866129827]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84064792188866422,0.84043449577785556,0.84022176760442191,0.84000973395040268,0.83979839142011858,0.83958773663999064,0.83937776625836091]
[]
[null,28,"MT cold production","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1870652348051607,1.1849504119862027,1.1828580655414607,1.1807878390460274,1.178739383571503,1.1767123574899383,1.1747064262838982]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84321025396498861,0.84170802794237476,0.84022176760442191,0.83875121977116329,0.83729613658764035,0.83585627538463725,0.83443139854376247]
[]
[null,29,"MT Other","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1872028677370297,1.1850257117322105,1.1828580655414607,1.180699866992285,1.1785510544529652,1.1764115668266921,1.1742813435457768]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84330801902122354,0.84176151575087355,0.84022176760442191,0.83868873041876468,0.83716236041492875,0.83564261419390429,0.83412944873253225]
[]
[null,30,"electricity (energy)","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1962412531965099,1.1828580655414607,1.1700363877960938,1.1577416076906197,1.1459419004136915,1.1346079535446121,1.1237127239277174]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,1,1.5,2,2.5,3,3.5]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84972827215918412,0.84022176760442191,0.83111412142716479,0.82238074742949896,0.81399903943404561,0.80594817589454448,0.79820894719598312]
[]
[null,31,"electricity (power)","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,1.25,1,0.75,0.5,0.25,0,0]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,32,"Feed in","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,33,"EC REN","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,34,"EC nonREN","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.263811149715558,1.2140302675068704,1.1828580655414607,1.1615034375137461,1.1459593663961012,1.1341382984939656,1.1248457238798555]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.89772532230745694,0.86236437574862834,0.84022176760442191,0.82505289499774281,0.81401144607778475,0.80561456494973693,0.79901375315725065]
[]
[null,35,"CD C1","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23258928752851515,0.23474444034360886,0.23688752351338804,0.23901863687968761,0.2411378804459906,0.24324535059955743,0.24534115016196623]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0030334927139033,3.0140429262498212,3.0250523663478757,3.0360618064459302,3.0470712465439842,3.0580806735177668,3.0690901136158217]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1867420730198228,1.1847968867244409,1.1828580655414607,1.1809255794296416,1.1789993973899933,1.177079490910425,1.1751658248167525]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.80000001192092896,0.89999997615814209,1,1.1000000238418579,1.2000000476837158,1.2999999523162842,1.3999999761581421]
[null,null,null,"fsav.sys",null,1,null,0.34225361460207948,0.34542490786680147,0.34857844072742333,0.3517143601005519,0.35483281314065795,0.35793394168096448,0.36101789702275094]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69428622729776501,0.69683155291364096,0.69937688004664977,0.70192220717965859,0.70446753431266729,0.70701285841141059,0.70955818554441952]
[null,null,null,"CR",null,1,null,0.8429807018535318,0.84159897405791717,0.84022176760442191,0.83884906115379598,0.837480832686469,0.83611706194939439,0.83475772395722869]
[]
[null,36,"el.sum","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.25785070996753878,0.25365807167710597,0.24946543588567971,0.24527279759524712,0.24108016180382086,0.23688752351338804,0.23269488522295534]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.1104997792080922,3.093026286185939,3.0757480243558679,3.0586617196651815,3.0417642109240561,3.0250523663478757,3.0085231524309326]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1706085583599946,1.1730584603803897,1.1755083609405299,1.1779582629609251,1.1804081635210655,1.1828580655414607,1.1853079675618559]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.60000002384185791,0.69999998807907104,0.80000001192092896,0.89999997615814209,1,1.1000000238418579]
[null,null,null,"fsav.sys",null,1,null,0.3794256324177579,0.37325619260878218,0.36708675647707828,0.36091731666810295,0.35474788053639905,0.34857844072742333,0.34240900091844784]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.71913189178761472,0.71509210815633029,0.7110974609939299,0.70714719335591025,0.70324057439109655,0.69937688004664977,0.69555540899131996]
[null,null,null,"CR",null,1,null,0.83152055240698974,0.83326079586138246,0.83500103827850947,0.83674128173290208,0.8384815241500293,0.84022176760442191,0.84196201105881463]
[]
