{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Info","Readme","1- INPUTS","2-LCI","3-LCIA","4-SensAnalysis","5-LCOE-LCOF","DB","Abbr&References"],"not_rendered":{"charts":9,"images":12,"macros":0,"external_links":1,"defined_names":137,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Info","index":0,"n_rows":81,"n_cols":5,"rows_kept":81,"cut":false,"hidden":false,"merged":[[80,2,80,8],[57,2,62,8],[52,2,55,8],[1,2,7,3],[1,4,7,8],[47,2,50,8],[8,2,8,8],[9,2,14,8],[16,2,19,8],[64,2,68,8],[76,2,77,8],[71,2,74,8],[69,2,69,8],[78,2,79,8]]}
[]
[null,null,null,null,"FCEC v. 1.0 - A Streamlined Sustainability Assessment Tool for high temperature fuel cells"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Objective: The aim of FCEC tool is to provide a simple tool to enable the simulation of inputs and calculation process for environmental impacts and economic analysis power-togas-to-power- (P2G2P) via high temperature fuel cells, an emerging technology. This version is adapted for High temperature Fuel Cells, although it could be used for any other energy system if inventory flows are properly identified."]
[]
[]
[]
[]
[]
[]
[null,null,"Investigated metrics: LCA-based indicators using LCA-ReCiPe 2016 method - Midpoint (Hierarchist), simplified Levelized Cost of Electricity (LCOE) in FC mode and simplified Levelized Cost of Fuel (LCOF) in electrolysis mode. The tool bridge the \"language gap\" between the environmental terminology used in LCAs and the engineering language of FC developers."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Audience and purpose: The tool allow fuel cell producers, students and researchers in the field of FC production to provide a “rough first look” of LCA-based impacts and economics of High-Temperature Fuel Cells without engaging a commercial software, without overlooking the quality of results, and the scientific aspects of the problem."]
[]
[]
[]
[]
[null,null,"Outcomes: This model can serve as an important process development tool for pre-eleminary calculations at an early stage of a project or research-based teaching in Fuel Cells and sustainable energy education. The users have to enter some key data such as the material balance or the most important operating parameters for fuel cell power plants. With the help of the key parameter models for energy systems, any interested actor can carry out a simplified LCA and economic analysis within a few minutes. The results should not be considered a precise prediction, but rather an indicative simulation. "]
[]
[]
[]
[]
[null,null,"Disclaimer: This Calculator has been designed based on literature studies to give sufficiently accurate calculations of life cycle inventory flows, environmental impacts and economic indexes. Nevertheless, the author/s does not guarantee that the contents are error-free or give no warranties as to its accuracy or correctness. Morover, cannot be held responsible for possible errors and abuse of the tool provided, neither for the results of applying these data in any case-study. Note that parts of this spreadsheet may need regular updating. For more sophisticated uses please refer to commercial softwares. Please send questions or feedback to: andi.mehmeti@uniparthenope.it                                                                                          "]
[]
[]
[]
[]
[]
[]
[null,null,"Terms of use: The Authors of this tool grants you the right to download this TOOL free of charge for personal use or use within your company or organization. You may copy and redistribute the material in any medium or format  or customize this TOOL with your personal information. If you remix, transform, or build upon the material, you must distribute your contributions under the same license as the original.  You must give appropriate credit, provide a link to the license, and indicate if changes were made. You may not use the material for commercial purposes.                            "]
[]
[]
[]
[]
[null,null," This work is licensed under a Creative Commons Attribution-NonCommercial-ShareAlike 4.0 International License."]
[]
[null,null,"Acknowledgments: This study has been accomplished with support from the Fuel Cells and Hydrogen Joint Undertaking in the framework of the project INNOSOFC (Development of innovative 50 kW SOFC system and related value chain, Grant Agreement 671403), BALANCE (Increasing penetration of renewable power, alternative fuels and grid flexibility by cross-vector electrochemical processes, Grant Agreement 731224) and EUFORIE (European Futures for Energy Efficiency, H2020 programme, call identifier H2020-EE-2014-2-RIA, topic EE-12-2014, Socio-economic research on energy efficiency). The views expressed here are those of the authors alone and do not necessarily reflect the views of the collaborators or the policies of the funding bodIes. and ."]
[]
[]
[]
[]
[null,null,"Authors: Dr. Andi MEHMETI (andi.mehmeti@uniparthenope.it); Dr. Eng. Stephen J. McPHAIL (stephen.mcphail@enea.it); Professor Sergio ULGIATI (sergio.ulgiati@uniparthenope.it)"]
[]
[null,null,"Citation: \nLife cycle inventory data and metrics for high-temperature fuel cells: A streamlined decision-support tool and case study application. Energy, xxx, xxx-xxx. "]
[]
[null,null,"[Link]"]

{"sheet":"Readme","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"1- INPUTS","index":2,"n_rows":117,"n_cols":4,"rows_kept":117,"cut":false,"hidden":false,"merged":[[112,1,112,3],[100,1,100,3],[97,1,97,3],[2,2,2,3],[3,2,3,3],[4,2,4,3],[7,1,7,3],[59,1,59,3],[37,1,37,3],[9,1,9,3],[78,1,78,3],[108,1,108,3],[6,2,6,3],[0,1,0,3],[1,2,1,3],[1,1,5,1],[5,2,5,3]]}
[null,"DATA INPUT "]
[null,null,"Key code"]
[null,null,"Input - Drop-down boxes"]
[null,null," Input - User data "]
[null,null,"Input data (Default values)"]
[null,null,"Calculated values"]
[null,null,"Not applicable in Fuel Cell or Electrolysis mode"]
[]
[null,"Data input","Input data module"]
[null,"General data"]
[null,"FC technology studied","SOFC PLANAR","dimensionless"]
[null,"Gross Electrical Capacity ",0,"kWe"]
[null,"Total Installed Cost",0,"€/kW"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Thermal capacity\")","v":"Thermal capacity"},{"$f":"+(GrossElCapacity/Systemefficiency)*Thermalefficiency","v":0},"kWth"]
[null,{"$f":"++IF(C11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"System efficiency (LHV)\")","v":"System efficiency (LHV)"},0.6,"decimal"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\", \"Thermal efficiency\")","v":"Thermal efficiency"},0.25,"decimal"]
[null,"Estimated lifetime of the operative system",0,"yr"]
[null,"Estimated lifetime of the stack",0,"yr"]
[null,"Estimated lifetime of the BoP",0,"year"]
[null,"Capacity Factor ",0,"dimensionless"]
[null,"Expected number of operative hours per year of the operative system",{"$f":"CapacityFactor*8760","v":0},"hr/yr"]
[null,"Land occupation",0,"m²/kW"]
[null,"Specific Weight of FC system",128,"kg/kW"]
[null,"Total Weight of FC sysetm",{"$f":"Weight_System*GrossElCapacity","v":0},"kg"]
[null,"Engine installation: transport, lorry >28t, fleet average",200,"km"]
[null,"Transport, van <3.5t",200,"km"]
[null,"Transport, lorry >16t, fleet average",200,"km"]
[null,"Transport, freight, rail/RER U",200,"km"]
[null,"Transport, transoceanic freight ship",200,"km"]
[null,"Transport, lorry >28t, fleet average",200,"km"]
[null,"Transport, barge",200,"km"]
[null,"Planning hours",600,"hours"]
[null,"Visits at study site",15,"times"]
[null,"Transport engineering: transport, passenger car",200,"km"]
[null,"Specific water requirement for manufacturing",1.22,"kg/kg product"]
[null,"Specific electricity requirement for planning and engineering",2,"kWh/hr"]
[null,"Specific heating",3.8,"MJ/kg"]
[null,"Fuel cell mode"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Type of fuel\")","v":"Type of fuel"},"NATURAL GAS","dimensionless"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"LHV of fuel\")","v":"LHV of fuel"},9.6300000000000008," kWh/m³"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"LHV of fuel\")","v":"LHV of fuel"},36.5,"MJ/m³"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Density fuel\")","v":"Density fuel"},{"$f":"+IF(C$39=\"NATURAL GAS\",Density_NG,Density_BG)","v":0.8}," kg/m³"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Fuel cost\")","v":"Fuel cost"},1.7999999999999999E-2,"€/kWh"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Carbon dioxide (CO₂)\")","v":"Carbon dioxide (CO₂)"},56,"kg/MJ"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Carbon monoxide (CO)\")","v":"Carbon monoxide (CO)"},1.7E-6,"kg/MJ"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Non-methane volatile organic compound (NMVOC)\")","v":"Non-methane volatile organic compound (NMVOC)"},6.9999999999999997E-7,"kg/MJ"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Nitrous oxide (NOx)\")","v":"Nitrous oxide (NOx)"},1.9999999999999999E-6,"kg/MJ"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Methane (CH₄)\")","v":"Methane (CH₄)"},3.9999999999999998E-6,"kg/MJ"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Fine particulate matter (PM2.5)\")","v":"Fine particulate matter (PM2.5)"},0,"kg/MJ"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Sulfur dioxide (SO₂)\")","v":"Sulfur dioxide (SO₂)"},5.5000000000000003E-7,"kg/MJ"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Dinitrogen monoxide (N₂O)\")","v":"Dinitrogen monoxide (N₂O)"},0,"kg/MJ"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Ambient temperature\")","v":"Ambient temperature"},20,"°C"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Temperature of delivered heat\")","v":"Temperature of delivered heat"},90,"°C"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Allocation method for fuel cell mode\")","v":"Allocation method for fuel cell mode"},"No allocation","dimensionless"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Carnot factor (ɳCarnot)\")","v":"Carnot factor (ɳCarnot)"},{"$f":"1-((CF_CelsiustoKelvin+Amb_Temp)/(CF_CelsiustoKelvin+Heat_Temp))","v":0.19275781357565747},"dimensionless"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Electricity allocation factor\")","v":"Electricity allocation factor"},{"$f":"+IF(C54=\"No allocation\",0,IF(C54=\"Allocation Exergy\",(GrossElCapacity/(GrossElCapacity+(ThermalCapacity*CarnotFactor))),GrossElCapacity/(GrossElCapacity+ThermalCapacity)))","v":0},"dimensionless"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Heat allocation factor\")","v":"Heat allocation factor"},{"$f":"IF(C54=\"No Allocation\",0,1-ELALLF)","v":0},"dimensionless"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Water consumption in FC operation\")","v":"Water consumption in FC operation"},0,"kg/kWh"]
[null,{"$f":"+IF(C$11=\"ReSOFC\",\"NOT APPLICABLE IN ELECTROLYSIS MODE\",\"Type of water\")","v":"Type of water"},"Water, ultrapure","dimensionless"]
[null,"Electrolysis mode"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"Fuel Plant Capacity\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},0,"kg/day"]
[null,"Heat Value of H₂",33.299999999999997,"kWh/kg"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"ReSOFC Energy Usage\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},0,"kWh/kgH₂"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"Electricity unitary cost\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},0,"€/kWh"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"ReSOFC Heat Usage\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},0,"kWh/kgH₂"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"ReSOFC Origin of heat\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},"Heat, natural gas, allocation exergy, at micro gas turbine 100kWe","dimensionless"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"Heat unitary cost\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},0,"€/kWh"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"Water consumption\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},0,"kg/kgH₂"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"Type of water\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},"Water, ultrapure","dimensionless"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"Cost of water\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},0,"€/kg"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"Hydrogen market price\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},0,"€/kg"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"Oxygen production (co-product)\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},0,"kg/kgH₂"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"Oxygen market price\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},0,"€/kg"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"Allocation method for electrolysis mode\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},"No allocation","dimensionless"]
[null,"Allocation ration H₂",{"$f":"+IF(C74=\"No allocation\",0,H2MP/(H2MP+(Oxygen_Production*H2CPMP)))","v":0},"dimensionless"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"ReSOFC Energy Usage, allocated\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},{"$f":"+IF(C74=\"No allocation\",0,((LHVH2*(ReSOFCEl/(ReSOFCEl+ReSOFCHeat)))+((ReSOFCEl-(LHVH2*(ReSOFCEl/(ReSOFCEl+ReSOFCHeat))))*C75)))","v":0},"kWh/kgH₂"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"ReSOFC Heat Usage, allocated\",\"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},{"$f":"+IF(C74=\"No allocation\",0,((LHVH2*(ReSOFCHeat/(ReSOFCEl+ReSOFCHeat)))+((ReSOFCHeat-(LHVH2*(ReSOFCHeat/(ReSOFCEl+ReSOFCHeat))))*C75)))","v":0},"kWh/kgH₂"]
[null,{"$f":"+IF(C11=\"ReSOFC\",\"Fixed Operation and Maintenance Cost (O&M) cost\", \"NOT APPLICABLE IN FUEL CELL MODE\")","v":"NOT APPLICABLE IN FUEL CELL MODE"},0,"dimensionless"]
[null,"Electricity grid (Fuel cell + Electrolysis mode)"]
[null,"Electricity Grid ","European average","dimensionless"]
[null,"Electricity, hard coal, at power plant",0,"dimensionless"]
[null,"Electricity, oil, at power plant",0,"dimensionless"]
[null,"Electricity, natural gas, at power plant",0,"dimensionless"]
[null,"Electricity, industrial gas, at power plant",0,"dimensionless"]
[null,"Electricity, at cogen ORC 1400kWth, wood",0,"dimensionless"]
[null,"Electricity, at cogen 6400kWth, wood",0,"dimensionless"]
[null,"Electricity, hydropower, at run-of-river power plant",0,"dimensionless"]
[null,"Electricity, hydropower, at reservoir power plant, non alpine regions",0,"dimensionless"]
[null,"Electricity, hydropower, at reservoir power plant, alpine region",0,"dimensionless"]
[null,"Electricity, natural gas, at micro gas turbine 100kWe",0,"dimensionless"]
[null,"Electricity, biogas, at micro gas turbine 100kWe",0,"dimensionless"]
[null,"Electricity, at cogen with biogas engine",0,"dimensionless"]
[null,"Electricity, at Mini CHP plant",0,"dimensionless"]
[null,"Electricity, at cogen 160kWe Jakobsberg",0,"dimensionless"]
[null,"Electricity, at wind power plant",0,"dimensionless"]
[null,"Electricity, production mix photovoltaic, at plant",0,"dimensionless"]
[null,"Electricity, nuclear, at power plant",0,"dimensionless"]
[null,"Equipment needed"]
[null,"Infrastructure needed",{"$f":"1/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(C$11=\"ReSOFC\",\"piece/kgH₂\",\"piece/kWh\")","v":"piece/kWh"}]
[null,"Infrastructure needed",{"$f":"1/(Product_Generated*BoP_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(C$11=\"ReSOFC\",\"piece/kgH₂\",\"piece/kWh\")","v":"piece/kWh"}]
[null,"BoP regression coefficents"]
[null,"Scaling factor - Reformer",0.5,"dimensionless"]
[null,"Scaling factor - Air Blower",0.5,"dimensionless"]
[null,"Scaling factor - Fuel blower",0.5,"dimensionless"]
[null,"Scaling factor - Catalytic combustor",0.5,"dimensionless"]
[null,"Scaling factor - Heat exchangers",0.5,"dimensionless"]
[null,"Scaling factor - Heat recovery steam generator (HRSG)",0.5,"dimensionless"]
[null,"Scaling factor - Water pump",0.5,"dimensionless"]
[null,"FC  START-UP"]
[null,"Time for start up",0,"days"]
[null,"Process water",0,"kg/kWh"]
[null,"Electricity",0,"kWh/startup"]
[null,"FC  MAINTENANCE"]
[null,"Reinforcing steel",2.5000000000000001E-2,"%/year"]
[null,"Chromium steel",2.5000000000000001E-2,"%/year"]
[null,"Deionized water consumption",0,"kg/kWh"]
[null,"Stack Fuel cell",{"$f":"1/Stack_Lifetime","v":{"$error":"#DIV/0!"}},"p/year"]

{"sheet":"2-LCI","index":3,"n_rows":129,"n_cols":6,"rows_kept":129,"cut":false,"hidden":false,"merged":[[0,1,0,5],[86,1,88,1],[89,1,90,1],[91,1,93,1],[1,2,5,2],[1,3,1,5],[2,3,2,5],[3,3,3,5],[4,3,4,5],[5,3,5,5],[9,1,9,2],[63,1,71,1],[8,1,8,2],[6,3,6,5],[73,1,76,1],[77,1,80,1],[1,0,10,0],[123,1,128,1],[122,3,122,4],[98,1,101,1],[123,4,128,4],[103,1,115,1],[116,1,121,1],[94,1,96,1],[81,1,85,1],[11,1,62,1],[7,3,7,5]]}
[null,"LIFE CYCLE INVENTORY CALCULATION (LCI)"]
[null,null,null,"Key code"]
[null,null,null,"Drop-down boxes"]
[null,null,null,"User Input data "]
[null,null,null,"Input data (Default values)"]
[null,null,null,"Calculated values"]
[null,null,null,"Not applicable in Fuel Cell or Electrolysis mode"]
[null,null,null,"Values equal to zero"]
[null,"Technology",null,{"$f":"+'1- INPUTS'!C11","v":"SOFC PLANAR"}]
[null,"Material/Process input",null,"LCI data module"]
[null,"Component","Material/Process input","Fuel cell manufacturing","Your input","Unit"]
[null,"Stack manufacturing",{"$f":"+DB!C61","v":"LaMnO₃ powder"},{"$f":"+IF(E12>0,E12,DB!G61)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C62","v":"LaCrO₃ powder"},{"$f":"+IF(E13>0,E13,DB!G62)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C63","v":"Zirconium chloride powder"},{"$f":"+IF(E14>0,E14,DB!G63)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C64","v":"Yttrium chloride powder"},{"$f":"+IF(E15>0,E15,DB!G64)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C65","v":"Zirconium oxide powder"},{"$f":"+IF(E16>0,E16,DB!G65)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C66","v":"YSZ 3%"},{"$f":"+IF(E17>0,E17,DB!G66)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C67","v":"Lanthanum Strontium Manganite (LSM)"},{"$f":"+IF(E18>0,E18,DB!G67)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C68","v":"Nickel Oxide"},{"$f":"+IF(E19>0,E19,DB!G68)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C69","v":"Nickel"},{"$f":"+IF(E20>0,E20,DB!G69)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C70","v":"Ethanol"},{"$f":"+IF(E21>0,E21,DB!G70)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C71","v":"Polyvinylbutyral (PVB)"},{"$f":"+IF(E22>0,E22,DB!G71)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C72","v":"Polyethyleneglycol"},{"$f":"+IF(E23>0,E23,DB!G72)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C73","v":"Dibutylphthalat"},{"$f":"+IF(E24>0,E24,DB!G73)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C74","v":"Tetrachloroethylene"},{"$f":"+IF(E25>0,E25,DB!G74)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C75","v":"Trichloroethylene"},{"$f":"+IF(E26>0,E26,DB!G75)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C76","v":"Isobutanol"},{"$f":"+IF(E27>0,E27,DB!G76)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C77","v":"Methyl ethyl ketone (solvent)"},{"$f":"+IF(E28>0,E28,DB!G77)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C78","v":"Benzyl alcohol (solvent)"},{"$f":"+IF(E29>0,E29,DB!G78)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C79","v":"Modified starch (binder)"},{"$f":"+IF(E30>0,E30,DB!G79)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C80","v":"Ethylene glycol (binder)"},{"$f":"+IF(E31>0,E31,DB!G80)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C81","v":"Water, deionised"},{"$f":"+IF(E32>0,E32,DB!G81)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C82","v":"Nitric acid, for powder preparation"},{"$f":"+IF(E33>0,E33,DB!G82)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C83","v":"Chlorine, for carbochlorination of oxide powder"},{"$f":"+IF(E34>0,E34,DB!G83)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C84","v":"Petroleum coke, for carbochlorination of oxide powder"},{"$f":"+IF(E35>0,E35,DB!G84)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C85","v":"Urea, as N, for SCR emission treatment"},{"$f":"+IF(E36>0,E36,DB!G85)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C86","v":"Chromium"},{"$f":"+IF(E37>0,E37,DB!G86)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C87","v":"Lithium aluminate (LiAlO₂)"},{"$f":"+IF(E38>0,E38,DB!G87)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C88","v":"Lithium carbonate (Li₂CO₃)"},{"$f":"+IF(E39>0,E39,DB!G88)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C89","v":"Sodium Carbonate(Na₂CO₃)"},{"$f":"+IF(E40>0,E40,DB!G89)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C90","v":"Reinforcing steel, at plant"},{"$f":"+IF(E41>0,E41,DB!G90)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C91","v":"Sheet rooling steel"},{"$f":"+IF(E42>0,E42,DB!G91)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C92","v":"Chromium steel 18/8, at plant"},{"$f":"+IF(E43>0,E43,DB!G92)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C93","v":"Sheet rolling, chromium steel"},{"$f":"+IF(E44>0,E44,DB!G93)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C94","v":"Heating production site: natural gas, at industrial furnace >100kW"},{"$f":"+IF(E45>0,E45,DB!G94)","v":0},0,"MJ"]
[null,null,{"$f":"+DB!C95","v":"Electricity, medium voltage, production UCTE, at grid"},{"$f":"+IF(E46>0,E46,DB!G95)","v":0},0,"kWh"]
[null,null,{"$f":"+DB!C96","v":"Aluminium oxide, at plant"},{"$f":"+IF(E47>0,E47,DB!G96)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C97","v":"Alumina-silica insulation material"},{"$f":"+IF(E48>0,E48,DB!G97)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C98","v":"Iron-nickel-chromium alloy"},{"$f":"+IF(E49>0,E49,DB!G98)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C99","v":"Copper"},{"$f":"+IF(E50>0,E50,DB!G99)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C100","v":"Polyethylene, HDPE, granulate"},{"$f":"+IF(E51>0,E51,DB!G100)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C101","v":"Polyethylene, LDPE, granulate"},{"$f":"+IF(E52>0,E52,DB!G101)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C102","v":"Polypropylene, PP, granulate"},{"$f":"+IF(E53>0,E53,DB!G102)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C103","v":"Polyvinylidenchloride, granulate"},{"$f":"+IF(E54>0,E54,DB!G103)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C104","v":"Synthetic rubber"},{"$f":"+IF(E55>0,E55,DB!G104)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C105","v":"Brass"},{"$f":"+IF(E56>0,E56,DB!G105)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C106","v":"Zinc catalyst for desulphuriser"},{"$f":"+IF(E57>0,E57,DB!G106)","v":0},0,"kg"]
[null,null,{"$f":"+DB!C107","v":"Transport, van <3.5t"},{"$f":"+IF(E58>0,E58,DB!G107)","v":0},0,"tkm"]
[null,null,{"$f":"+DB!C108","v":"Transport, lorry >16t, fleet average"},{"$f":"+IF(E59>0,E59,DB!G108)","v":0},0,"tkm"]
[null,null,{"$f":"+DB!C109","v":"Transport, freight, rail"},{"$f":"+IF(E60>0,E60,DB!G109)","v":0},0,"tkm"]
[null,null,{"$f":"+DB!C110","v":"Transport, transoceanic freight ship"},{"$f":"+IF(E61>0,E61,DB!G110)","v":0},0,"tkm"]
[null,null,{"$f":"+DB!C111","v":"Transport, lorry >28t, fleet average"},{"$f":"+IF(E62>0,E62,DB!G111)","v":0},0,"tkm"]
[null,null,{"$f":"+DB!C112","v":"Transport, barge"},{"$f":"+IF(E63>0,E63,DB!G112)","v":0},0,"tkm"]
[null,"Reformer","Chromium steel 18/8",{"$f":"+IF(E64>0,E64,IF(SFRef=0,0,DB!F120*('1- INPUTS'!C$12)^SFRef))","v":0},0,"kg"]
[null,null,"Sheet rolling, chromium steel",{"$f":"+IF(E65>0,E65,IF(SFRef=0,0,DB!F121*('1- INPUTS'!C$12)^SFRef))","v":0},0,"kg"]
[null,null,"Chromium alloy",{"$f":"+IF(E66>0,E66,IF(SFRef=0,0,DB!F122*('1- INPUTS'!C$12)^SFRef))","v":0},0,"kg"]
[null,null,"Insulation",{"$f":"+IF(E67>0,E67,IF(SFRef=0,0,DB!F123*('1- INPUTS'!C$12)^SFRef))","v":0},0,"kg"]
[null,null,"Nickel Oxide",{"$f":"+IF(E68>0,E68,IF(SFRef=0,0,DB!F124*('1- INPUTS'!C$12)^SFRef))","v":0},0,"kg"]
[null,null,"Lanthanum Oxide",{"$f":"+IF(E69>0,E69,IF(SFRef=0,0,DB!F125*('1- INPUTS'!C$12)^SFRef))","v":0},0,"kg"]
[null,null,"Aluminium Oxide",{"$f":"+IF(E70>0,E70,IF(SFRef=0,0,DB!F126*('1- INPUTS'!C$12)^SFRef))","v":0},0,"kg"]
[null,null,"Zinc Oxide",{"$f":"+IF(E71>0,E71,IF(SFRef=0,0,DB!F127*('1- INPUTS'!C$12)^SFRef))","v":0},0,"kg"]
[null,null,"Electricity, medium voltage, production UCTE, at grid",{"$f":"+IF(E72>0,E72,IF(SFRef=0,0,DB!F128*('1- INPUTS'!C$12)^SFRef))","v":0},0,"kWh"]
[null,"Power conditioner","Inverter units",{"$f":"+IF(E73>0,E73,GrossElCapacity/2.5)","v":0},0,"units"]
[null,"Air Blower","Reinforcing steel",{"$f":"+IF(E74>0,E74,IF(SFAB=0,0,DB!F133*(GrossElCapacity/100)^SFAB))","v":0},0,"kg"]
[null,null,"Sheet rolling, steel",{"$f":"+IF(E75>0,E75,IF(SFAB=0,0,DB!F134*(GrossElCapacity/100)^SFAB))","v":0},0,"kg"]
[null,null,"Al-alloy",{"$f":"+IF(E76>0,E76,IF(SFAB=0,0,DB!F135*(GrossElCapacity/100)^SFAB))","v":0},0,"kg"]
[null,null,"Copper",{"$f":"+IF(E77>0,E77,IF(SFAB=0,0,DB!F136*(GrossElCapacity/100)^SFAB))","v":0},0,"kg"]
[null,"Fuel Blower","Reinforcing Steel",{"$f":"+IF(E78>0,E78,IF(SFFB=0,0,DB!F139*(GrossElCapacity/100)^SFFB))","v":0},0,"kg"]
[null,null,"Sheet rolling, steel",{"$f":"+IF(E79>0,E79,IF(SFFB=0,0,DB!F140*(GrossElCapacity/100)^SFFB))","v":0},0,"kg"]
[null,null,"Aluminium alloy",{"$f":"+IF(E80>0,E80,IF(SFFB=0,0,DB!F141*(GrossElCapacity/100)^SFFB))","v":0},0,"kg"]
[null,null,"Copper",{"$f":"+IF(E81>0,E81,IF(SFFB=0,0,DB!F142*(GrossElCapacity/100)^SFFB))","v":0},0,"kg"]
[null,"Catalytic combustor","Aluminium Oxide",{"$f":"+IF(E82>0,E82,IF(SFCC=0,0,DB!F145*(GrossElCapacity/100)^SFCC))","v":0},0,"kg"]
[null,null,"Platinum",{"$f":"+IF(E83>0,E83,IF(SFCC=0,0,DB!F146*(GrossElCapacity/100)^SFCC))","v":0},0,"kg"]
[null,null,"Palladium ",{"$f":"+IF(E84>0,E84,IF(SFCC=0,0,DB!F147*(GrossElCapacity/100)^SFCC))","v":0},0,"kg"]
[null,null,"Reactor tubes (Chromium steel 18/8)",{"$f":"+IF(E85>0,E85,IF(SFCC=0,0,DB!F148*(GrossElCapacity/100)^SFCC))","v":0},0,"kg"]
[null,null,"Sheet rolling, chromium steel ",{"$f":"+IF(E86>0,E86,IF(SFCC=0,0,DB!F149*(GrossElCapacity/100)^SFCC))","v":0},0,"kg"]
[null,"Heat exchangers","Chromium steel 18/8",{"$f":"+IF(E87>0,E87,IF(SFHE=0,0,DB!F152*(GrossElCapacity/100)^SFHE))","v":0},0,"kg"]
[null,null,"Sheet rolling, chromium steel",{"$f":"+IF(E88>0,E88,IF(SFHE=0,0,DB!F153*(GrossElCapacity/100)^SFHE))","v":0},0,"kg"]
[null,null,"Cr alloy",{"$f":"+IF(E89>0,E89,IF(SFHE=0,0,DB!F154*(GrossElCapacity/100)^SFHE))","v":0},0,"kg"]
[null,"Heat recovery steam generator (HRSG)","Chromium steel 18/8",{"$f":"+IF(E90>0,E90,IF(SFHRSG=0,0,DB!F157*(GrossElCapacity/100)^SFHRSG))","v":0},0,"kg"]
[null,null,"Sheet rolling, chromium steel",{"$f":"+IF(E91>0,E91,IF(SFHRSG=0,0,DB!F158*(GrossElCapacity/100)^SFHRSG))","v":0},0,"kg"]
[null,"Water Pump","Reinforcing steel",{"$f":"+IF(E92>0,E92,IF(SFWP=0,0,DB!F161*(GrossElCapacity/100)^SFWP))","v":0},0,"kg"]
[null,null,"Sheet rolling, steel",{"$f":"+IF(E93>0,E93,IF(SFWP=0,0,DB!F162*(GrossElCapacity/100)^SFWP))","v":0},0,"kg"]
[null,null,"Copper",{"$f":"+IF(E94>0,E94,IF(SFWP=0,0,DB!F163*(GrossElCapacity/100)^SFWP))","v":0},0,"kg"]
[null,"Additional infrastructure","Water for manufacturing (unspecified natural origin)",{"$f":"+Weight_System*SpecificWaterReq","v":156.16},0,"kg"]
[null,null,"Electricity engineering services: low voltage, at grid",{"$f":"+IF(E96>0,E96,Planning_Hours*SpecElectricityReq)","v":1200},0,"kWh"]
[null,null,"Transport engineering: transport, passenger car",{"$f":"+'1- INPUTS'!C34*'1- INPUTS'!C33","v":3000},0,"pkm"]
[null,"Component","Material/Process input","Installation and start-up of the assembled fuel cell system","Your input","Unit"]
[null,"Installation and start up of the SOFC system","Engine installation: transport, lorry >28t, fleet av.",{"$f":"+IF(E99>0,E99,Total_Weight*'1- INPUTS'!C25*0.001)","v":0},0,"tkm"]
[null,null,"Fuel for start up",{"$f":"++IF(E100>0,E100,(GrossElCapacity/(Systemefficiency*LHVFuel))*Startuptime*24*LHVFuel_2/(Product_Generated))","v":{"$error":"#DIV/0!"}},0,"MJ/kWh"]
[null,null,"Process water",{"$f":"++IF(E101>0,E101,'1- INPUTS'!C111)","v":0},0,"kg"]
[null,null,"Electricity",{"$f":"++IF(E102>0,E102,'1- INPUTS'!C111)","v":0},0,"kg"]
[null,"Component","Material/Process input","Fuel cell operation & Maintenance","Your input","Unit"]
[null,"FC operation",{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"Hydrogen production\",\"Electricity Production\")","v":"Electricity Production"},{"$f":"+IF(E104>0,E104,IF('1- INPUTS'!C11=\"ReSOFC\",H2capacity*CapacityFactor*365,GrossElCapacity*OpHours))","v":0},0,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"kgH₂/year\",\"kWh/yr\")","v":"kWh/yr"}]
[null,null,{"$f":"++IF('1- INPUTS'!C$11=\"ReSOFC\",\"Oxygen production\",\"Heat Production\")","v":"Heat Production"},{"$f":"+IF(E105>0,E105,IF('1- INPUTS'!C$11=\"ReSOFC\",Oxygen_Production*Product_Generated,ThermalCapacity*OpHours))","v":0},0,{"$f":"++IF('1- INPUTS'!C$11=\"ReSOFC\",\"kgO₂/year\",\"kWhth/yr\")","v":"kWhth/yr"}]
[null,null,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"Electricity consumption\",\"Fuel Consumption\")","v":"Fuel Consumption"},{"$f":"+IF(E106>0,E106,IF('1- INPUTS'!C$11=\"ReSOFC\",ReSOFCEl*D$104,(GrossElCapacity/(Systemefficiency*LHVFuel)*OpHours)))","v":0},0,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"kWh/yr\",\"Nm³/yr\")","v":"Nm³/yr"}]
[null,null,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"Heat consumption\",\"N/A IN FUEL CELL MODE\")","v":"N/A IN FUEL CELL MODE"},{"$f":"+IF(E107>0,E107,IF('1- INPUTS'!C$11=\"ReSOFC\",ReSOFCHeat*Product_Generated))","v":false},0,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"kWh/yr\",\"N/A\")","v":"N/A"}]
[null,null,"Water consumption",{"$f":"+IF(E108>0,0,IF('1- INPUTS'!C$11=\"ReSOFC\",ReSOFCH2O*Product_Generated,FCH2O*Product_Generated))","v":0},0,"kg/year"]
[null,null,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"N/A IN ELECTROLYSIS MODE\",'1- INPUTS'!B44)","v":"Carbon dioxide (CO₂)"},{"$f":"+IF(E109>0,E109,IF('1- INPUTS'!C$11=\"ReSOFC\",\"0\",FuelCO2*MJ_kWh*(1/Systemefficiency)))","v":0.33600000000000002},0,"kg/kWh"]
[null,null,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"N/A IN ELECTROLYSIS MODE\",'1- INPUTS'!B45)","v":"Carbon monoxide (CO)"},{"$f":"+IF(E110>0,E110,IF('1- INPUTS'!C$11=\"ReSOFC\",\"0\",FuelCO*MJ_kWh*(1/Systemefficiency)))","v":1.02E-8},0,"kg/kWh"]
[null,null,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"N/A IN ELECTROLYSIS MODE\",'1- INPUTS'!B46)","v":"Non-methane volatile organic compound (NMVOC)"},{"$f":"+IF(E111>0,E111,IF('1- INPUTS'!C$11=\"ReSOFC\",\"0\",FuelNMVOC*MJ_kWh*(1/Systemefficiency)))","v":4.2000000000000004E-9},0,"kg/kWh"]
[null,null,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"N/A IN ELECTROLYSIS MODE\",'1- INPUTS'!B47)","v":"Nitrous oxide (NOx)"},{"$f":"+IF(E112>0,E112,IF('1- INPUTS'!C$11=\"ReSOFC\",\"0\",FuelNOx*MJ_kWh*(1/Systemefficiency)))","v":1.1999999999999998E-8},0,"kg/kWh"]
[null,null,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"N/A IN ELECTROLYSIS MODE\",'1- INPUTS'!B48)","v":"Methane (CH₄)"},{"$f":"+IF(E113>0,E113,IF('1- INPUTS'!C$11=\"ReSOFC\",\"0\",FuelCH4*MJ_kWh*(1/Systemefficiency)))","v":2.3999999999999997E-8},0,"kg/kWh"]
[null,null,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"N/A IN ELECTROLYSIS MODE\",'1- INPUTS'!B49)","v":"Fine particulate matter (PM2.5)"},{"$f":"+IF(E114>0,E114,IF('1- INPUTS'!C$11=\"ReSOFC\",\"0\",FuelPM2.5*MJ_kWh*(1/Systemefficiency)))","v":0},0,"kg/kWh"]
[null,null,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"N/A IN ELECTROLYSIS MODE\",'1- INPUTS'!B50)","v":"Sulfur dioxide (SO₂)"},{"$f":"+IF(E115>0,E115,IF('1- INPUTS'!C$11=\"ReSOFC\",\"0\",FuelSO2*MJ_kWh*(1/Systemefficiency)))","v":3.3000000000000006E-9},0,"kg/kWh"]
[null,null,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"N/A IN ELECTROLYSIS MODE\",'1- INPUTS'!B51)","v":"Dinitrogen monoxide (N₂O)"},{"$f":"+IF(E116>0,E116,IF('1- INPUTS'!C$11=\"ReSOFC\",\"0\",FuelN2O*MJ_kWh*(1/Systemefficiency)))","v":0},0,"kg/kWh"]
[null,"FC maintenance","Reinforcing steel",{"$f":"+IF(E117>0,E117,('1- INPUTS'!C114*(D74+D78+D92)))","v":0},0,"kg/yr"]
[null,null,"Sheet rolling, steel",{"$f":"+D117","v":0},0,"kg/yr"]
[null,null,"Chromium steel 18/8",{"$f":"+IF(E119>0,E119,('1- INPUTS'!C114*(D64+D85+D87+D90)))","v":0},0,"kg/yr"]
[null,null,"Sheet rolling, chromium steel",{"$f":"+D119","v":0},0,"kg/yr"]
[null,null,"Water consumption",{"$f":"+IF(E121>0,E121,'1- INPUTS'!C116)","v":0},0,"kg/kWh"]
[null,null,"Stack Fuel cell",{"$f":"IF(E122>0,E122,1/Stack_Lifetime)","v":{"$error":"#DIV/0!"}},0,"p/yr"]
[null,"Component","Material/Process input","Fuel cell Disposal",null,"Unit"]
[null,"FC disposal","Disposal, building, reinforcement steel, to final disposal",0,null,"kg"]
[null,null,"Disposal, inert waste, 5% water, to inert material landfill",0,null,"kg"]
[null,null,"Disposal, inert material, 0% water, to sanitary landfill",0,null,"kg"]
[null,null,"Disposal, copper, 0% water, to municipal incineration",0,null,"kg"]
[null,null,"Disposal, aluminium, 0% water, to sanitary landfill",0,null,"kg"]
[null,null,"Disposal, plastics, mixture, 15.3% water, to sanitary landfill",0,null,"kg"]

{"sheet":"3-LCIA","index":4,"n_rows":151,"n_cols":24,"rows_kept":151,"cut":false,"hidden":false,"merged":[[60,2,62,2],[108,2,108,25],[126,2,126,25],[139,2,139,25],[141,2,143,2],[60,4,60,20],[60,21,60,23],[142,3,143,3],[128,2,130,2],[73,21,73,23],[92,4,92,20],[92,21,92,23],[110,4,110,20],[110,21,110,23],[0,2,0,25],[58,2,58,25],[89,2,89,25],[73,2,75,2],[141,4,141,20],[141,21,141,23],[74,3,75,3],[129,3,130,3],[73,4,73,20],[61,3,62,3],[111,3,112,3],[93,3,94,3],[128,21,128,23],[128,4,128,20],[92,2,94,2],[110,2,112,2]]}
[null,null,"LIFE CYCLE IMPACT ASSESSMENT  (LCIA) - LCA ReCiPe 2016 (Hierarchist perspective)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"GWP","ODP","IRP","HOFP","PMPF","EOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RA"]
[null,null,null,"Abbreviations","Global warming","Stratospheric ozone depletion","Ionizing radiation","Ozone formation, Human health","Fine particulate matter formation","Ozone formation, Terrestrial ecosystems","Terrestrial acidification","Freshwater eutrophication","Terrestrial ecotoxicity","Freshwater ecotoxicity","Marine ecotoxicity","Human carcinogenic toxicity","Human non-carcinogenic toxicity","Land use","Mineral resource scarcity","Fossil resource scarcity","Water consumption","Human Health","Ecosystem quality","Resource availability"]
[]
[null,null,"LIFE CYCLE IMPACT ASSESSMENT  (LCIA) - PRODUCT LIFE CYCLE, ALLOCATED "]
[]
[null,null,1,"LCIA product life cycle","Midpoint",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Endpoint"]
[null,null,null,"Stage/Unit","GWP","ODP","IRP","HOFP","PMPF","EOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RA"]
[null,null,null,null,"kg CO₂ eq","kg CFC11 eq","kBq Co-60 eq","kg NOx eq","kg PM2.5 eq","kg NOx eq","kg SO₂ eq","kg P eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","m2a crop eq","kg Cu eq","kg oil eq","m³","DALY","species*yr","USD2013"]
[null,null,null,"Operation&Maintenance",{"$f":"+E77+E80+E81+E83+E84","v":{"$error":"#DIV/0!"}},{"$f":"+F77+F80+F81+F83+F84","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+W77+W80+W81+W83+W84","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Start-up",{"$f":"+E82","v":{"$error":"#DIV/0!"}},{"$f":"+F82","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+W82","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"System manufacturing",{"$f":"+E78+E79","v":{"$error":"#DIV/0!"}},{"$f":"+F78+F79","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+W78+W79","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Disposal",{"$f":"+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+W85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Total",{"$f":"SUM(E64:E67)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F64:F67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[null,null,2,"LCIA product life cycle","Midpoint",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Endpoint"]
[null,null,null,"Stage/Unit","GWP","ODP","IRP","HOFP","PMPF","EOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RA"]
[null,null,null,null,"kg CO₂ eq","kg CFC11 eq","kBq Co-60 eq","kg NOx eq","kg PM2.5 eq","kg NOx eq","kg SO₂ eq","kg P eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","m2a crop eq","kg Cu eq","kg oil eq","m³","DALY","species*yr","USD2013"]
[null,null,null,{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",\"N/A IN FC MODE\",\"Electricity, at FC\")","v":"Electricity, at FC"},{"$f":"+DB!H16","v":0.33600086400000001},{"$f":"+DB!I16","v":0},{"$f":"+DB!J16","v":0},{"$f":"+DB!K16","v":1.2755999999999999E-8},{"$f":"+DB!L16","v":9.5700000000000011E-10},{"$f":"+DB!M16","v":1.3217999999999998E-8},{"$f":"+DB!N16","v":7.6199999999999997E-9},{"$f":"+DB!O16","v":0},{"$f":"+DB!P16","v":0},{"$f":"+DB!Q16","v":0},{"$f":"+DB!R16","v":0},{"$f":"+DB!S16","v":0},{"$f":"+DB!T16","v":0},{"$f":"+DB!U16","v":0},{"$f":"+DB!V16","v":0},{"$f":"+DB!W16","v":0},{"$f":"+DB!X16","v":0},{"$f":"+DB!Y16","v":3.1180941535296004E-7},{"$f":"+DB!Z16","v":9.4083144382809608E-10},{"$f":"+DB!AA16","v":0}]
[null,null,null,"Stack mfg",{"$f":"+DB!H114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!I114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!J114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!K114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!L114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!M114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!N114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!O114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!P114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Q114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!R114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!S114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!T114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!U114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!V114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!W114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!X114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Y114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Z114","v":{"$error":"#DIV/0!"}},{"$f":"+DB!AA114","v":{"$error":"#DIV/0!"}}]
[null,null,null,"BoP mfg",{"$f":"+DB!H178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!I178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!J178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!K178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!L178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!M178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!N178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!O178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!P178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Q178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!R178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!S178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!T178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!U178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!V178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!W178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!X178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Y178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Z178","v":{"$error":"#DIV/0!"}},{"$f":"+DB!AA178","v":{"$error":"#DIV/0!"}}]
[null,null,null,"FC maintenance ",{"$f":"+E151","v":{"$error":"#DIV/0!"}},{"$f":"+F151","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",\"Electricity Supply\", \"Fuel Supply\")","v":"Fuel Supply"},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!H18,DB!H14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!I18,DB!I14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!J18,DB!J14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!K18,DB!K14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!L18,DB!L14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!M18,DB!M14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!N18,DB!N14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!O18,DB!O14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!P18,DB!P14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!Q18,DB!Q14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!R18,DB!R14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!S18,DB!S14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!T18,DB!T14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!U18,DB!U14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!V18,DB!V14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!W18,DB!W14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!X18,DB!X14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!Y18,DB!Y14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!Z18,DB!Z14)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",DB!AA18,DB!AA14)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"FC start-up",{"$f":"+E136","v":{"$error":"#DIV/0!"}},{"$f":"+F136","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Water supply",{"$f":"+DB!H38","v":0},{"$f":"+DB!I38","v":0},{"$f":"+DB!J38","v":0},{"$f":"+DB!K38","v":0},{"$f":"+DB!L38","v":0},{"$f":"+DB!M38","v":0},{"$f":"+DB!N38","v":0},{"$f":"+DB!O38","v":0},{"$f":"+DB!P38","v":0},{"$f":"+DB!Q38","v":0},{"$f":"+DB!R38","v":0},{"$f":"+DB!S38","v":0},{"$f":"+DB!T38","v":0},{"$f":"+DB!U38","v":0},{"$f":"+DB!V38","v":0},{"$f":"+DB!W38","v":0},{"$f":"+DB!X38","v":0},{"$f":"+DB!Y38","v":0},{"$f":"+DB!Z38","v":0},{"$f":"+DB!AA38","v":0}]