[null,37,"Heat pump","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.25767615216757023,0.24394524350131241,0.23688752351338804,0.23258928727087735,0.2296967952250305,0.22761734373544196,0.22605037241560577]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1638132381414994,1.1764409093259882,1.1828580655414607,1.1867420732520877,1.1893456133088727,1.1912122897829933,1.1926161469624874]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,0.37916877175735925,0.35896382950600292,0.34857844072742333,0.34225361422296713,0.3379973311051237,0.33493743184551528,0.33263164380217736]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.82669361996957302,0.83566345710595158,0.84022176760442191,0.84298070201851694,0.84483007946477839,0.84615603923317484,0.84715324371203915]
[]
[null,38,"primary energy factor electricity ","fsav.sys",0.67958168330503876,0.67958168330503876,null,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804,0.23688752351338804]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824,null,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757,3.0250523663478757]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081,null,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607,1.1828580655414607]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.80000001192092896,0.89999997615814209,1,1.1000000238418579,1.2000000476837158,1.2999999523162842,1.3999999761581421]
[null,null,null,"fsav.sys",null,1,null,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333,0.34857844072742333]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977,0.69937688004664977]
[null,null,null,"CR",null,1,null,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191,0.84022176760442191]
[]
[null,39,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,40,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,41,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,42,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,43,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,44,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,45,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,46,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,47,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,48,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,49,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,50,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,51,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,52,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,53,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,54,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,55,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,56,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,57,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,58,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,59,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[null,60,null,"fsav.sys",0.67958168330503876,0.67958168330503876]
[null,null,"ABSOLUTE","SPFequ.sys",4.3253536864788824,4.3253536864788824]
[null,null,null,"CR",1.4077926937241081,1.4077926937241081]
[null,null,"PARAMETER VARIATION"]
[null,null,null,"fsav.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0,0,0,0,0,0,0]
[null,null,null,"CR",null,1,null,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7]
["SENS RED",1,"Investment","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,0.36816895452904985,0.4911227919532658,0.62344229708115784,0.76549571227470448,0.91765715804194725,1.0803069950179962,1.2538316022170322]
[null,null,null,"LCOE_SHC",0.7542100263243473,0.7542100263243473,null,0.30259309204284457,0.40364719067622384,0.51239880512303249,0.62915058880790509,0.7542100263243473,0.88788973094203771,1.0305072623551415]
[null,null,null,"LCOE_REF",0.82188649618736087,0.82188649618736087,null,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.40000000596046448,0.55000001192092896,0.69999998807907104,0.85000002384185791,1,1.1499999761581421,1.2999999523162842]
[null,null,null,"fsav.sys",null,1,null,1,1,1,1,1,1,1]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,1,1,1,1,1,1,1]
[null,null,null,"CR",null,1,null,0.40120534265174923,0.53519202422089751,0.67938476981036033,0.83418486475720677,1,1.1772446665409371,1.3663399138000489]
[]
[null,2,"Electricity price","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,0.94020490146303137,0.91765715804194725,0.89670269264148161,0.8771783909754598,0.85894266944626119,0.84187203613207395,0.8258582905290659]
[null,null,null,"LCOE_SHC",0.7542100263243473,0.7542100263243473,null,0.74443987602607753,0.7542100263243473,0.76398017662261719,0.77375032692088708,0.78352047721915674,0.79329062751742663,0.80306077781569629]
[null,null,null,"LCOE_REF",0.82188649618736087,0.82188649618736087,null,0.79178472146621615,0.82188649618736087,0.85198827090850582,0.88209004562965088,0.91219182035079571,0.94229359507194055,0.97239536979308538]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,1,1.5,2,2.5,3,3.5]
[null,null,null,"fsav.sys",null,1,null,1,1,1,1,1,1,1]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,1,1,1,1,1,1,1]