[null,null,null,{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",\"Heat supply\",\"N/A IN FC MODE\")","v":"N/A IN FC MODE"},{"$f":"+DB!H37","v":0},{"$f":"+DB!I37","v":0},{"$f":"+DB!J37","v":0},{"$f":"+DB!K37","v":0},{"$f":"+DB!L37","v":0},{"$f":"+DB!M37","v":0},{"$f":"+DB!N37","v":0},{"$f":"+DB!O37","v":0},{"$f":"+DB!P37","v":0},{"$f":"+DB!Q37","v":0},{"$f":"+DB!R37","v":0},{"$f":"+DB!S37","v":0},{"$f":"+DB!T37","v":0},{"$f":"+DB!U37","v":0},{"$f":"+DB!V37","v":0},{"$f":"+DB!W37","v":0},{"$f":"+DB!X37","v":0},{"$f":"+DB!Y37","v":0},{"$f":"+DB!Z37","v":0},{"$f":"+DB!AA37","v":0}]
[null,null,null,"Disposal",{"$f":"+DB!H285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!I285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!J285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!K285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!L285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!M285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!N285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!O285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!P285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Q285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!R285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!S285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!T285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!U285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!V285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!W285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!X285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Y285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Z285","v":{"$error":"#DIV/0!"}},{"$f":"+DB!AA285","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Total",{"$f":"SUM(E77:E85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F77:F85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,null,"LIFE CYCLE IMPACT ASSESSMENT  (LCIA) - CUMULATIVE STACK, UNALLOCATED"]
[]
[]
[null,null,3,"Stack manufacturing","Midpoint",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Endpoint"]
[null,null,null,"Input material/Unit","GWP","ODP","IRP","HOFP","PMPF","EOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RA"]
[null,null,null,null,"kg CO₂ eq","kg CFC11 eq","kBq Co-60 eq","kg NOx eq","kg PM2.5 eq","kg NOx eq","kg SO₂ eq","kg P eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","m2a crop eq","kg Cu eq","kg oil eq","m³","DALY","species*yr","USD2013"]
[null,null,null,"Powders and salts",{"$f":"+DB!H184","v":0},{"$f":"+DB!I184","v":0},{"$f":"+DB!J184","v":0},{"$f":"+DB!K184","v":0},{"$f":"+DB!L184","v":0},{"$f":"+DB!M184","v":0},{"$f":"+DB!N184","v":0},{"$f":"+DB!O184","v":0},{"$f":"+DB!P184","v":0},{"$f":"+DB!Q184","v":0},{"$f":"+DB!R184","v":0},{"$f":"+DB!S184","v":0},{"$f":"+DB!T184","v":0},{"$f":"+DB!U184","v":0},{"$f":"+DB!V184","v":0},{"$f":"+DB!W184","v":0},{"$f":"+DB!X184","v":0},{"$f":"+DB!Y184","v":0},{"$f":"+DB!Z184","v":0},{"$f":"+DB!AA184","v":0}]
[null,null,null,"Solvents",{"$f":"+DB!H185","v":0},{"$f":"+DB!I185","v":0},{"$f":"+DB!J185","v":0},{"$f":"+DB!K185","v":0},{"$f":"+DB!L185","v":0},{"$f":"+DB!M185","v":0},{"$f":"+DB!N185","v":0},{"$f":"+DB!O185","v":0},{"$f":"+DB!P185","v":0},{"$f":"+DB!Q185","v":0},{"$f":"+DB!R185","v":0},{"$f":"+DB!S185","v":0},{"$f":"+DB!T185","v":0},{"$f":"+DB!U185","v":0},{"$f":"+DB!V185","v":0},{"$f":"+DB!W185","v":0},{"$f":"+DB!X185","v":0},{"$f":"+DB!Y185","v":0},{"$f":"+DB!Z185","v":0},{"$f":"+DB!AA185","v":0}]
[null,null,null,"Binders",{"$f":"+DB!H186","v":0},{"$f":"+DB!I186","v":0},{"$f":"+DB!J186","v":0},{"$f":"+DB!K186","v":0},{"$f":"+DB!L186","v":0},{"$f":"+DB!M186","v":0},{"$f":"+DB!N186","v":0},{"$f":"+DB!O186","v":0},{"$f":"+DB!P186","v":0},{"$f":"+DB!Q186","v":0},{"$f":"+DB!R186","v":0},{"$f":"+DB!S186","v":0},{"$f":"+DB!T186","v":0},{"$f":"+DB!U186","v":0},{"$f":"+DB!V186","v":0},{"$f":"+DB!W186","v":0},{"$f":"+DB!X186","v":0},{"$f":"+DB!Y186","v":0},{"$f":"+DB!Z186","v":0},{"$f":"+DB!AA186","v":0}]
[null,null,null,"Metal components & processes",{"$f":"+DB!H187","v":0},{"$f":"+DB!I187","v":0},{"$f":"+DB!J187","v":0},{"$f":"+DB!K187","v":0},{"$f":"+DB!L187","v":0},{"$f":"+DB!M187","v":0},{"$f":"+DB!N187","v":0},{"$f":"+DB!O187","v":0},{"$f":"+DB!P187","v":0},{"$f":"+DB!Q187","v":0},{"$f":"+DB!R187","v":0},{"$f":"+DB!S187","v":0},{"$f":"+DB!T187","v":0},{"$f":"+DB!U187","v":0},{"$f":"+DB!V187","v":0},{"$f":"+DB!W187","v":0},{"$f":"+DB!X187","v":0},{"$f":"+DB!Y187","v":0},{"$f":"+DB!Z187","v":0},{"$f":"+DB!AA187","v":0}]
[null,null,null,"Transport",{"$f":"+DB!H188","v":0},{"$f":"+DB!I188","v":0},{"$f":"+DB!J188","v":0},{"$f":"+DB!K188","v":0},{"$f":"+DB!L188","v":0},{"$f":"+DB!M188","v":0},{"$f":"+DB!N188","v":0},{"$f":"+DB!O188","v":0},{"$f":"+DB!P188","v":0},{"$f":"+DB!Q188","v":0},{"$f":"+DB!R188","v":0},{"$f":"+DB!S188","v":0},{"$f":"+DB!T188","v":0},{"$f":"+DB!U188","v":0},{"$f":"+DB!V188","v":0},{"$f":"+DB!W188","v":0},{"$f":"+DB!X188","v":0},{"$f":"+DB!Y188","v":0},{"$f":"+DB!Z188","v":0},{"$f":"+DB!AA188","v":0}]
[null,null,null,"Plastics",{"$f":"+DB!H189","v":0},{"$f":"+DB!I189","v":0},{"$f":"+DB!J189","v":0},{"$f":"+DB!K189","v":0},{"$f":"+DB!L189","v":0},{"$f":"+DB!M189","v":0},{"$f":"+DB!N189","v":0},{"$f":"+DB!O189","v":0},{"$f":"+DB!P189","v":0},{"$f":"+DB!Q189","v":0},{"$f":"+DB!R189","v":0},{"$f":"+DB!S189","v":0},{"$f":"+DB!T189","v":0},{"$f":"+DB!U189","v":0},{"$f":"+DB!V189","v":0},{"$f":"+DB!W189","v":0},{"$f":"+DB!X189","v":0},{"$f":"+DB!Y189","v":0},{"$f":"+DB!Z189","v":0},{"$f":"+DB!AA189","v":0}]
[null,null,null,"Energy",{"$f":"+DB!H190","v":0},{"$f":"+DB!I190","v":0},{"$f":"+DB!J190","v":0},{"$f":"+DB!K190","v":0},{"$f":"+DB!L190","v":0},{"$f":"+DB!M190","v":0},{"$f":"+DB!N190","v":0},{"$f":"+DB!O190","v":0},{"$f":"+DB!P190","v":0},{"$f":"+DB!Q190","v":0},{"$f":"+DB!R190","v":0},{"$f":"+DB!S190","v":0},{"$f":"+DB!T190","v":0},{"$f":"+DB!U190","v":0},{"$f":"+DB!V190","v":0},{"$f":"+DB!W190","v":0},{"$f":"+DB!X190","v":0},{"$f":"+DB!Y190","v":0},{"$f":"+DB!Z190","v":0},{"$f":"+DB!AA190","v":0}]
[null,null,null,"Insulation",{"$f":"+DB!H191","v":0},{"$f":"+DB!I191","v":0},{"$f":"+DB!J191","v":0},{"$f":"+DB!K191","v":0},{"$f":"+DB!L191","v":0},{"$f":"+DB!M191","v":0},{"$f":"+DB!N191","v":0},{"$f":"+DB!O191","v":0},{"$f":"+DB!P191","v":0},{"$f":"+DB!Q191","v":0},{"$f":"+DB!R191","v":0},{"$f":"+DB!S191","v":0},{"$f":"+DB!T191","v":0},{"$f":"+DB!U191","v":0},{"$f":"+DB!V191","v":0},{"$f":"+DB!W191","v":0},{"$f":"+DB!X191","v":0},{"$f":"+DB!Y191","v":0},{"$f":"+DB!Z191","v":0},{"$f":"+DB!AA191","v":0}]
[null,null,null,"Total",{"$f":"SUM(E96:E103)","v":0},{"$f":"SUM(F96:F103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"LIFE CYCLE IMPACT ASSESSMENT  (LCIA) - BoP"]
[]
[null,null,4,"BoP manufacturing","Midpoint",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Endpoint"]
[null,null,null,"Input component/Unit","GWP","ODP","IRP","HOFP","PMPF","EOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RA"]
[null,null,null,null,"kg CO₂ eq","kg CFC11 eq","kBq Co-60 eq","kg NOx eq","kg PM2.5 eq","kg NOx eq","kg SO₂ eq","kg P eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","m2a crop eq","kg Cu eq","kg oil eq","m³","DALY","species*yr","USD2013"]
[null,null,null,"Reformer",{"$f":"+DB!H129","v":0},{"$f":"+DB!I129","v":0},{"$f":"+DB!J129","v":0},{"$f":"+DB!K129","v":0},{"$f":"+DB!L129","v":0},{"$f":"+DB!M129","v":0},{"$f":"+DB!N129","v":0},{"$f":"+DB!O129","v":0},{"$f":"+DB!P129","v":0},{"$f":"+DB!Q129","v":0},{"$f":"+DB!R129","v":0},{"$f":"+DB!S129","v":0},{"$f":"+DB!T129","v":0},{"$f":"+DB!U129","v":0},{"$f":"+DB!V129","v":0},{"$f":"+DB!W129","v":0},{"$f":"+DB!X129","v":0},{"$f":"+DB!Y129","v":0},{"$f":"+DB!Z129","v":0},{"$f":"+DB!AA129","v":0}]
[null,null,null,"Inverter",{"$f":"+DB!H131","v":0},{"$f":"+DB!I131","v":0},{"$f":"+DB!J131","v":0},{"$f":"+DB!K131","v":0},{"$f":"+DB!L131","v":0},{"$f":"+DB!M131","v":0},{"$f":"+DB!N131","v":0},{"$f":"+DB!O131","v":0},{"$f":"+DB!P131","v":0},{"$f":"+DB!Q131","v":0},{"$f":"+DB!R131","v":0},{"$f":"+DB!S131","v":0},{"$f":"+DB!T131","v":0},{"$f":"+DB!U131","v":0},{"$f":"+DB!V131","v":0},{"$f":"+DB!W131","v":0},{"$f":"+DB!X131","v":0},{"$f":"+DB!Y131","v":0},{"$f":"+DB!Z131","v":0},{"$f":"+DB!AA131","v":0}]
[null,null,null,"Air Blower",{"$f":"+DB!H137","v":0},{"$f":"+DB!I137","v":0},{"$f":"+DB!J137","v":0},{"$f":"+DB!K137","v":0},{"$f":"+DB!L137","v":0},{"$f":"+DB!M137","v":0},{"$f":"+DB!N137","v":0},{"$f":"+DB!O137","v":0},{"$f":"+DB!P137","v":0},{"$f":"+DB!Q137","v":0},{"$f":"+DB!R137","v":0},{"$f":"+DB!S137","v":0},{"$f":"+DB!T137","v":0},{"$f":"+DB!U137","v":0},{"$f":"+DB!V137","v":0},{"$f":"+DB!W137","v":0},{"$f":"+DB!X137","v":0},{"$f":"+DB!Y137","v":0},{"$f":"+DB!Z137","v":0},{"$f":"+DB!AA137","v":0}]
[null,null,null,"Fuel Blower",{"$f":"+DB!H143","v":0},{"$f":"+DB!I143","v":0},{"$f":"+DB!J143","v":0},{"$f":"+DB!K143","v":0},{"$f":"+DB!L143","v":0},{"$f":"+DB!M143","v":0},{"$f":"+DB!N143","v":0},{"$f":"+DB!O143","v":0},{"$f":"+DB!P143","v":0},{"$f":"+DB!Q143","v":0},{"$f":"+DB!R143","v":0},{"$f":"+DB!S143","v":0},{"$f":"+DB!T143","v":0},{"$f":"+DB!U143","v":0},{"$f":"+DB!V143","v":0},{"$f":"+DB!W143","v":0},{"$f":"+DB!X143","v":0},{"$f":"+DB!Y143","v":0},{"$f":"+DB!Z143","v":0},{"$f":"+DB!AA143","v":0}]
[null,null,null,"Catalytic combustor",{"$f":"+DB!H150","v":0},{"$f":"+DB!I150","v":0},{"$f":"+DB!J150","v":0},{"$f":"+DB!K150","v":0},{"$f":"+DB!L150","v":0},{"$f":"+DB!M150","v":0},{"$f":"+DB!N150","v":0},{"$f":"+DB!O150","v":0},{"$f":"+DB!P150","v":0},{"$f":"+DB!Q150","v":0},{"$f":"+DB!R150","v":0},{"$f":"+DB!S150","v":0},{"$f":"+DB!T150","v":0},{"$f":"+DB!U150","v":0},{"$f":"+DB!V150","v":0},{"$f":"+DB!W150","v":0},{"$f":"+DB!X150","v":0},{"$f":"+DB!Y150","v":0},{"$f":"+DB!Z150","v":0},{"$f":"+DB!AA150","v":0}]
[null,null,null,"Heat exchanger",{"$f":"+DB!H155","v":0},{"$f":"+DB!I155","v":0},{"$f":"+DB!J155","v":0},{"$f":"+DB!K155","v":0},{"$f":"+DB!L155","v":0},{"$f":"+DB!M155","v":0},{"$f":"+DB!N155","v":0},{"$f":"+DB!O155","v":0},{"$f":"+DB!P155","v":0},{"$f":"+DB!Q155","v":0},{"$f":"+DB!R155","v":0},{"$f":"+DB!S155","v":0},{"$f":"+DB!T155","v":0},{"$f":"+DB!U155","v":0},{"$f":"+DB!V155","v":0},{"$f":"+DB!W155","v":0},{"$f":"+DB!X155","v":0},{"$f":"+DB!Y155","v":0},{"$f":"+DB!Z155","v":0},{"$f":"+DB!AA155","v":0}]
[null,null,null,"Heat recovery steam generator (HRSG)",{"$f":"+DB!H159","v":0},{"$f":"+DB!I159","v":0},{"$f":"+DB!J159","v":0},{"$f":"+DB!K159","v":0},{"$f":"+DB!L159","v":0},{"$f":"+DB!M159","v":0},{"$f":"+DB!N159","v":0},{"$f":"+DB!O159","v":0},{"$f":"+DB!P159","v":0},{"$f":"+DB!Q159","v":0},{"$f":"+DB!R159","v":0},{"$f":"+DB!S159","v":0},{"$f":"+DB!T159","v":0},{"$f":"+DB!U159","v":0},{"$f":"+DB!V159","v":0},{"$f":"+DB!W159","v":0},{"$f":"+DB!X159","v":0},{"$f":"+DB!Y159","v":0},{"$f":"+DB!Z159","v":0},{"$f":"+DB!AA159","v":0}]
[null,null,null,"Water pump",{"$f":"+DB!H164","v":0},{"$f":"+DB!I164","v":0},{"$f":"+DB!J164","v":0},{"$f":"+DB!K164","v":0},{"$f":"+DB!L164","v":0},{"$f":"+DB!M164","v":0},{"$f":"+DB!N164","v":0},{"$f":"+DB!O164","v":0},{"$f":"+DB!P164","v":0},{"$f":"+DB!Q164","v":0},{"$f":"+DB!R164","v":0},{"$f":"+DB!S164","v":0},{"$f":"+DB!T164","v":0},{"$f":"+DB!U164","v":0},{"$f":"+DB!V164","v":0},{"$f":"+DB!W164","v":0},{"$f":"+DB!X164","v":0},{"$f":"+DB!Y164","v":0},{"$f":"+DB!Z164","v":0},{"$f":"+DB!AA164","v":0}]
[null,null,null,"Additional infastructure",{"$f":"+DB!H175","v":1276.6420503520001},{"$f":"+DB!I175","v":6.134894254066944E-4},{"$f":"+DB!J175","v":598.93846415639041},{"$f":"+DB!K175","v":2.863759083355494},{"$f":"+DB!L175","v":1.2109021475623423},{"$f":"+DB!M175","v":2.9682708603420163},{"$f":"+DB!N175","v":4.2592336430382076},{"$f":"+DB!O175","v":0.81170015333186563},{"$f":"+DB!P175","v":1.1953021960284418},{"$f":"+DB!Q175","v":38.454759627198719},{"$f":"+DB!R175","v":55.459057946562559},{"$f":"+DB!S175","v":75.519022895503355},{"$f":"+DB!T175","v":43232.282780387839},{"$f":"+DB!U175","v":19.032926776285439},{"$f":"+DB!V175","v":3.7831987481422082},{"$f":"+DB!W175","v":362.93519679428607},{"$f":"+DB!X175","v":6658.7116010585596},{"$f":"+DB!Y175","v":1.7273393070748159E-2},{"$f":"+DB!Z175","v":9.5517652228583683E-5},{"$f":"+DB!AA175","v":106.16161460213759}]
[null,null,null,"Total",{"$f":"SUM(E114:E122)","v":1276.6420503520001},{"$f":"SUM(F114:F122)","v":6.134894254066944E-4},598.93846415639041,2.863759083355494,1.2109021475623423,2.9682708603420163,4.2592336430382076,0.81170015333186563,1.1953021960284418,38.454759627198719,55.459057946562559,75.519022895503355,43232.282780387839,19.032926776285439,3.7831987481422082,362.93519679428607,6658.7116010585596,{"$f":"SUM(V114:V121)","v":0},0,0]
[]
[]
[]
[null,null,"LIFE CYCLE IMPACT ASSESSMENT  (LCIA) - Start-Up"]
[]
[null,null,5,"Start-up","Midpoint",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Endpoint"]
[null,null,null,"Input component/Unit","GWP","ODP","IRP","HOFP","PMPF","EOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RA"]
[null,null,null,null,"kg CO₂ eq","kg CFC11 eq","kBq Co-60 eq","kg NOx eq","kg PM2.5 eq","kg NOx eq","kg SO₂ eq","kg P eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","m2a crop eq","kg Cu eq","kg oil eq","m³","DALY","species*yr","USD2013"]
[null,null,null,{"$f":"+'2-LCI'!C99","v":"Engine installation: transport, lorry >28t, fleet av."},{"$f":"+DB!H45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!I45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!J45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!K45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!L45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!M45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!N45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!O45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!P45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Q45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!R45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!S45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!T45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!U45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!V45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!W45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!X45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Y45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Z45","v":{"$error":"#DIV/0!"}},{"$f":"+DB!AA45","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"+'2-LCI'!C100","v":"Fuel for start up"},{"$f":"+DB!H46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!I46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!J46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!K46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!L46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!M46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!N46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!O46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!P46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Q46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!R46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!S46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!T46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!U46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!V46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!W46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!X46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Y46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Z46","v":{"$error":"#DIV/0!"}},{"$f":"+DB!AA46","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"+'2-LCI'!C101","v":"Process water"},{"$f":"+DB!H47","v":0},{"$f":"+DB!I47","v":0},{"$f":"+DB!J47","v":0},{"$f":"+DB!K47","v":0},{"$f":"+DB!L47","v":0},{"$f":"+DB!M47","v":0},{"$f":"+DB!N47","v":0},{"$f":"+DB!O47","v":0},{"$f":"+DB!P47","v":0},{"$f":"+DB!Q47","v":0},{"$f":"+DB!R47","v":0},{"$f":"+DB!S47","v":0},{"$f":"+DB!T47","v":0},{"$f":"+DB!U47","v":0},{"$f":"+DB!V47","v":0},{"$f":"+DB!W47","v":0},{"$f":"+DB!X47","v":0},{"$f":"+DB!Y47","v":0},{"$f":"+DB!Z47","v":0},{"$f":"+DB!AA47","v":0}]
[null,null,null,"Electricity",{"$f":"+DB!H48","v":0},{"$f":"+DB!I48","v":0},{"$f":"+DB!J48","v":0},{"$f":"+DB!K48","v":0},{"$f":"+DB!L48","v":0},{"$f":"+DB!M48","v":0},{"$f":"+DB!N48","v":0},{"$f":"+DB!O48","v":0},{"$f":"+DB!P48","v":0},{"$f":"+DB!Q48","v":0},{"$f":"+DB!R48","v":0},{"$f":"+DB!S48","v":0},{"$f":"+DB!T48","v":0},{"$f":"+DB!U48","v":0},{"$f":"+DB!V48","v":0},{"$f":"+DB!W48","v":0},{"$f":"+DB!X48","v":0},{"$f":"+E135*GWP_HH+F135*ODP_HH+G135*IRP_HH+H135*HOFP_HH+I135*PMPF_HH+P135*HTPC_HH+Q135*HTPNC_HH+U135*WCP_HH","v":0},{"$f":"+E135*GWP_FE+E135*GWP_TE+J135*EOFP_TE+K135*TAP_TE+L135*FEP_FE+M135*TETP_TE+N135*FETP_FE+O135*METP_ME+R135*LOP_TE+U135*WCP_FE+U135*WCP_TE","v":0},{"$f":"+S135*SOP+T135","v":0}]
[null,null,null,"Total",{"$f":"SUM(E132:E135)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F132:F135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,null,"LIFE CYCLE IMPACT ASSESSMENT  (LCIA) - Maintenance"]
[]
[null,null,6,"Maintenance","Midpoint",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Endpoint"]
[null,null,null,"Input component/Unit","GWP","ODP","IRP","HOFP","PMPF","EOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RA"]
[null,null,null,null,"kg CO₂ eq","kg CFC11 eq","kBq Co-60 eq","kg NOx eq","kg PM2.5 eq","kg NOx eq","kg SO₂ eq","kg P eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","m2a crop eq","kg Cu eq","kg oil eq","m³","DALY","species*yr","USD2013"]
[null,null,null,"Reinforcing steel",{"$f":"+DB!H50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!I50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!J50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!K50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!L50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!M50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!N50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!O50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!P50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Q50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!R50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!S50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!T50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!U50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!V50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!W50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!X50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Y50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Z50","v":{"$error":"#DIV/0!"}},{"$f":"+DB!AA50","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Sheet rolling, steel",{"$f":"+DB!H51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!I51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!J51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!K51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!L51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!M51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!N51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!O51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!P51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Q51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!R51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!S51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!T51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!U51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!V51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!W51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!X51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Y51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Z51","v":{"$error":"#DIV/0!"}},{"$f":"+DB!AA51","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Chromium steel 18/8",{"$f":"+DB!H52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!I52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!J52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!K52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!L52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!M52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!N52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!O52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!P52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Q52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!R52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!S52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!T52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!U52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!V52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!W52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!X52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Y52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Z52","v":{"$error":"#DIV/0!"}},{"$f":"+DB!AA52","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Sheet rolling, chromium steel",{"$f":"+DB!H53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!I53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!J53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!K53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!L53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!M53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!N53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!O53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!P53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Q53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!R53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!S53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!T53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!U53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!V53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!W53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!X53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Y53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Z53","v":{"$error":"#DIV/0!"}},{"$f":"+DB!AA53","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Water consumption",{"$f":"+DB!H54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!I54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!J54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!K54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!L54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!M54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!N54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!O54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!P54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Q54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!R54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!S54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!T54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!U54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!V54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!W54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!X54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Y54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Z54","v":{"$error":"#DIV/0!"}},{"$f":"+DB!AA54","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Stack Fuel cell",{"$f":"+DB!H55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!I55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!J55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!K55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!L55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!M55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!N55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!O55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!P55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Q55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!R55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!S55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!T55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!U55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!V55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!W55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!X55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Y55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!Z55","v":{"$error":"#DIV/0!"}},{"$f":"+DB!AA55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Total",{"$f":"SUM(E145:E150)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F145:F150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"4-SensAnalysis","index":5,"n_rows":27,"n_cols":23,"rows_kept":27,"cut":false,"hidden":false,"merged":[[19,16,20,16],[19,20,20,20],[19,21,20,21],[19,22,20,22],[19,17,20,17],[19,18,20,18],[19,19,20,19],[19,2,20,2],[19,12,20,12],[19,13,20,13],[19,14,20,14],[19,15,20,15],[19,7,20,7],[19,8,20,8],[19,9,20,9],[19,10,20,10],[19,11,20,11],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6]]}
[]
["This page is designed to store the data of LCIA simulations and different scenarios. "]
[]
[]
[]
[]
[null,null,null,"Global warming","Stratospheric ozone depletion","Ionizing radiation","Ozone formation, Human health","Fine particulate matter formation","Ozone formation, Terrestrial ecosystems","Terrestrial acidification","Freshwater eutrophication","Terrestrial ecotoxicity","Freshwater ecotoxicity","Marine ecotoxicity","Human carcinogenic toxicity","Human non-carcinogenic toxicity","Land use","Mineral resource scarcity","Fossil resource scarcity","Water consumption","Human Health","Ecosystem ","Resource availability"]
[null,null,"SCENARIOS","GWP","ODP","IRP","HOFP","PMFP","EOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RA"]
[null,null,"Baseline"]
[null,null,"Alternative A"]
[null,null,"Alternative B"]
[null,null,"Alternative C"]
[null,null,"Alternative D"]
[]
[]
[null,null,"Compare baseline with =>","Alternative A"]
[null,null,"Your Alternative to compare","GWP","ODP","IRP","HOFP","PMFP","EOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RA"]
[null,null,{"$f":"+D16","v":"Alternative A"},{"$f":"+VLOOKUP($D16,$C10:$T13,2,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,3,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,4,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,5,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,6,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,7,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,8,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,9,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,10,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,11,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,12,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,13,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,14,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,15,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,16,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,17,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,18,FALSE)","v":0},{"$f":"+VLOOKUP($D16,$C10:$T13,18,FALSE)","v":0},0,0]
[null,null,"Your baseline value",{"$f":"+D$9","v":0},{"$f":"+E$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change ",{"$f":"IFERROR(IF(D19<>0,IF(D18>=D19,\"UP \", \"DOWN \")&TEXT(D18/D19-1,\"0%;0%\"),\"UP 100%\"),\"\")","v":"UP 100%"},{"$f":"IFERROR(IF(E19<>0,IF(E18>=E19,\"UP \", \"DOWN \")&TEXT(E18/E19-1,\"0%;0%\"),\"UP 100%\"),\"\")","v":"UP 100%"},"UP 100%","UP 100%","UP 100%","UP 100%","UP 100%","UP 100%","UP 100%","UP 100%","UP 100%","UP 100%","UP 100%","UP 100%","UP 100%","UP 100%","UP 100%",{"$f":"IFERROR(IF(U19<>0,IF(U18>=U19,\"UP \", \"DOWN \")&TEXT(U18/U19-1,\"0%;0%\"),\"UP 100%\"),\"\")","v":"UP 100%"},"UP 100%","UP 100%"]
[]
[]
[]
[null,null,"Here you can compare the performance for each alternative for different environmental impact categories"]
[]
[null,null,"Indicator","Baseline","Alternative A","Alternative B","Alternative C","Alternative D"]
[null,null,"GWP",{"$f":"+HLOOKUP(C27,C8:W9,2,FALSE)","v":0},{"$f":"+HLOOKUP(C27,C8:W10,3,FALSE)","v":0},{"$f":"+HLOOKUP(C27,C8:W11,4,FALSE)","v":0},{"$f":"+HLOOKUP(C27,C8:W12,5,FALSE)","v":0},{"$f":"+HLOOKUP(C27,C8:W13,6,FALSE)","v":0}]

{"sheet":"5-LCOE-LCOF","index":6,"n_rows":59,"n_cols":11,"rows_kept":59,"cut":false,"hidden":false,"merged":[[51,4,51,5],[50,4,50,5],[48,4,48,5],[57,4,57,5],[56,4,56,5],[55,4,55,5],[54,4,54,5],[53,4,53,5],[58,4,58,5],[0,1,0,24],[7,1,7,24],[33,1,33,23],[49,2,50,2],[49,3,50,3],[20,2,20,3],[27,2,28,2],[27,3,28,3],[26,4,26,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[31,2,31,24],[49,4,49,5],[52,4,52,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5]]}
[null,"TECHNO-ECONOMIC ANALYSIS"]
[]
[]
[null,null,"Key code"]
[null,null," Input - User data "]
[null,null,"Calculated values"]
[]
[null,"LEVELIZED COST OF ELECTRICITY (LCOE)"]
[]
[null,null,"Analyzed system",{"$f":"+'1- INPUTS'!C11","v":"SOFC PLANAR"},"Sensitivity analysis","Variation","S1","S2","BASELINE","S3","S4"]
[null,null,"Investment cost (€/kW)",{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",0,TIC)","v":0},"Investment cost",0,{"$f":"+DB!C296","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D296","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E296","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F296","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G296","v":{"$error":"#DIV/0!"}}]
[null,null,"WACC (%)",{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",0,0.12)","v":0.12},"WACC",0,{"$f":"+DB!C299","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D299","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E299","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F299","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G299","v":{"$error":"#DIV/0!"}}]
[null,null,"Technical lifetime of plant (years)",{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",0,System_Lifetime)","v":0},"Lifetime",0,{"$f":"+DB!C302","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D302","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E302","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F302","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G302","v":{"$error":"#DIV/0!"}}]
[null,null,"Fix operating cost (€/kW/year)",{"$f":"1/3*D11/Stack_Lifetime","v":{"$error":"#DIV/0!"}},"Fix operating cost",0,{"$f":"+DB!C305","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D305","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E305","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F305","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G305","v":{"$error":"#DIV/0!"}}]
[null,null,"Variable operating cost (€/MWhel)",2,"Fuel cost",0,{"$f":"+DB!C308","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D308","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E308","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F308","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G308","v":{"$error":"#DIV/0!"}}]
[null,null,"Fuel cost (€/MWhtherm)",{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",0,FuelCost*1000)","v":18},"Efficiency",0,{"$f":"+DB!C311","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D311","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E311","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F311","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G311","v":{"$error":"#DIV/0!"}}]
[null,null,"CO₂-Cost(€/tCO₂)",0,"Utilization",0,{"$f":"+DB!C314","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D314","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E314","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F314","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G314","v":{"$error":"#DIV/0!"}}]
[null,null,"Efficiency (only fossil fuel plants, in %)",{"$f":"IF('1- INPUTS'!C$11=\"ReSOFC\",0,Systemefficiency)","v":0.6},"CO₂ certificate cost",0,{"$f":"+DB!C317","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D317","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E317","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F317","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G317","v":{"$error":"#DIV/0!"}}]
[null,null,"CO₂ Emmission factor (tCO₂/MWhtherm)",0,"Sensitivity analysis",null,"S1","S2","BASELINE","S3","S4"]
[null,null,"Full load hours per year (h)",{"$f":"+IF('1- INPUTS'!C$11=\"ReSOFC\",0,OpHours)","v":0},"Investment cost",null,{"$f":"+DB!C295","v":0},{"$f":"+DB!D295","v":0},{"$f":"+DB!E295","v":0},{"$f":"+DB!F295","v":0},{"$f":"+DB!G295","v":0}]
[null,null,"Calculations (pro kW)",null,"WACC",null,{"$f":"+DB!C298","v":0.12},{"$f":"+DB!D298","v":0.12},{"$f":"+DB!E298","v":0.12},{"$f":"+DB!F298","v":0.12},{"$f":"+DB!G298","v":0.12}]
[null,null,"kWhelectr per year ",{"$f":"+D20","v":0},"Lifetime",null,{"$f":"+DB!C301","v":0},{"$f":"+DB!D301","v":0},{"$f":"+DB!E301","v":0},{"$f":"+DB!F301","v":0},{"$f":"+DB!G301","v":0}]
[null,null,"Capital cost peryear (EUR)",{"$f":"IFERROR(-PMT(WACC,D13,Inv_Cost),0)","v":0},"Fix operating cost",null,{"$f":"+DB!C304","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D304","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E304","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F304","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G304","v":{"$error":"#DIV/0!"}}]
[null,null,"Operation-& Fuel cost per year (EUR)",{"$f":"IFERROR((D14+(D22/1000*D15+D22/1000*D16/D18)),0)","v":0},"Fuel cost",null,{"$f":"+DB!C307","v":18},{"$f":"+DB!D307","v":18},{"$f":"+DB!E307","v":18},{"$f":"+DB!F307","v":18},{"$f":"+DB!G307","v":18}]
[null,null,"CO₂-Cost per year (EUR)",{"$f":"IFERROR((D22/1000*D17*D19/D18),0)","v":0},"Efficiency",null,{"$f":"+DB!C310","v":0.6},{"$f":"+DB!D310","v":0.6},{"$f":"+DB!E310","v":0.6},{"$f":"+DB!F310","v":0.6},{"$f":"+DB!G310","v":0.6}]
[null,null,"Capital cost (ct/kWh)",{"$f":"IFERROR(D23/D22*100,0)","v":0},"Utilization",null,{"$f":"+DB!C313","v":0},{"$f":"+DB!D313","v":0},{"$f":"+DB!E313","v":0},{"$f":"+DB!F313","v":0},{"$f":"+DB!G313","v":0}]
[null,null,"Operating cost (ct/kWh)",{"$f":"IFERROR((D24+D25)/D22*100,0)","v":0},"CO₂ certificate cost",null,{"$f":"+DB!C316","v":0},{"$f":"+DB!D316","v":0},{"$f":"+DB!E316","v":0},{"$f":"+DB!F316","v":0},{"$f":"+DB!G316","v":0}]
[null,null,"Levelized Cost of Electricity (€ct/kWh)",{"$f":"IFERROR((D23+D24+D25)/D22*100,0)","v":0}]
[]
[]
[]
[]
[]
[null,"LEVELIZED COST OF FUEL (LCOF) - PRODUCTION ONLY"]
[]
[null,null,"Analyzed system",{"$f":"+D10","v":"SOFC PLANAR"},"Sensitivity analysis","Variation","S1","S2","BASELINE","S3","S4"]
[null,null,"H₂ produced (kgH₂/yr)",{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",H2capacity*CapacityFactor*365,\"0\")","v":"0"},"Investment Cost ",0,{"$f":"+DB!C364","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D364","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E364","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F364","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G364","v":{"$error":"#DIV/0!"}}]
[null,null,"System Power (kW)",{"$f":"+IF(D37=\"0\",\"0\",GrossElCapacity)","v":"0"},"WACC",0,{"$f":"+DB!C367","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D367","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E367","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F367","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G367","v":{"$error":"#DIV/0!"}}]
[null,null,"Investment cost (€/kW)",{"$f":"+IF(D37=\"0\",\"0\",TIC)","v":"0"},"Technical lifetime of plant",0,{"$f":"+DB!C370","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D370","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E370","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F370","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G370","v":{"$error":"#DIV/0!"}}]
[null,null,"Investment cost (€)",{"$f":"+IF(D37=\"0\",\"0\",D39*D38)","v":"0"},"Fixed operation cost",0,{"$f":"+DB!C373","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D373","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E373","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F373","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G373","v":{"$error":"#DIV/0!"}}]
[null,null,"WACC (%)",{"$f":"+IF(D37=\"0\",\"0\",0.12)","v":"0"},"Electricity usage",0,{"$f":"+DB!C379","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D379","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E379","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F379","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G379","v":{"$error":"#DIV/0!"}}]
[null,null,"Technical lifetime of plant (yrs)",{"$f":"+IF(D37=\"0\",\"0\",System_Lifetime)","v":"0"},"Electricity price",0,{"$f":"+DB!C383","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D383","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E383","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F383","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G383","v":{"$error":"#DIV/0!"}}]
[null,null,"Annualized capital cost (€/yr)",{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",-PMT(D41,D42,D40),\"0\")","v":"0"},"Heat usage",0,{"$f":"+DB!C386","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D386","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E386","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F386","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G386","v":{"$error":"#DIV/0!"}}]
[null,null,"Annualized Fixed O&M (€/yr)",{"$f":"IF('1- INPUTS'!C11=\"ReSOFC\",'1- INPUTS'!C78*D$40,\"0\")","v":"0"},"Heat cost",0,{"$f":"+DB!C390","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D390","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E390","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F390","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G390","v":{"$error":"#DIV/0!"}}]
[null,null,"Energy Cost (€/yr)",{"$f":"IF('1- INPUTS'!C11=\"ReSOFC\",'2-LCI'!D106*ElectricityCost,\"0\")","v":"0"},"Water consumption",0,{"$f":"+DB!C393","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D393","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E393","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F393","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G393","v":{"$error":"#DIV/0!"}}]
[null,null,"Heat cost (€/yr)",{"$f":"+'2-LCI'!D107*HeatCost","v":0},"Water cost",0,{"$f":"+DB!C397","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D397","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E397","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F397","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G397","v":{"$error":"#DIV/0!"}}]
[null,null,"Water cost (€/yr)",{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",'2-LCI'!D108*H2Ocost,\"0\")","v":"0"},"Utilization ",0,{"$f":"+DB!C400","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D400","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E400","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F400","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G400","v":{"$error":"#DIV/0!"}}]
[null,null,"By-product income (€/yr)",{"$f":"+IF(D37=\"0\",\"0\",H2CPMP*'2-LCI'!D105)","v":"0"},"Sensitivity analysis","Variation","S1","S2","BASELINE","S3","S4"]
[null,null,"TOTAL (€/year)",{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",D43+D44+D45+D46+D47,\"0\")","v":"0"},"Investment Cost ",null,{"$f":"+DB!C363","v":0},{"$f":"+DB!D363","v":0},{"$f":"+DB!E363","v":0},{"$f":"+DB!F363","v":0},{"$f":"+DB!G363","v":0}]
[null,null,"Levelized Cost of Fuel (€/kgH₂)",{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",(D49-D48)/D37, \"0\")","v":"0"},"WACC",null,{"$f":"+DB!C366","v":0},{"$f":"+DB!D366","v":0},{"$f":"+DB!E366","v":0},{"$f":"+DB!F366","v":0},{"$f":"+DB!G366","v":0}]