[null,null,null,"CR",null,1,null,1.0245709884388581,1,0.97716525696243983,0.95588900853466985,0.93601696659679723,0.91741455809969386,0.89996387353556162]
[]
[null,3,"SPFth","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.64562203081830127,0.65977535869894988,0.67284158590873244,0.68494132171602118,0.69617797667086778,0.7066407046552341,0.71640682290685609]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,3.885469811387372,4.1055735198761178,4.3256773595569449,4.545781199237771,4.7658850389185972,4.9859886162152645,5.2060924558960906]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,0.92357859183008717,0.92060835412129571,0.91765715804194725,0.91472482281092593,0.9118111681969876,0.90891601969827474,0.90603919472302485]
[null,null,null,"LCOE_SHC",0.7542100263243473,0.7542100263243473,null,0.83965888131740696,0.79464396860210618,0.7542100263243473,0.7176916556760633,0.68454635573046607,0.65432745365923695,0.62666371426562173]
[null,null,null,"LCOE_REF",0.82188649618736087,0.82188649618736087,null,0.90913636234639017,0.86317266733971765,0.82188649618736087,0.78459842542658376,0.75075451980269747,0.7198986919346505,0.69165188207690298]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.80000001192092896,0.89999997615814209,1,1.1000000238418579,1.2000000476837158,1.2999999523162842,1.3999999761581421]
[null,null,null,"fsav.sys",null,1,null,0.95954537344229585,0.98058052967678055,1,1.0179830379998689,1.0346833359454402,1.0502333973618068,1.0647481337516986]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,0.89823384603639023,0.9491169078538555,1,1.0508830921461443,1.1017661842922886,1.1526492157810753,1.2035323079272195]
[null,null,null,"CR",null,1,null,1.0064527734963402,1.0032160116155424,1,0.9968045416468192,0.99362944015231836,0.99047450535630988,0.98733953828278065]
[]
[null,4,"SPFel","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725]
[null,null,null,"LCOE_SHC",0.7542100263243473,0.7542100263243473,null,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473]
[null,null,null,"LCOE_REF",0.82188649618736087,0.82188649618736087,null,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.60000002384185791,0.69999998807907104,0.80000001192092896,0.89999997615814209,1,1.1000000238418579]
[null,null,null,"fsav.sys",null,1,null,1,1,1,1,1,1,1]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,1,1,1,1,1,1,1]
[null,null,null,"CR",null,1,null,1,1,1,1,1,1,1]
[]
[null,5,"Gas price","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244,0.67284158590873244]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449,4.3256773595569449]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,0.92296364372545003,0.92030275161930852,0.91765715804194725,0.91502673143555024,0.91241134174641059,0.90981086040349568,0.90722516029737832]
[null,null,null,"LCOE_SHC",0.7542100263243473,0.7542100263243473,null,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473]
[null,null,null,"LCOE_REF",0.82188649618736087,0.82188649618736087,null,0.81716114329276757,0.81952381974006427,0.82188649618736087,0.82424917263465758,0.82661184908195429,0.82897452552925088,0.83133720197654759]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.5,0.75,1,1.25,1.5,1.75,2]
[null,null,null,"fsav.sys",null,1,null,1,1,1,1,1,1,1]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,1,1,1,1,1,1,1]
[null,null,null,"CR",null,1,null,1.005782645116424,1.0028829869131151,1,0.99713354101437002,0.99428346823259139,0.99144964154674753,0.98863192244167941]
[]
[null,6,"conversion el","fsav.sys",0.67284158590873244,0.67284158590873244,null,0.66463879660481096,0.66879103447724597,0.67284158590873244,0.67873476814422617,0.6844191340885577,0.68990559346658897,0.69520429661536176]
[null,null,"ABSOLUTE","SPFequ.sys",4.3256773595569449,4.3256773595569449,null,4.3258129017795435,4.325745129626676,4.3256773595569449,4.3255757084741395,4.3254740621687136,4.3253724205595532,4.3252707838078788]
[null,null,null,"CR",0.91765715804194725,0.91765715804194725,null,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725,0.91765715804194725]
[null,null,null,"LCOE_SHC",0.7542100263243473,0.7542100263243473,null,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473,0.7542100263243473]
[null,null,null,"LCOE_REF",0.82188649618736087,0.82188649618736087,null,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087,0.82188649618736087]
[null,null,"PARAMETER VARIATION",null,null,null,null,0.80000001192092896,0.89999997615814209,1,1.1499999761581421,1.2999999523162842,1.4500000476837158,1.6000000238418579]
[null,null,null,"fsav.sys",null,1,null,0.98780873614872822,0.99397993299415965,1,1.0087586474423016,1.0172069450258321,1.0253611071539375,1.0332362196020131]
[null,null,"RELATIVE","SPFequ.sys",null,1,null,1.0000313343347949,1.00001566692661,1,0.99997650053983322,0.99995300218408978,0.99992950491401811,0.99990600876688873]
[null,null,null,"CR",null,1,null,1,1,1,1,1,1,1]