[null,null,null,null,"Technical lifetime of plant",null,{"$f":"+DB!C369","v":0},{"$f":"+DB!D369","v":0},{"$f":"+DB!E369","v":0},{"$f":"+DB!F369","v":0},{"$f":"+DB!G369","v":0}]
[null,null,null,null,"Fixed operation cost",null,{"$f":"+DB!C372","v":0},{"$f":"+DB!D372","v":0},{"$f":"+DB!E372","v":"0"},{"$f":"+DB!F372","v":0},{"$f":"+DB!G372","v":0}]
[null,null,null,null,"Electricity usage",null,{"$f":"+DB!C380","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D380","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E380","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F380","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G380","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Electricity price",null,{"$f":"+DB!C382","v":0},{"$f":"+DB!D382","v":0},{"$f":"+DB!E382","v":0},{"$f":"+DB!F382","v":0},{"$f":"+DB!G382","v":0}]
[null,null,null,null,"Heat usage",null,{"$f":"+DB!C387","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D387","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E387","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F387","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G387","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Heat cost",null,{"$f":"+DB!C389","v":0},{"$f":"+DB!D389","v":0},{"$f":"+DB!E389","v":0},{"$f":"+DB!F389","v":0},{"$f":"+DB!G389","v":0}]
[null,null,null,null,"Water consumption",null,{"$f":"+DB!C394","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D394","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E394","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F394","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G394","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Water cost",null,{"$f":"+DB!C400","v":{"$error":"#DIV/0!"}},{"$f":"+DB!D400","v":{"$error":"#DIV/0!"}},{"$f":"+DB!E400","v":{"$error":"#DIV/0!"}},{"$f":"+DB!F400","v":{"$error":"#DIV/0!"}},{"$f":"+DB!G400","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Utilization ",null,{"$f":"+DB!C399","v":0},{"$f":"+DB!D399","v":0},{"$f":"+DB!E399","v":0},{"$f":"+DB!F399","v":0},{"$f":"+DB!G399","v":0}]

{"sheet":"DB","index":7,"n_rows":526,"n_cols":33,"rows_kept":526,"cut":false,"hidden":false,"merged":[[472,2,473,24],[370,2,370,6],[376,2,376,6],[359,2,360,24],[311,2,311,6],[314,2,314,6],[373,2,373,6],[364,2,364,6],[367,2,367,6],[361,2,361,6],[380,2,380,6],[383,2,383,6],[387,2,387,6],[390,2,390,6],[394,2,394,6],[397,2,397,6],[308,2,308,6],[150,3,150,23],[159,3,159,23],[155,3,155,23],[292,2,292,24],[164,3,164,23],[293,2,293,6],[296,2,296,6],[299,2,299,6],[302,2,302,6],[305,2,305,6],[181,6,182,6],[42,2,42,23],[5,2,6,26],[7,2,7,26],[9,2,9,26],[129,3,129,26],[118,3,118,26],[48,2,48,26],[131,3,131,23],[137,3,137,23],[143,3,143,23],[58,2,58,23],[115,2,115,23]]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,2,{"$f":"+H5+1","v":3},{"$f":"+I5+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,"TOOL SUPPORT CALCULATION"]
[]
[null,null,"ENVIRONMENTAL IMPACT ASSESSMENT"]
[null,null,null,null,null,null,null,"GWP","ODP","IRP","EOFP","PMFP","HOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","ED","RA"]
[null,null,"Operation"]
[null,null,null,null,null,null,"NATURAL GAS",1.8468886E-2,1.7505907000000002E-8,1.8783111999999999E-4,2.9262826000000002E-5,8.8810117999999998E-6,3.1952100000000002E-5,3.7155032E-5,4.1437043E-7,1.2296321E-6,3.2348156999999999E-5,1.3489831999999999E-4,3.0175420000000001E-4,3.5276624999999999E-2,3.2224989000000001E-5,2.0034801999999999E-5,2.6341566E-2,3.3230097999999999E-3,3.1362210000000001E-8,1.0927569E-10,9.4302029000000002E-3]
[null,null,null,null,null,null,"METHANE FROM BIOGAS",5.9285921999999998E-2,8.0347853999999999E-8,1.3670583E-2,2.1560464999999999E-5,1.3256849000000001E-5,2.2264518999999999E-5,7.4357260999999994E-5,5.2292064000000002E-6,1.4058613E-5,6.2180250000000003E-4,8.7462398000000003E-4,8.2140629000000004E-4,0.59062935999999999,2.4445529000000001E-4,1.4271353000000001E-4,4.0146293000000001E-3,0.18308311999999999,3.1362210000000001E-8,1.0927569E-10,9.4302029000000002E-3]
[null,null,null,null,null,null,"Calculated fuel",{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*H11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*H12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*I11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*I12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*J11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*J12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*K11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*K12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*L11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*L12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*M11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*M12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*N11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*N12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*O11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*O12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*P11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*P12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*Q11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*Q12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*R11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*R12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*S11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*S12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*T11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*T12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*U11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*U12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*V11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*V12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*W11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*W12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*X11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*X12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*Y11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*Y12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*Z11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*Z12))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$39=$G11,(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*AA11),(('2-LCI'!$D106*LHVFuel_2*System_Lifetime)/(Product_Generated*System_Lifetime)*AA12))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Fuel consumption",{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",H13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",H13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",H13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",I13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",I13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",I13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",J13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",J13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",J13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",K13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",K13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",K13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",L13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",L13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",L13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",M13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",M13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",M13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",N13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",N13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",N13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",O13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",O13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",O13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",P13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",P13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",P13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",Q13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",Q13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",Q13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",R13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",R13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",R13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",S13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",S13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",S13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",T13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",T13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",T13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",U13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",U13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",U13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",V13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",V13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",V13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",W13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",W13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",W13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",X13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",X13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",X13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",Y13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",Y13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",Y13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",Z13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",Z13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",Z13*ELALLF)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",AA13,IF('1- INPUTS'!$C$54=\"Allocation exergy\",AA13*ELALLF,IF('1- INPUTS'!$C$54=\"Allocation energy\",AA13*ELALLF)))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Electricity at FC",{"$f":"+IF('1- INPUTS'!$C54=\"No allocation\",(CVCO2*GWP_CO2+CVCH4*GWP_CH4+CVN2O*GWP_N2O),((CVCO2*GWP_CO2+CVCH4*GWP_CH4+CVN2O*GWP_N2O)*ELALLF))","v":0.33600086400000001},{"$f":"+IF('1- INPUTS'!$C54=\"No allocation\",ODP_N2O*CVN2O,((ODP_N2O*CVN2O)*ELALLF))","v":0},0,{"$f":"+IF('1- INPUTS'!C54=\"No allocation\",CVNOx*HOFP_Nox+CVNMVOC*HOFP_NMVOC,(CVNOx*HOFP_Nox+((CVNMVOC*HOFP_NMVOC)*ELALLF)))","v":1.2755999999999999E-8},{"$f":"+IF('1- INPUTS'!C54=\"No allocation\",CVNOx*PMPF_Nox+CVSO2*PMPF_SO2+CVPM2.5*PMPF_PM2.5,((CVNOx*PMPF_Nox+CVSO2*PMPF_SO2+CVPM2.5*PMPF_PM2.5)*ELALLF))","v":9.5700000000000011E-10},{"$f":"+IF('1- INPUTS'!C54=\"No allocation\",CVNOx*EOFP_Nox+CVNMVOC*EOFP_NMVOC,((CVNOx*EOFP_Nox+CVNMVOC*EOFP_NMVOC)*ELALLF))","v":1.3217999999999998E-8},{"$f":"+IF('1- INPUTS'!C54=\"No allocation\",CVNOx*TAP_NOx+CVSO2*TAP_SO2,((CVNOx*TAP_NOx+CVSO2*TAP_SO2)*ELALLF))","v":7.6199999999999997E-9},0,0,0,0,0,0,0,0,0,0,{"$f":"+H16*GWP_HH+I16*ODP_HH+J16*IRP_HH+K16*HOFP_HH+L16*PMPF_HH+S16*HTPC_HH+T16*HTPNC_HH+X16*WCP_HH","v":3.1180941535296004E-7},{"$f":"+H16*GWP_FE+H16*GWP_TE+M16*EOFP_TE+N16*TAP_TE+O16*FEP_FE+P16*TETP_TE+Q16*FETP_FE+R16*METP_ME+U16*LOP_TE+X16*WCP_FE+X16*WCP_TE","v":9.4083144382809608E-10},{"$f":"+V16*SOP+W16","v":0}]
[]
[null,null,null,null,null,null,"Electricity supply",{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*H$236,'1- INPUTS'!$C76*H$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*H19,'1- INPUTS'!$C76*H19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*I$236,'1- INPUTS'!$C76*I$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*I19,'1- INPUTS'!$C76*I19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*J$236,'1- INPUTS'!$C76*J$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*J19,'1- INPUTS'!$C76*J19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*K$236,'1- INPUTS'!$C76*K$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*K19,'1- INPUTS'!$C76*K19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*L$236,'1- INPUTS'!$C76*L$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*L19,'1- INPUTS'!$C76*L19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*M$236,'1- INPUTS'!$C76*M$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*M19,'1- INPUTS'!$C76*M19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*N$236,'1- INPUTS'!$C76*N$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*N19,'1- INPUTS'!$C76*N19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*O$236,'1- INPUTS'!$C76*O$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*O19,'1- INPUTS'!$C76*O19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*P$236,'1- INPUTS'!$C76*P$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*P19,'1- INPUTS'!$C76*P19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*Q$236,'1- INPUTS'!$C76*Q$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*Q19,'1- INPUTS'!$C76*Q19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*R$236,'1- INPUTS'!$C76*R$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*R19,'1- INPUTS'!$C76*R19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*S$236,'1- INPUTS'!$C76*S$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*S19,'1- INPUTS'!$C76*S19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*T$236,'1- INPUTS'!$C76*T$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*T19,'1- INPUTS'!$C76*T19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*U$236,'1- INPUTS'!$C76*U$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*U19,'1- INPUTS'!$C76*U19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*V$236,'1- INPUTS'!$C76*V$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*V19,'1- INPUTS'!$C76*V19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*W$236,'1- INPUTS'!$C76*W$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*W19,'1- INPUTS'!$C76*W19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*X$236,'1- INPUTS'!$C76*X$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*X19,'1- INPUTS'!$C76*X19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*Y$236,'1- INPUTS'!$C76*Y$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*Y19,'1- INPUTS'!$C76*Y19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*Z$236,'1- INPUTS'!$C76*Z$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*Z19,'1- INPUTS'!$C76*Z19))","v":0},{"$f":"+IF('1- INPUTS'!$C$80=\"European average\",IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*AA$236,'1- INPUTS'!$C76*AA$236),IF('1- INPUTS'!$C74=\"No allocation\",'1- INPUTS'!$C63*AA19,'1- INPUTS'!$C76*AA19))","v":0}]
[null,null,null,null,null,null,"Electricity mix",{"$f":"+'1- INPUTS'!$C$81*H20+'1- INPUTS'!$C$82*H21+'1- INPUTS'!$C$83*H22+'1- INPUTS'!$C$84*H23+'1- INPUTS'!$C$85*H24+'1- INPUTS'!$C$86*H25+'1- INPUTS'!$C$87*H26+'1- INPUTS'!$C$88*H27+'1- INPUTS'!$C$89*H28+'1- INPUTS'!$C$90*H29+'1- INPUTS'!$C$91*H30+'1- INPUTS'!$C$92*H31+'1- INPUTS'!$C$93*H32+'1- INPUTS'!$C$94*H33+'1- INPUTS'!$C$95*H34+'1- INPUTS'!$C$96*H35+'1- INPUTS'!$C$97*H36","v":0},{"$f":"+'1- INPUTS'!$C$81*I20+'1- INPUTS'!$C$82*I21+'1- INPUTS'!$C$83*I22+'1- INPUTS'!$C$84*I23+'1- INPUTS'!$C$85*I24+'1- INPUTS'!$C$86*I25+'1- INPUTS'!$C$87*I26+'1- INPUTS'!$C$88*I27+'1- INPUTS'!$C$89*I28+'1- INPUTS'!$C$90*I29+'1- INPUTS'!$C$91*I30+'1- INPUTS'!$C$92*I31+'1- INPUTS'!$C$93*I32+'1- INPUTS'!$C$94*I33+'1- INPUTS'!$C$95*I34+'1- INPUTS'!$C$96+I35+'1- INPUTS'!$C$97*I36","v":4.0792030000000002E-8},{"$f":"+'1- INPUTS'!$C$81*J20+'1- INPUTS'!$C$82*J21+'1- INPUTS'!$C$83*J22+'1- INPUTS'!$C$84*J23+'1- INPUTS'!$C$85*J24+'1- INPUTS'!$C$86*J25+'1- INPUTS'!$C$87*J26+'1- INPUTS'!$C$88*J27+'1- INPUTS'!$C$89*J28+'1- INPUTS'!$C$90*J29+'1- INPUTS'!$C$91*J30+'1- INPUTS'!$C$92*J31+'1- INPUTS'!$C$93*J32+'1- INPUTS'!$C$94*J33+'1- INPUTS'!$C$95*J34+'1- INPUTS'!$C$96+J35+'1- INPUTS'!$C$97*J36","v":1.8749169999999999E-2},{"$f":"+'1- INPUTS'!$C$81*K20+'1- INPUTS'!$C$82*K21+'1- INPUTS'!$C$83*K22+'1- INPUTS'!$C$84*K23+'1- INPUTS'!$C$85*K24+'1- INPUTS'!$C$86*K25+'1- INPUTS'!$C$87*K26+'1- INPUTS'!$C$88*K27+'1- INPUTS'!$C$89*K28+'1- INPUTS'!$C$90*K29+'1- INPUTS'!$C$91*K30+'1- INPUTS'!$C$92*K31+'1- INPUTS'!$C$93*K32+'1- INPUTS'!$C$94*K33+'1- INPUTS'!$C$95*K34+'1- INPUTS'!$C$96+K35+'1- INPUTS'!$C$97*K36","v":1.568843E-4},{"$f":"+'1- INPUTS'!$C$81*L20+'1- INPUTS'!$C$82*L21+'1- INPUTS'!$C$83*L22+'1- INPUTS'!$C$84*L23+'1- INPUTS'!$C$85*L24+'1- INPUTS'!$C$86*L25+'1- INPUTS'!$C$87*L26+'1- INPUTS'!$C$88*L27+'1- INPUTS'!$C$89*L28+'1- INPUTS'!$C$90*L29+'1- INPUTS'!$C$91*L30+'1- INPUTS'!$C$92*L31+'1- INPUTS'!$C$93*L32+'1- INPUTS'!$C$94*L33+'1- INPUTS'!$C$95*L34+'1- INPUTS'!$C$96+L35+'1- INPUTS'!$C$97*L36","v":8.1672973000000002E-5},{"$f":"+'1- INPUTS'!$C$81*M20+'1- INPUTS'!$C$82*M21+'1- INPUTS'!$C$83*M22+'1- INPUTS'!$C$84*M23+'1- INPUTS'!$C$85*M24+'1- INPUTS'!$C$86*M25+'1- INPUTS'!$C$87*M26+'1- INPUTS'!$C$88*M27+'1- INPUTS'!$C$89*M28+'1- INPUTS'!$C$90*M29+'1- INPUTS'!$C$91*M30+'1- INPUTS'!$C$92*M31+'1- INPUTS'!$C$93*M32+'1- INPUTS'!$C$94*M33+'1- INPUTS'!$C$95*M34+'1- INPUTS'!$C$96+M35+'1- INPUTS'!$C$97*M36","v":1.6573061999999999E-4},{"$f":"+'1- INPUTS'!$C$81*N20+'1- INPUTS'!$C$82*N21+'1- INPUTS'!$C$83*N22+'1- INPUTS'!$C$84*N23+'1- INPUTS'!$C$85*N24+'1- INPUTS'!$C$86*N25+'1- INPUTS'!$C$87*N26+'1- INPUTS'!$C$88*N27+'1- INPUTS'!$C$89*N28+'1- INPUTS'!$C$90*N29+'1- INPUTS'!$C$91*N30+'1- INPUTS'!$C$92*N31+'1- INPUTS'!$C$93*N32+'1- INPUTS'!$C$94*N33+'1- INPUTS'!$C$95*N34+'1- INPUTS'!$C$96+N35+'1- INPUTS'!$C$97*N36","v":2.6728399E-4},{"$f":"+'1- INPUTS'!$C$81*O20+'1- INPUTS'!$C$82*O21+'1- INPUTS'!$C$83*O22+'1- INPUTS'!$C$84*O23+'1- INPUTS'!$C$85*O24+'1- INPUTS'!$C$86*O25+'1- INPUTS'!$C$87*O26+'1- INPUTS'!$C$88*O27+'1- INPUTS'!$C$89*O28+'1- INPUTS'!$C$90*O29+'1- INPUTS'!$C$91*O30+'1- INPUTS'!$C$92*O31+'1- INPUTS'!$C$93*O32+'1- INPUTS'!$C$94*O33+'1- INPUTS'!$C$95*O34+'1- INPUTS'!$C$96+O35+'1- INPUTS'!$C$97*O36","v":5.7506061999999998E-5},{"$f":"+'1- INPUTS'!$C$81*P20+'1- INPUTS'!$C$82*P21+'1- INPUTS'!$C$83*P22+'1- INPUTS'!$C$84*P23+'1- INPUTS'!$C$85*P24+'1- INPUTS'!$C$86*P25+'1- INPUTS'!$C$87*P26+'1- INPUTS'!$C$88*P27+'1- INPUTS'!$C$89*P28+'1- INPUTS'!$C$90*P29+'1- INPUTS'!$C$91*P30+'1- INPUTS'!$C$92*P31+'1- INPUTS'!$C$93*P32+'1- INPUTS'!$C$94*P33+'1- INPUTS'!$C$95*P34+'1- INPUTS'!$C$96+P35+'1- INPUTS'!$C$97*P36","v":5.1203759000000005E-4},{"$f":"+'1- INPUTS'!$C$81*Q20+'1- INPUTS'!$C$82*Q21+'1- INPUTS'!$C$83*Q22+'1- INPUTS'!$C$84*Q23+'1- INPUTS'!$C$85*Q24+'1- INPUTS'!$C$86*Q25+'1- INPUTS'!$C$87*Q26+'1- INPUTS'!$C$88*Q27+'1- INPUTS'!$C$89*Q28+'1- INPUTS'!$C$90*Q29+'1- INPUTS'!$C$91*Q30+'1- INPUTS'!$C$92*Q31+'1- INPUTS'!$C$93*Q32+'1- INPUTS'!$C$94*Q33+'1- INPUTS'!$C$95*Q34+'1- INPUTS'!$C$96+Q35+'1- INPUTS'!$C$97*Q36","v":6.5043004999999999E-3},{"$f":"+'1- INPUTS'!$C$81*R20+'1- INPUTS'!$C$82*R21+'1- INPUTS'!$C$83*R22+'1- INPUTS'!$C$84*R23+'1- INPUTS'!$C$85*R24+'1- INPUTS'!$C$86*R25+'1- INPUTS'!$C$87*R26+'1- INPUTS'!$C$88*R27+'1- INPUTS'!$C$89*R28+'1- INPUTS'!$C$90*R29+'1- INPUTS'!$C$91*R30+'1- INPUTS'!$C$92*R31+'1- INPUTS'!$C$93*R32+'1- INPUTS'!$C$94*R33+'1- INPUTS'!$C$95*R34+'1- INPUTS'!$C$96+R35+'1- INPUTS'!$C$97*R36","v":9.7927202000000005E-3},{"$f":"+'1- INPUTS'!$C$81*S20+'1- INPUTS'!$C$82*S21+'1- INPUTS'!$C$83*S22+'1- INPUTS'!$C$84*S23+'1- INPUTS'!$C$85*S24+'1- INPUTS'!$C$86*S25+'1- INPUTS'!$C$87*S26+'1- INPUTS'!$C$88*S27+'1- INPUTS'!$C$89*S28+'1- INPUTS'!$C$90*S29+'1- INPUTS'!$C$91*S30+'1- INPUTS'!$C$92*S31+'1- INPUTS'!$C$93*S32+'1- INPUTS'!$C$94*S33+'1- INPUTS'!$C$95*S34+'1- INPUTS'!$C$96+S35+'1- INPUTS'!$C$97*S36","v":6.6748195E-3},{"$f":"+'1- INPUTS'!$C$81*T20+'1- INPUTS'!$C$82*T21+'1- INPUTS'!$C$83*T22+'1- INPUTS'!$C$84*T23+'1- INPUTS'!$C$85*T24+'1- INPUTS'!$C$86*T25+'1- INPUTS'!$C$87*T26+'1- INPUTS'!$C$88*T27+'1- INPUTS'!$C$89*T28+'1- INPUTS'!$C$90*T29+'1- INPUTS'!$C$91*T30+'1- INPUTS'!$C$92*T31+'1- INPUTS'!$C$93*T32+'1- INPUTS'!$C$94*T33+'1- INPUTS'!$C$95*T34+'1- INPUTS'!$C$96+T35+'1- INPUTS'!$C$97*T36","v":7.9615758000000003},{"$f":"+'1- INPUTS'!$C$81*U20+'1- INPUTS'!$C$82*U21+'1- INPUTS'!$C$83*U22+'1- INPUTS'!$C$84*U23+'1- INPUTS'!$C$85*U24+'1- INPUTS'!$C$86*U25+'1- INPUTS'!$C$87*U26+'1- INPUTS'!$C$88*U27+'1- INPUTS'!$C$89*U28+'1- INPUTS'!$C$90*U29+'1- INPUTS'!$C$91*U30+'1- INPUTS'!$C$92*U31+'1- INPUTS'!$C$93*U32+'1- INPUTS'!$C$94*U33+'1- INPUTS'!$C$95*U34+'1- INPUTS'!$C$96+U35+'1- INPUTS'!$C$97*U36","v":1.1810051E-3},{"$f":"+'1- INPUTS'!$C$81*V20+'1- INPUTS'!$C$82*V21+'1- INPUTS'!$C$83*V22+'1- INPUTS'!$C$84*V23+'1- INPUTS'!$C$85*V24+'1- INPUTS'!$C$86*V25+'1- INPUTS'!$C$87*V26+'1- INPUTS'!$C$88*V27+'1- INPUTS'!$C$89*V28+'1- INPUTS'!$C$90*V29+'1- INPUTS'!$C$91*V30+'1- INPUTS'!$C$92*V31+'1- INPUTS'!$C$93*V32+'1- INPUTS'!$C$94*V33+'1- INPUTS'!$C$95*V34+'1- INPUTS'!$C$96+V35+'1- INPUTS'!$C$97*V36","v":1.5147563E-3},{"$f":"+'1- INPUTS'!$C$81*W20+'1- INPUTS'!$C$82*W21+'1- INPUTS'!$C$83*W22+'1- INPUTS'!$C$84*W23+'1- INPUTS'!$C$85*W24+'1- INPUTS'!$C$86*W25+'1- INPUTS'!$C$87*W26+'1- INPUTS'!$C$88*W27+'1- INPUTS'!$C$89*W28+'1- INPUTS'!$C$90*W29+'1- INPUTS'!$C$91*W30+'1- INPUTS'!$C$92*W31+'1- INPUTS'!$C$93*W32+'1- INPUTS'!$C$94*W33+'1- INPUTS'!$C$95*W34+'1- INPUTS'!$C$96+W35+'1- INPUTS'!$C$97*W36","v":1.9052738999999999E-2},{"$f":"+'1- INPUTS'!$C$81*X20+'1- INPUTS'!$C$82*X21+'1- INPUTS'!$C$83*X22+'1- INPUTS'!$C$84*X23+'1- INPUTS'!$C$85*X24+'1- INPUTS'!$C$86*X25+'1- INPUTS'!$C$87*X26+'1- INPUTS'!$C$88*X27+'1- INPUTS'!$C$89*X28+'1- INPUTS'!$C$90*X29+'1- INPUTS'!$C$91*X30+'1- INPUTS'!$C$92*X31+'1- INPUTS'!$C$93*X32+'1- INPUTS'!$C$94*X33+'1- INPUTS'!$C$95*X34+'1- INPUTS'!$C$96+X35+'1- INPUTS'!$C$97*X36","v":1.3963312000000001},{"$f":"+'1- INPUTS'!$C$81*Y20+'1- INPUTS'!$C$82*Y21+'1- INPUTS'!$C$83*Y22+'1- INPUTS'!$C$84*Y23+'1- INPUTS'!$C$85*Y24+'1- INPUTS'!$C$86*Y25+'1- INPUTS'!$C$87*Y26+'1- INPUTS'!$C$88*Y27+'1- INPUTS'!$C$89*Y28+'1- INPUTS'!$C$90*Y29+'1- INPUTS'!$C$91*Y30+'1- INPUTS'!$C$92*Y31+'1- INPUTS'!$C$93*Y32+'1- INPUTS'!$C$94*Y33+'1- INPUTS'!$C$95*Y34+'1- INPUTS'!$C$96+Y35+'1- INPUTS'!$C$97*Y36","v":3.2919907000000001E-6},{"$f":"+'1- INPUTS'!$C$81*Z20+'1- INPUTS'!$C$82*Z21+'1- INPUTS'!$C$83*Z22+'1- INPUTS'!$C$84*Z23+'1- INPUTS'!$C$85*Z24+'1- INPUTS'!$C$86*Z25+'1- INPUTS'!$C$87*Z26+'1- INPUTS'!$C$88*Z27+'1- INPUTS'!$C$89*Z28+'1- INPUTS'!$C$90*Z29+'1- INPUTS'!$C$91*Z30+'1- INPUTS'!$C$92*Z31+'1- INPUTS'!$C$93*Z32+'1- INPUTS'!$C$94*Z33+'1- INPUTS'!$C$95*Z34+'1- INPUTS'!$C$96+Z35+'1- INPUTS'!$C$97*Z36","v":1.9205466999999999E-8},{"$f":"+'1- INPUTS'!$C$81*AA20+'1- INPUTS'!$C$82*AA21+'1- INPUTS'!$C$83*AA22+'1- INPUTS'!$C$84*AA23+'1- INPUTS'!$C$85*AA24+'1- INPUTS'!$C$86*AA25+'1- INPUTS'!$C$87*AA26+'1- INPUTS'!$C$88*AA27+'1- INPUTS'!$C$89*AA28+'1- INPUTS'!$C$90*AA29+'1- INPUTS'!$C$91*AA30+'1- INPUTS'!$C$92*AA31+'1- INPUTS'!$C$93*AA32+'1- INPUTS'!$C$94*AA33+'1- INPUTS'!$C$95*AA34+'1- INPUTS'!$C$96+AA35+'1- INPUTS'!$C$97*AA36","v":5.9195610999999999E-3}]
[null,null,null,null,null,null,"Electricity, hard coal, at power plant",1.1140359,3.259977E-7,1.5622001999999999E-2,2.2142957E-3,1.1327549E-3,2.2229521999999999E-3,4.1100301000000002E-3,4.9045918999999995E-4,7.8896016999999998E-5,1.5504617E-2,2.1613394000000001E-2,3.4423381000000003E-2,16.007638,1.1945663E-2,2.3456284000000001E-4,0.26302776999999999,0.22599430000000001,2.4696441999999999E-6,7.7510949999999999E-9,2.5897772999999999E-2]
[null,null,null,null,null,null,"Electricity, oil, at power plant",0.89041650999999999,5.9753941999999995E-7,1.4998538E-2,2.8144560999999999E-3,2.0390956000000001E-3,2.8508829999999998E-3,7.5931022999999997E-3,2.3716432E-5,1.0126782E-3,1.4276741999999999E-3,5.416517E-3,6.2371689000000003E-3,2.0329676999999999,1.0414324E-3,3.2531588999999998E-4,0.26749857999999999,0.26797768999999999,2.7383455E-6,8.1684569000000008E-9,0.11950292999999999]
[null,null,null,null,null,null,"Electricity, natural gas, at power plant",0.65895155000000005,2.4961353000000002E-7,1.4058085000000001E-3,7.2852970000000003E-4,7.4563772999999999E-5,7.4972734E-4,4.6825504E-4,3.3459222000000001E-6,9.9196442999999992E-6,2.2118695999999999E-4,1.0518127999999999E-3,2.2213226000000002E-3,0.24006731000000001,1.9092739000000001E-4,1.5756947E-4,0.24490909999999999,2.7179834E-2,7.2842718000000001E-7,2.4128571000000002E-9,8.7677086000000001E-2]
[null,null,null,null,null,null,"Electricity, industrial gas, at power plant",1.7713497,1.7325234000000001E-7,6.8771691999999999E-3,1.2715942999999999E-3,4.6106093999999999E-4,1.3927862000000001E-3,1.0961202E-3,1.3170533000000001E-4,1.2160733000000001E-5,4.1352864999999999E-3,5.7930738000000004E-3,9.0577590999999999E-3,4.2977426000000003,4.0956274999999999E-3,8.6169531E-5,8.3358566999999995E-2,7.8911110000000007E-2,2.1686413000000002E-6,6.5582131E-9,7.9355096999999993E-3]
[null,null,null,null,null,null,"Electricity, at cogen ORC 1400kWth, wood",0.18227565000000001,4.8288508999999998E-6,1.2619330999999999E-2,1.3697307E-3,2.7851428000000002E-4,1.3815745E-3,1.3039134E-3,2.4363815999999999E-5,3.9204913000000002E-4,4.2159692E-3,6.8730203999999998E-3,3.7272954E-3,12.786799,9.8172994999999999E-2,3.5583145999999998E-4,1.6308702000000001E-2,0.15461164999999999,7.8917263000000003E-7,3.9624357000000001E-9,5.8244170999999997E-3,null,null,null,"GWP",null,"PMPF"]
[null,null,null,null,null,null,"Electricity, at cogen 6400kWth, wood",9.4644155999999993E-2,2.5942317999999998E-6,6.5298296000000002E-3,6.0344757000000001E-4,8.2867570000000004E-5,6.0964923000000003E-4,6.4523160999999996E-4,1.1766514E-5,2.0211863E-4,2.0726070000000002E-3,3.4058462000000002E-3,1.7525853E-3,6.6360827000000002,5.2603032000000001E-2,1.4866812E-4,7.6348388E-3,7.8341653999999997E-2,{"$f":"+H25*GWP_HH+I25*ODP_HH+J25*IRP_HH+K25*HOFP_HH+L25*PMPF_HH+S25*HTPC_HH+T25*HTPNC_HH+X25*WCP_HH","v":3.6580266125510004E-7},{"$f":"+H25*GWP_FE+H25*GWP_TE+M25*EOFP_TE+N25*TAP_TE+O25*FEP_FE+P25*TETP_TE+Q25*FETP_FE+R25*METP_ME+U25*LOP_TE+X25*WCP_FE+X25*WCP_TE","v":2.0250864359290839E-9},{"$f":"+V25*SOP+W25","v":7.6691936790917771E-3},null,null,"Carbon dioxide (CO₂)",{"$f":"+IF('1- INPUTS'!C54=\"No allocation\",(CVCO2*GWP_CO2),((CVCO2*GWP_CO2)*ELALLF))","v":0.33600000000000002},"Nitrous oxide (NOx)",{"$f":"+IF('[1]1- INPUTS'!AC56=\"No allocation\",CVNOx*PMPF_Nox,((CVNOx*PMPF_Nox)*ELALLF))","v":0}]
[null,null,null,null,null,null,"Electricity, hydropower, at run-of-river power plant",3.7637185999999999E-3,8.1877459999999997E-10,5.3340015000000001E-4,1.3905389000000001E-5,5.7341114999999997E-6,1.4163208E-5,1.0505741000000001E-5,1.033733E-6,2.3722202999999999E-6,6.4483112999999995E-5,9.4643355999999995E-5,7.1554146999999995E-4,5.4201717000000003E-2,1.4987925000000001E-4,1.5211924999999999E-4,8.0856641000000003E-4,45.014814000000001,1.8627634E-6,1.1280231E-8,3.5113620000000001E-4,null,null,"Methane (CH₄)",{"$f":"+IF('1- INPUTS'!C54=\"No allocation\",(CVCH4*GWP_CH4),((CVCH4*GWP_CH4)*ELALLF))","v":8.639999999999999E-7},"Sulfur dioxide (SO₂)",{"$f":"++IF('[1]1- INPUTS'!AC56=\"No allocation\",CVSO2*PMPF_SO2,((CVSO2*PMPF_SO2)*ELALLF))","v":0}]
[null,null,null,null,null,null,"Electricity, hydropower, at reservoir power plant, non alpine regions",1.5156955E-2,1.66547E-9,9.0196706999999998E-4,1.6349631000000002E-5,5.8082028999999997E-6,1.6648339000000001E-5,1.3378314E-5,1.3373532E-6,3.2206142999999999E-6,7.7121440999999995E-5,1.1300451E-4,6.2813783999999997E-4,6.5542389000000006E-2,6.9657736000000001E-5,1.9894899000000001E-4,1.0182661999999999E-3,8.1238118999999998,1.8055137000000001E-5,1.0972546E-7,3.5113620000000001E-4,null,null,"Dinitrogen monoxide (N₂O)",{"$f":"+IF('1- INPUTS'!C54=\"No allocation\",(CVN2O*GWP_N2O),((CVN2O*GWP_N2O)*ELALLF))","v":0},"Fine particulate matter (PM2.5)",{"$f":"++IF('[1]1- INPUTS'!AC56=\"No allocation\",CVPM2.5*PMPF_PM2.5,((CVPM2.5*PMPF_PM2.5)*ELALLF))","v":0}]
[null,null,null,null,null,null,"Electricity, hydropower, at reservoir power plant, alpine region",5.9319009000000002E-3,2.5124700000000001E-9,9.0196708000000005E-4,1.6349631000000002E-5,5.8082028999999997E-6,1.6648339000000001E-5,1.3378314E-5,1.3373532E-6,3.2206142999999999E-6,7.7121442000000005E-5,1.1300451E-4,6.2813783999999997E-4,6.5542390000000006E-2,6.9657736000000001E-5,1.9894899000000001E-4,1.0182661999999999E-3,0.83381196999999996,9.9943299999999996E-5,6.0774732999999998E-7,2.7440437E-4]
[null,null,null,null,null,null,"Electricity, natural gas, at micro gas turbine 100kWe",0.73649854999999997,2.7978564999999999E-7,2.6144340000000001E-3,6.0812547000000002E-4,9.9785616999999995E-5,6.3526342999999997E-4,4.9827186999999999E-4,6.9878374000000004E-6,2.3252707000000001E-5,6.8106229E-4,1.845153E-3,4.1544307000000004E-3,0.73754973999999995,3.5873740000000001E-4,5.0893656999999998E-4,0.25860706,6.1904903999999997E-2,{"$f":"+H29*GWP_HH+I29*ODP_HH+J29*IRP_HH+K29*HOFP_HH+L29*PMPF_HH+S29*HTPC_HH+T29*HTPNC_HH+X29*WCP_HH","v":9.0308629311484996E-7},{"$f":"+H29*GWP_FE+H29*GWP_TE+M29*EOFP_TE+N29*TAP_TE+O29*FEP_FE+P29*TETP_TE+Q29*FETP_FE+R29*METP_ME+U29*LOP_TE+X29*WCP_FE+X29*WCP_TE","v":3.0949585309735412E-9},{"$f":"+V29*SOP+W29","v":0.25872466728747856}]
[null,null,null,null,null,null,"Electricity, biogas, at micro gas turbine 100kWe",0.62041447999999999,8.7060634E-7,0.13117044999999999,5.2061548000000002E-4,1.4056067999999999E-4,5.2828933999999998E-4,8.4419981000000003E-4,5.3686729000000002E-5,1.4861175999999999E-4,6.4234864999999997E-3,9.0528411000000003E-3,9.6274393000000003E-3,6.1677378000000003,2.5277265999999999E-3,1.6994175999999999E-3,3.9763318999999998E-2,1.7781988,4.6867881968843402E-6,2.6059717903144439E-8,4.0156027848234833E-2]
[null,null,null,null,null,null,"Electricity, at cogen with biogas engine",0.31188257000000003,9.2805087000000003E-7,3.7935168999999998E-2,2.6658611000000002E-4,1.0147634E-4,2.7403108E-4,6.7016484999999997E-4,1.4595156E-5,5.0777513000000002E-5,2.6582811999999998E-3,3.6331912000000001E-3,3.9910346999999999E-3,1.9088464000000001,7.9646467999999998E-4,3.9338445999999999E-4,2.8636176999999999E-2,0.49120981000000002,1.4709253000000001E-6,7.7033240000000003E-9,1.0122595999999999E-2]
[null,null,null,null,null,null,"Electricity, at Mini CHP plant",0.81287816999999996,4.7965409000000005E-7,2.9486161999999999E-3,5.5823487999999996E-4,1.1437246E-4,5.9300276000000002E-4,5.3975317999999995E-4,6.7936326000000002E-6,1.9800853E-5,5.6895850999999996E-4,1.7537523E-3,3.9257991999999999E-3,0.62548404000000002,3.8285118000000001E-4,3.2172435999999998E-4,0.27884530000000002,6.4810482000000003E-2,{"$f":"+H32*GWP_HH+I32*ODP_HH+J32*IRP_HH+K32*HOFP_HH+L32*PMPF_HH+S32*HTPC_HH+T32*HTPNC_HH+X32*WCP_HH","v":9.8815136465028995E-7},{"$f":"+H32*GWP_FE+H32*GWP_TE+M32*EOFP_TE+N32*TAP_TE+O32*FEP_FE+P32*TETP_TE+Q32*FETP_FE+R32*METP_ME+U32*LOP_TE+X32*WCP_FE+X32*WCP_TE","v":3.3512189289593244E-9},{"$f":"+V32*SOP+W32","v":0.27891964547156906}]
[null,null,null,null,null,null,"Electricity, at cogen 160kWe Jakobsberg",0.77684388999999998,4.5802662E-7,3.2033979000000001E-3,4.6205819E-4,1.1466043999999999E-4,4.9215368000000005E-4,5.0907589000000002E-4,8.3379859000000006E-6,2.7132692E-5,8.0674684000000001E-4,2.0649455000000001E-3,3.9035977999999998E-3,0.91974345999999996,3.6839335000000002E-4,4.2588100000000002E-4,0.26896367999999998,5.1724771000000003E-2,9.2762869097526994E-7,3.0555491179198704E-9,0.26906209444327461]
[null,null,null,null,null,null,"Electricity, at wind power plant",1.1577171000000001E-2,5.3009564E-9,1.7547875E-3,2.5234420000000002E-5,1.8736196000000001E-5,2.5893335000000001E-5,4.1965065E-5,7.2227694999999996E-6,3.0586870000000001E-5,8.8857954000000003E-4,1.2804844000000001E-3,3.9241900999999997E-3,0.88914126999999998,7.0511960000000002E-4,1.3077102E-3,3.1660248999999998E-3,9.5996961000000006E-2,2.5460687E-7,1.3537308999999999E-9,1.1271121E-3]
[null,null,null,null,null,null,"Electricity, production mix photovoltaic, at plant",7.0533135999999996E-2,4.0792030000000002E-8,1.8749169999999999E-2,1.568843E-4,8.1672973000000002E-5,1.6573061999999999E-4,2.6728399E-4,5.7506061999999998E-5,5.1203759000000005E-4,6.5043004999999999E-3,9.7927202000000005E-3,6.6748195E-3,7.9615758000000003,1.1810051E-3,1.5147563E-3,1.9052738999999999E-2,1.3963312000000001,3.2919907000000001E-6,1.9205466999999999E-8,5.9195610999999999E-3]
[null,null,null,null,null,null,"Electricity, nuclear, at power plant",7.9227188000000007E-3,1.2123457999999999E-8,1.1042635000000001,3.1985373E-5,2.8657167E-5,3.2692845999999999E-5,4.4579244999999998E-5,4.0679733E-6,7.8447376000000005E-5,9.3737256000000005E-4,1.4028589E-3,2.0415226999999998E-3,0.79008429999999996,2.6338516E-4,8.2818487999999999E-4,2.1710952000000001E-3,4.8233405E-2,1.5387606E-7,6.9687063000000001E-10,8.2908715999999996E-4]
[null,null,null,null,null,null,"Heat supply",{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,H5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,I5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,J5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,K5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,L5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,M5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,N5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,O5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,P5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,Q5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,R5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,S5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,T5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,U5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,V5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,W5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,X5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,Y5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,Z5,FALSE),0)","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",ReSOFCHeat*VLOOKUP('1- INPUTS'!$C66,DB!$G260:$AA270,AA5,FALSE),0)","v":0}]
[null,null,null,null,null,null,"Water supply",{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,H5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,H5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,I5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,I5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,J5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,J5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,K5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,K5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,L5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,L5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,M5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,M5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,N5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,N5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,O5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,O5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,P5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,P5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,Q5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,Q5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,R5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,R5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,S5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,S5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,T5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,T5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,U5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,U5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,V5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,V5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,W5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,W5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,X5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,X5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,Y5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,Y5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,Z5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,Z5,FALSE)*FCH2O))","v":0},{"$f":"+IF('1- INPUTS'!$C11=\"ReSOFC\",(VLOOKUP('1- INPUTS'!$C$69,$G39:$AA42,AA5,FALSE)*ReSOFCH2O),(VLOOKUP('1- INPUTS'!$C$59,$G39:$AA42,AA5,FALSE)*FCH2O))","v":0}]
[null,null,null,null,null,null,"Water, ultrapure",6.9214904999999999E-4,3.8442030999999999E-10,3.6602415E-4,1.1000235E-6,6.7489388999999995E-7,1.1158878E-6,2.1779863E-6,3.0298422000000001E-5,2.3657184000000001E-7,1.7903175E-5,2.5281471999999998E-5,4.9759768000000003E-5,1.8192239999999998E-2,1.9294009999999999E-5,2.6722433999999999E-6,1.5142576000000001E-4,5.0934589999999998E-3,{"$f":"+AVERAGE(Y40:Y42)","v":9.2703652666666664E-9},{"$f":"+AVERAGE(Z40:Z42)","v":5.3966688666666657E-11},1.6287253156666666E-5]
[null,null,null,null,null,null,"Water, deionised",8.1190049000000005E-4,7.182209E-10,6.8354242000000004E-4,1.6626685000000001E-6,9.2579841000000005E-7,1.6887760999999999E-6,3.0289229E-6,6.6143479000000003E-7,5.7728479999999999E-7,2.8151221E-5,4.0214147E-5,6.7720674999999995E-5,3.0103250000000002E-2,2.5653166000000001E-5,5.7823045000000003E-6,2.0910813E-4,9.4412664000000004E-3,2.2726941E-8,1.3128168999999999E-10,4.6646895999999998E-5]
[null,null,null,null,null,null,"Water, decarbonised",7.8886376000000002E-6,1.6407363E-12,1.3606111999999999E-6,1.6832311000000001E-8,5.9971765999999999E-9,1.7245468E-8,1.6155040000000001E-8,1.9643045000000001E-9,6.4763206E-9,2.8346097E-7,4.0286321999999998E-7,1.2592675999999999E-6,2.5613136999999998E-4,1.6166332000000001E-7,2.9127244E-7,1.5083445000000001E-6,1.0649622999999999E-3,2.3812156E-9,1.4408593000000001E-11,5.3424297000000003E-7]
[null,null,null,null,null,null,"Water, completely softened",2.4759956999999999E-5,5.9863018000000003E-12,4.6915800000000004E-6,5.2937524000000001E-8,1.9463141999999999E-8,5.4210635999999998E-8,5.3121631999999999E-8,6.6327121999999998E-9,2.0580450000000001E-8,8.9656454000000003E-7,1.2749092999999999E-6,3.8601543999999997E-6,8.1736185999999999E-4,4.9368404999999998E-7,8.9395499999999996E-7,4.8477324999999999E-6,1.1934211999999999E-3,2.7029391999999999E-9,1.6209782999999999E-11,1.6806205000000001E-6]
[null,null,"Start-Up"]
[null,null,null,null,null,null,null,"GWP","ODP","IRP","EOFP","PMFP","HOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","ED","RA"]
[null,null,null,null,null,null,"Engine installation: transport, lorry >28t, fleet av.",{"$f":"+('2-LCI'!$D99*H250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*I250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*J250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*K250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*L250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*M250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*N250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*O250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*P250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*Q250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*R250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*S250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*T250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*U250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*V250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*W250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*X250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*Y250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*Z250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+('2-LCI'!$D99*AA250)/(Product_Generated*System_Lifetime)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Fuel for start up",{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*H11,'2-LCI'!$D100*H12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*I11,'2-LCI'!$D100*I12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*J11,'2-LCI'!$D100*J12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*K11,'2-LCI'!$D100*K12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*L11,'2-LCI'!$D100*L12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*M11,'2-LCI'!$D100*M12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*N11,'2-LCI'!$D100*N12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*O11,'2-LCI'!$D100*O12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*P11,'2-LCI'!$D100*P12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*Q11,'2-LCI'!$D100*Q12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*R11,'2-LCI'!$D100*R12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*S11,'2-LCI'!$D100*S12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*T11,'2-LCI'!$D100*T12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*U11,'2-LCI'!$D100*U12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*V11,'2-LCI'!$D100*V12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*W11,'2-LCI'!$D100*W12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*X11,'2-LCI'!$D100*X12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*Y11,'2-LCI'!$D100*Y12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*Z11,'2-LCI'!$D100*Z12)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(FuelType=\"NATURAL GAS\",'2-LCI'!$D100*AA11,'2-LCI'!$D100*AA12)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Process water",{"$f":"+'2-LCI'!$D101*DB!H221","v":0},{"$f":"+'2-LCI'!$D101*DB!I221","v":0},{"$f":"+'2-LCI'!$D101*DB!J221","v":0},{"$f":"+'2-LCI'!$D101*DB!K221","v":0},{"$f":"+'2-LCI'!$D101*DB!L221","v":0},{"$f":"+'2-LCI'!$D101*DB!M221","v":0},{"$f":"+'2-LCI'!$D101*DB!N221","v":0},{"$f":"+'2-LCI'!$D101*DB!O221","v":0},{"$f":"+'2-LCI'!$D101*DB!P221","v":0},{"$f":"+'2-LCI'!$D101*DB!Q221","v":0},{"$f":"+'2-LCI'!$D101*DB!R221","v":0},{"$f":"+'2-LCI'!$D101*DB!S221","v":0},{"$f":"+'2-LCI'!$D101*DB!T221","v":0},{"$f":"+'2-LCI'!$D101*DB!U221","v":0},{"$f":"+'2-LCI'!$D101*DB!V221","v":0},{"$f":"+'2-LCI'!$D101*DB!W221","v":0},{"$f":"+'2-LCI'!$D101*DB!X221","v":0},{"$f":"+'2-LCI'!$D101*DB!Y221","v":0},{"$f":"+'2-LCI'!$D101*DB!Z221","v":0},{"$f":"+'2-LCI'!$D101*DB!AA221","v":0}]
[null,null,null,null,null,null,"Electricity",{"$f":"+'2-LCI'!$D102*DB!H236","v":0},{"$f":"+'2-LCI'!$D102*DB!I236","v":0},{"$f":"+'2-LCI'!$D102*DB!J236","v":0},{"$f":"+'2-LCI'!$D102*DB!K236","v":0},{"$f":"+'2-LCI'!$D102*DB!L236","v":0},{"$f":"+'2-LCI'!$D102*DB!M236","v":0},{"$f":"+'2-LCI'!$D102*DB!N236","v":0},{"$f":"+'2-LCI'!$D102*DB!O236","v":0},{"$f":"+'2-LCI'!$D102*DB!P236","v":0},{"$f":"+'2-LCI'!$D102*DB!Q236","v":0},{"$f":"+'2-LCI'!$D102*DB!R236","v":0},{"$f":"+'2-LCI'!$D102*DB!S236","v":0},{"$f":"+'2-LCI'!$D102*DB!T236","v":0},{"$f":"+'2-LCI'!$D102*DB!U236","v":0},{"$f":"+'2-LCI'!$D102*DB!V236","v":0},{"$f":"+'2-LCI'!$D102*DB!W236","v":0},{"$f":"+'2-LCI'!$D102*DB!X236","v":0},{"$f":"+'2-LCI'!$D102*DB!Y236","v":0},{"$f":"+'2-LCI'!$D102*DB!Z236","v":0},{"$f":"+'2-LCI'!$D102*DB!AA236","v":0}]
[null,null,"Maintenance"]
[null,null,null,null,null,null,"Reinforcing steel",{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*H231,'2-LCI'!$D117*H231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*I231,'2-LCI'!$D117*I231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*J231,'2-LCI'!$D117*J231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*K231,'2-LCI'!$D117*K231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*L231,'2-LCI'!$D117*L231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*M231,'2-LCI'!$D117*M231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*N231,'2-LCI'!$D117*N231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*O231,'2-LCI'!$D117*O231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*P231,'2-LCI'!$D117*P231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*Q231,'2-LCI'!$D117*Q231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*R231,'2-LCI'!$D117*R231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*S231,'2-LCI'!$D117*S231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*T231,'2-LCI'!$D117*T231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*U231,'2-LCI'!$D117*U231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*V231,'2-LCI'!$D117*V231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*W231,'2-LCI'!$D117*W231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*X231,'2-LCI'!$D117*X231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*Y231,'2-LCI'!$D117*Y231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*Z231,'2-LCI'!$D117*Z231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D117*AA231,'2-LCI'!$D117*AA231*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Sheet rolling, steel",{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*H232,'2-LCI'!$D118*H232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*I232,'2-LCI'!$D118*I232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*J232,'2-LCI'!$D118*J232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*K232,'2-LCI'!$D118*K232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*L232,'2-LCI'!$D118*L232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*M232,'2-LCI'!$D118*M232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*N232,'2-LCI'!$D118*N232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*O232,'2-LCI'!$D118*O232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*P232,'2-LCI'!$D118*P232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*Q232,'2-LCI'!$D118*Q232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*R232,'2-LCI'!$D118*R232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*S232,'2-LCI'!$D118*S232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*T232,'2-LCI'!$D118*T232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*U232,'2-LCI'!$D118*U232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*V232,'2-LCI'!$D118*V232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*W232,'2-LCI'!$D118*W232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*X232,'2-LCI'!$D118*X232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*Y232,'2-LCI'!$D118*Y232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*Z232,'2-LCI'!$D118*Z232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D118*AA232,'2-LCI'!$D118*AA232*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Chromium steel 18/8",{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*H233,'2-LCI'!$D119*H233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*I233,'2-LCI'!$D119*I233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*J233,'2-LCI'!$D119*J233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*K233,'2-LCI'!$D119*K233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*L233,'2-LCI'!$D119*L233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*M233,'2-LCI'!$D119*M233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*N233,'2-LCI'!$D119*N233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*O233,'2-LCI'!$D119*O233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*P233,'2-LCI'!$D119*P233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*Q233,'2-LCI'!$D119*Q233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*R233,'2-LCI'!$D119*R233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*S233,'2-LCI'!$D119*S233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*T233,'2-LCI'!$D119*T233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*U233,'2-LCI'!$D119*U233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*V233,'2-LCI'!$D119*V233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*W233,'2-LCI'!$D119*W233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*X233,'2-LCI'!$D119*X233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*Y233,'2-LCI'!$D119*Y233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*Z233,'2-LCI'!$D119*Z233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D119*AA233,'2-LCI'!$D119*AA233*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Sheet rolling, chromium steel",{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*H234,'2-LCI'!$D120*H234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*I234,'2-LCI'!$D120*I234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*J234,'2-LCI'!$D120*J234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*K234,'2-LCI'!$D120*K234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*L234,'2-LCI'!$D120*L234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*M234,'2-LCI'!$D120*M234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*N234,'2-LCI'!$D120*N234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*O234,'2-LCI'!$D120*O234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*P234,'2-LCI'!$D120*P234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*Q234,'2-LCI'!$D120*Q234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*R234,'2-LCI'!$D120*R234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*S234,'2-LCI'!$D120*S234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*T234,'2-LCI'!$D120*T234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*U234,'2-LCI'!$D120*U234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*V234,'2-LCI'!$D120*V234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*W234,'2-LCI'!$D120*W234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*X234,'2-LCI'!$D120*X234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*Y234,'2-LCI'!$D120*Y234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*Z234,'2-LCI'!$D120*Z234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D120*AA234,'2-LCI'!$D120*AA234*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Water consumption",{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*H221,'2-LCI'!$D121*H221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*I221,'2-LCI'!$D121*I221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*J221,'2-LCI'!$D121*J221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*K221,'2-LCI'!$D121*K221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*L221,'2-LCI'!$D121*L221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*M221,'2-LCI'!$D121*M221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*N221,'2-LCI'!$D121*N221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*O221,'2-LCI'!$D121*O221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*P221,'2-LCI'!$D121*P221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*Q221,'2-LCI'!$D121*Q221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*R221,'2-LCI'!$D121*R221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*S221,'2-LCI'!$D121*S221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*T221,'2-LCI'!$D121*T221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*U221,'2-LCI'!$D121*U221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*V221,'2-LCI'!$D121*V221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*W221,'2-LCI'!$D121*W221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*X221,'2-LCI'!$D121*X221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*Y221,'2-LCI'!$D121*Y221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*Z221,'2-LCI'!$D121*Z221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",'2-LCI'!$D121*AA221,'2-LCI'!$D121*AA221*ELALLF)/Product_Generated","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Stack Fuel cell",{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",H113*Stack_Maintenance,H113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",I113*Stack_Maintenance,I113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",J113*Stack_Maintenance,J113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",K113*Stack_Maintenance,K113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",L113*Stack_Maintenance,L113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",M113*Stack_Maintenance,M113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",N113*Stack_Maintenance,N113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",O113*Stack_Maintenance,O113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",P113*Stack_Maintenance,P113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",Q113*Stack_Maintenance,Q113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",R113*Stack_Maintenance,R113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",S113*Stack_Maintenance,S113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",T113*Stack_Maintenance,T113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",U113*Stack_Maintenance,U113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",V113*Stack_Maintenance,V113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",W113*Stack_Maintenance,W113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",X113*Stack_Maintenance,X113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",Y113*Stack_Maintenance,Y113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",Z113*Stack_Maintenance,Z113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",AA113*Stack_Maintenance,AA113*Stack_Maintenance*ELALLF)/(Product_Generated*Stack_Lifetime)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,"Stack module"]
[null,null,null,"SOFC 125-TUBULAR","SOFC 125-PLANAR","MCFC","CALCULATED LCI FLOWS","GWP","ODP","IRP","EOFP","PMFP","HOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RA"]
[null,{"$f":"+E61*60","v":7.1999999999999993},"LaMnO₃ powder",532,0.12,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D61)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E61),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F61)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E61))","v":0},{"$f":"+($G61*(368/532)*H203)+((127/532)*$G61*H204)","v":0},{"$f":"+($G61*(368/532)*I203)+((127/532)*$G61*I204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+($G61*(368/532)*Y203)+((127/532)*$G61*Y204)","v":0},0,0]
[null,{"$f":"+E62*60","v":0},"LaCrO₃ powder",7.75,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D62)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E62),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F62)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E62))","v":0},{"$f":"+($G62*(5.25/7.75)*H203)+((1.32/7.75)*$G62*H205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+($G62*(5.25/7.75)*Y203)+((1.32/7.75)*$G62*Y205)","v":0},0,0]
[null,0,"Zirconium chloride powder",104,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D63)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E63),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F63)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E63))","v":0},{"$f":"+$G63*(75/(104+15.3))*H206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G63*(75/(104+15.3))*Y206","v":0},0,0]
[null,0,"Yttrium chloride powder",15.3,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D64)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E64),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F64)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E64))","v":0},{"$f":"+$G64*(75/(104+15.3))*H206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G64*(75/(104+15.3))*Y206","v":0},0,0]
[null,241.8,"Zirconium oxide powder",9.75,4.03,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D65)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E65),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F65)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E65))","v":0},{"$f":"+$G65*H206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G65*Y206","v":0},0,0]
[null,30.6,"YSZ 3%",0,0.51,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D66)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E66),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F66)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E66))","v":0},{"$f":"+$G66*H207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G66*Y207","v":0},0,0]
[null,18.3,"Lanthanum Strontium Manganite (LSM)",0,{"$f":"+(0.17+0.44)/2","v":0.30499999999999999},0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D67)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E67),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F67)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E67))","v":0},{"$f":"+$G67*H208","v":0},{"$f":"+$G67*(75/(104+15.3))*I208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G67*(75/(104+15.3))*Y208","v":0},0,0]
[null,15.39,"Nickel Oxide",9.75,{"$f":"+(0.089+0.424)/2","v":0.25650000000000001},0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D68)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E68),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F68)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E68))","v":0},{"$f":"+(7.67/9.75)*$G68*H209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+(7.67/9.75)*$G68*Y209","v":0},0,0]
[null,4.38,"Nickel",1.2500000000000001E-2,7.2999999999999995E-2,2848,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D69)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E69),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F69)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E69))","v":0},{"$f":"+$G69*H209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G69*Y209","v":0},0,0]
[null,45,"Ethanol",23.4,0.75,110,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D70)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E70),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F70)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E70))","v":0},{"$f":"+$G70*H210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G70*Y210","v":0},0,0]
[null,0,"Polyvinylbutyral (PVB)",3.88,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D71)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E71),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F71)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E71))","v":0},{"$f":"+(5.23/1.88)*$G71*H211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"Polyethyleneglycol",1.5,0.15,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D72)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E72),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F72)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E72))","v":0},{"$f":"+(1.67/1.5)*$G72*H212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+(1.67/1.5)*$G72*Y212","v":0},0,0]
[null,10.200000000000001,"Dibutylphthalat",1.5,0.17,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D73)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E73),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F73)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E73))","v":0},{"$f":"+$G73*0.5*H213+$G73*0.5*H214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G73*0.5*Y213+$G73*0.5*Y214","v":0},0,0]
[null,0,"Tetrachloroethylene",0,0,180,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D74)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E74),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F74)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E74))","v":0},{"$f":"+$G74*H215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G74*Y215","v":0},0,0]
[null,94.2,"Trichloroethylene",0,1.57,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D75)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E75),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F75)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E75))","v":0},{"$f":"+$G75*H216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G75*Y216","v":0},0,0]
[null,0,"Isobutanol",0,0,115,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D76)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E76),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F76)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E76))","v":0},{"$f":"+$G76*H217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G76*Y217","v":0},0,0]
[null,0,"Methyl ethyl ketone (solvent)",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D77)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E77),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F77)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E77))","v":0},{"$f":"+$G77*H218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G77*Y218","v":0},0,0]
[null,0,"Benzyl alcohol (solvent)",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D78)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E78),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F78)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E78))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"Modified starch (binder)",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D79)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E79),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F79)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E79))","v":0},{"$f":"+$G79*H219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G79*Y220","v":0},{"$f":"+$G79*Z220","v":0},{"$f":"+$G79*AA220","v":0}]
[null,0,"Ethylene glycol (binder)",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D80)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E80),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F80)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E80))","v":0},{"$f":"+$G80*H220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"Water, deionised",123,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D81)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E81),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F81)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E81))","v":0},{"$f":"+$G81*H221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G81*Y221","v":0},0,0]
[null,0,"Nitric acid, for powder preparation",712,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D82)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E82),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F82)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E82))","v":0},{"$f":"+$G82*H222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G82*Y222","v":0},0,0]
[null,0,"Chlorine, for carbochlorination of oxide powder",85,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D83)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E83),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F83)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E83))","v":0},{"$f":"+$G83*H223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G83*Y223","v":0},0,0]
[null,0,"Petroleum coke, for carbochlorination of oxide powder",14,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D84)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E84),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F84)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E84))","v":0},{"$f":"+$G84*H224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G84*Y224","v":0},0,0]
[null,0,"Urea, as N, for SCR emission treatment",350,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D85)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E85),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F85)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E85))","v":0},{"$f":"+$G85*H225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G85*Y225","v":0},0,0]
[null,561.59999999999991,"Chromium",0,9.36,124.8,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D86)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E86),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F86)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E86))","v":0},{"$f":"+$G86*H226*0.95+0.01*$G86*H207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G86*Y226*0.95+0.01*$G86*Y207","v":0},0,0]
[null,0,"Lithium aluminate (LiAlO₂)",0,0,848,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D87)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E87),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F87)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E87))","v":0},{"$f":"+$G87*0.65*H227+$G87*0.35*H230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G87*0.65*Y227+$G87*0.35*Y230","v":0},0,0]
[null,0,"Lithium carbonate (Li₂CO₃)",0,0,{"$f":"+'1- INPUTS'!C$12*0.62*0.75","v":0},{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D88)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E88),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F88)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E88))","v":0},{"$f":"+$G88*H228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G88*Y228","v":0},0,0]
[null,0,"Sodium Carbonate(Na₂CO₃)",0,0,{"$f":"+'1- INPUTS'!C$12*0.38*0.75","v":0},{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D89)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E89),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F89)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E89))","v":0},{"$f":"+$G89*H229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G89*Y229","v":0},0,0]
[null,0,"Reinforcing steel, at plant",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D90)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E90),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F90)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E90))","v":0},{"$f":"+$G90*H231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G90*Y231","v":0},0,0]
[null,0,"Sheet rooling steel",0,0,{"$f":"+F90","v":0},{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D91)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E91),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F91)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E91))","v":0},{"$f":"+$G91*H232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G91*Y232","v":0},0,0]
[null,324.89999999999998,"Chromium steel 18/8, at plant",0,{"$f":"+(2.17+8.66)/2","v":5.415},4248,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D92)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E92),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F92)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E92))","v":0},{"$f":"+$G92*H233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G92*Y233","v":0},0,0]
[null,324.89999999999998,"Sheet rolling, chromium steel",0,{"$f":"+(2.17+8.66)/2","v":5.415},{"$f":"+F92","v":4248},{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D93)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E93),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F93)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E93))","v":0},{"$f":"+$G93*H234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G93*Y234","v":0},0,0]
[null,0,"Heating production site: natural gas, at industrial furnace >100kW",26700,0,null,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D94)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E94),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F94)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E94))","v":0},{"$f":"+$G94*H235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G94*Y235","v":0},0,0]
[null,22320,"Electricity, medium voltage, production UCTE, at grid",9540,{"$f":"+(191+553)/2","v":372},173373,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D95)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E95),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F95)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E95))","v":0},{"$f":"+$G95*H236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G95*Y236","v":0},0,0]
[null,0,"Aluminium oxide, at plant",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D96)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E96),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F96)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E96))","v":0},{"$f":"+$G96*H230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G96*Y230","v":0},0,0]
[null,90,"Alumina-silica insulation material",0,{"$f":"+(0.6+2.4)/2","v":1.5},0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D97)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E97),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F97)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E97))","v":0},{"$f":"+$G97*H230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G97*Y230","v":0},0,0]
[null,0,"Iron-nickel-chromium alloy",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D98)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E98),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F98)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E98))","v":0},{"$f":"+$G98*H237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G98*Y237","v":0},0,0]
[null,0,"Copper",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D99)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E99),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F99)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E99))","v":0},{"$f":"+$G99*H238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G99*Y238","v":0},0,0]
[null,0,"Polyethylene, HDPE, granulate",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D100)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E100),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F100)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E100))","v":0},{"$f":"+$G100*H239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G100*Y239","v":0},0,0]
[null,0,"Polyethylene, LDPE, granulate",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D101)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E101),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F101)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E101))","v":0},{"$f":"+$G101*H240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G101*Y240","v":0},0,0]
[null,0,"Polypropylene, PP, granulate",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D102)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E102),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F102)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E102))","v":0},{"$f":"+$G102*H241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G102*Y241","v":0},0,0]
[null,0,"Polyvinylidenchloride, granulate",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D103)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E103),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F103)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E103))","v":0},{"$f":"+$G103*H242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G103*Y242","v":0},0,0]
[null,0,"Synthetic rubber",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D104)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E104),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F104)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E104))","v":0},{"$f":"+$G104*H243","v":0},{"$f":"+$G104*I243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G104*Y243","v":0},0,0]
[null,0,"Brass",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D105)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E105),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F105)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E105))","v":0},{"$f":"+$G105*H244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G105*Y244","v":0},0,0]
[null,0,"Zinc catalyst for desulphuriser",0,0,0,{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D106)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E106),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F106)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E106))","v":0},{"$f":"+$G106*H245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G106*Y245","v":0},0,0]
[null,290.51400000000001,"Transport, van <3.5t",{"$f":"+((SUM(D$61:D$90)+D$92+D$96+D$97+D$98+D$99+SUM(D$100:D$105))*'1- INPUTS'!$C26)/1000","v":398.56849999999997},{"$f":"+((SUM(E$61:E$90)+E$92+E$96+E$97+E$98+E$99+SUM(E$100:E$105))*'1- INPUTS'!$C26)/1000","v":4.8418999999999999},{"$f":"+((SUM(F$61:F$90)+F$92+F$96+F$97+F$98+F$99+SUM(F$100:F$105))*'1- INPUTS'!$C26)/1000","v":1694.7599999999998},{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D107)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E107),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F107)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E107))","v":0},{"$f":"+$G107*H246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G107*Y246","v":0},0,0]
[null,290.51400000000001,"Transport, lorry >16t, fleet average",{"$f":"+((SUM(D$61:D$90)+D$92+D$96+D$97+D$98+D$99+SUM(D$100:D$105))*'1- INPUTS'!$C27)/1000","v":398.56849999999997},{"$f":"+((SUM(E$61:E$90)+E$92+E$96+E$97+E$98+E$99+SUM(E$100:E$105))*'1- INPUTS'!$C27)/1000","v":4.8418999999999999},{"$f":"+((SUM(F$61:F$90)+F$92+F$96+F$97+F$98+F$99+SUM(F$100:F$105))*'1- INPUTS'!$C27)/1000","v":1694.7599999999998},{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D108)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E108),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F108)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E108))","v":0},{"$f":"+$G108*H247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G108*Y247","v":0},0,0]
[null,290.51400000000001,"Transport, freight, rail",{"$f":"+((SUM(D$61:D$90)+D$92+D$96+D$97+D$98+D$99+SUM(D$100:D$105))*'1- INPUTS'!$C28)/1000","v":398.56849999999997},{"$f":"+((SUM(E$61:E$90)+E$92+E$96+E$97+E$98+E$99+SUM(E$100:E$105))*'1- INPUTS'!$C28)/1000","v":4.8418999999999999},{"$f":"+((SUM(F$61:F$90)+F$92+F$96+F$97+F$98+F$99+SUM(F$100:F$105))*'1- INPUTS'!$C28)/1000","v":1694.7599999999998},{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D109)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E109),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F109)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E109))","v":0},{"$f":"+$G109*H248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G109*Y248","v":0},0,0]
[null,290.51400000000001,"Transport, transoceanic freight ship",{"$f":"+((SUM(D$61:D$90)+D$92+D$96+D$97+D$98+D$99+SUM(D$100:D$105))*'1- INPUTS'!$C29)/1000","v":398.56849999999997},{"$f":"+((SUM(E$61:E$90)+E$92+E$96+E$97+E$98+E$99+SUM(E$100:E$105))*'1- INPUTS'!$C29)/1000","v":4.8418999999999999},{"$f":"+((SUM(F$61:F$90)+F$92+F$96+F$97+F$98+F$99+SUM(F$100:F$105))*'1- INPUTS'!$C29)/1000","v":1694.7599999999998},{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D110)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E110),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F110)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E110))","v":0},{"$f":"+$G110*H249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G110*Y249","v":0},0,0]
[null,290.51400000000001,"Transport, lorry >28t, fleet average",{"$f":"+((SUM(D$61:D$90)+D$92+D$96+D$97+D$98+D$99+SUM(D$100:D$105))*'1- INPUTS'!$C30)/1000","v":398.56849999999997},{"$f":"+((SUM(E$61:E$90)+E$92+E$96+E$97+E$98+E$99+SUM(E$100:E$105))*'1- INPUTS'!$C30)/1000","v":4.8418999999999999},{"$f":"+((SUM(F$61:F$90)+F$92+F$96+F$97+F$98+F$99+SUM(F$100:F$105))*'1- INPUTS'!$C30)/1000","v":1694.7599999999998},{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D111)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E111),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F111)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E111))","v":0},{"$f":"+$G111*H250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G111*Y250","v":0},0,0]
[null,290.51400000000001,"Transport, barge",{"$f":"+((SUM(D$61:D$90)+D$92+D$96+D$97+D$98+D$99+SUM(D$100:D$105))*'1- INPUTS'!$C31)/1000","v":398.56849999999997},{"$f":"+((SUM(E$61:E$90)+E$92+E$96+E$97+E$98+E$99+SUM(E$100:E$105))*'1- INPUTS'!$C31)/1000","v":4.8418999999999999},{"$f":"+((SUM(F$61:F$90)+F$92+F$96+F$97+F$98+F$99+SUM(F$100:F$105))*'1- INPUTS'!$C31)/1000","v":1694.7599999999998},{"$f":"+IF('1- INPUTS'!C$11=\"SOFC TUBULAR\",('1- INPUTS'!C$12*D112)/125,IF('1- INPUTS'!C$11=\"SOFC PLANAR\",('1- INPUTS'!C$12*E112),IF('1- INPUTS'!C$11=\"MCFC\",('1- INPUTS'!C$12*F112)/500)))+IF('1- INPUTS'!C$11=\"ReSOFC\",('1- INPUTS'!C$12*E112))","v":0},{"$f":"+$G112*H251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G112*Y251","v":0},0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H61:H112)","v":0},{"$f":"SUM(I61:I112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",H113*Infra_Stack,H113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",I113*Infra_Stack,I113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",J113*Infra_Stack,J113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",K113*Infra_Stack,K113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",L113*Infra_Stack,L113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",M113*Infra_Stack,M113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",N113*Infra_Stack,N113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",O113*Infra_Stack,O113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",P113*Infra_Stack,P113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",Q113*Infra_Stack,Q113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",R113*Infra_Stack,R113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",S113*Infra_Stack,S113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",T113*Infra_Stack,T113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",U113*Infra_Stack,U113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",V113*Infra_Stack,V113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",W113*Infra_Stack,W113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",X113*Infra_Stack,X113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",Y113*Infra_Stack,Y113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",Z113*Infra_Stack,Z113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"+IF('1- INPUTS'!$C$54=\"No allocation\",AA113*Infra_Stack,AA113*Infra_Stack*ELALLF)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"BoP module"]
[]
[null,null,null,null,null,null,"Amount","GWP","ODP","IRP","EOFP","PMFP","HOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RA"]
[null,null,null,"Reformer"]
[null,null,null,"Steel","kg",2.74,{"$f":"+'2-LCI'!D64","v":0},{"$f":"+$G120*H233","v":0},{"$f":"+$G120*I233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G120*Y233","v":0},0,0]
[null,null,null,"Sheet rolling, steel","kg",{"$f":"+F120","v":2.74},{"$f":"+'2-LCI'!D65","v":0},{"$f":"+$G121*H234","v":0},{"$f":"+$G121*I234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G121*Y234","v":0},0,0]
[null,null,null,"Chromium alloy","kg",9.1999999999999993,{"$f":"+'2-LCI'!D66","v":0},{"$f":"+$G122*H253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G122*Y253","v":0},0,0]
[null,null,null,"Insulation","kg",0.84,{"$f":"+'2-LCI'!D67","v":0},{"$f":"+$G123*H253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G123*Y253","v":0},0,0]
[null,null,null,"Nickel Oxide","kg",0.19,{"$f":"+'2-LCI'!D68","v":0},{"$f":"+$G124*H209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G124*Y209","v":0},0,0]
[null,null,null,"Lanthanum Oxide","kg",0.01,{"$f":"+'2-LCI'!D69","v":0},{"$f":"+$G125*H203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G125*Y203","v":0},0,0]
[null,null,null,"Aluminium Oxide","kg",0.93,{"$f":"+'2-LCI'!D70","v":0},{"$f":"+$G126*H230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G126*Y230","v":0},0,0]
[null,null,null,"Zinc Oxide","kg",2.44,{"$f":"+'2-LCI'!D71","v":0},{"$f":"+$G127*H254*0.81+$G127*2.5*H236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G127*Y254*0.81+$G127*2.5*Y236","v":0},0,0]
[null,null,null,"Electricity, medium voltage, production UCTE, at grid","kWh",19.600000000000001,{"$f":"+'2-LCI'!D72","v":0},{"$f":"+$G128*H255*0.81+$G128*2.5*H236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G128*Y255*0.81+$G128*2.5*Y236","v":0},0,0]
[null,null,null,null,null,null,"reformer",{"$f":"SUM(H120:H128)","v":0},{"$f":"SUM(I120:I128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Power conditioning "]
[null,null,null,"Inverter, 2500W, at plant (2.5 kWel)","unit","-",{"$f":"+'2-LCI'!D73","v":0},{"$f":"+$G131*H252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Air Blower "]
[null,null,null,"Steel (60 wt%)","kg",{"$f":"0.6*261","v":156.6},{"$f":"+'2-LCI'!D74","v":0},{"$f":"+$G133*H231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G133*Y231","v":0},0,0]
[null,null,null,"Sheet rolling, steel","kg",{"$f":"+F133","v":156.6},{"$f":"+'2-LCI'!D75","v":0},{"$f":"+$G134*H232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G134*Y232","v":0},0,0]
[null,null,null,"Al-alloy (20 wt%)","kg",{"$f":"0.2*261","v":52.2},{"$f":"+'2-LCI'!D76","v":0},{"$f":"+$G135*H255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G135*Y255","v":0},0,0]
[null,null,null,"Copper (20 wt%)","kg",{"$f":"0.2*261","v":52.2},{"$f":"+'2-LCI'!D77","v":0},{"$f":"+$G136*H238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G136*Y238","v":0},0,0]
[null,null,null,null,null,{"$f":"SUM(F133:F136)","v":417.59999999999997},{"$f":"SUM(G133:G136)","v":0},{"$f":"SUM(H133:H136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel Blower"]
[null,null,null,"Steel (60 wt%)","kg",{"$f":"0.6*87.1","v":52.26},{"$f":"+'2-LCI'!D78","v":0},{"$f":"+$G139*H231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G139*Y231","v":0},0,0]
[null,null,null,"Sheet rolling, steel","kg",{"$f":"+F139","v":52.26},{"$f":"+'2-LCI'!D79","v":0},{"$f":"+$G140*H232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G140*Y232","v":0},0,0]
[null,null,null,"Al-alloy (20 wt%)","kg",{"$f":"0.2*87.1","v":17.419999999999998},{"$f":"+'2-LCI'!D80","v":0},{"$f":"+$G141*H255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G141*Y255","v":0},0,0]
[null,null,null,"Copper (20 wt%)","kg",{"$f":"0.2*87.1","v":17.419999999999998},{"$f":"+'2-LCI'!D81","v":0},{"$f":"+$G142*H238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G142*Y238","v":0},0,0]
[null,null,null,null,null,{"$f":"SUM(F139:F142)","v":139.35999999999999},{"$f":"SUM(G139:G142)","v":0},{"$f":"SUM(H139:H142)","v":0},{"$f":"SUM(I139:I142)","v":0},{"$f":"SUM(J139:J142)","v":0},{"$f":"SUM(K139:K142)","v":0},{"$f":"SUM(L139:L142)","v":0},{"$f":"SUM(M139:M142)","v":0},{"$f":"SUM(N139:N142)","v":0},{"$f":"SUM(O139:O142)","v":0},{"$f":"SUM(P139:P142)","v":0},{"$f":"SUM(Q139:Q142)","v":0},{"$f":"SUM(R139:R142)","v":0},{"$f":"SUM(S139:S142)","v":0},{"$f":"SUM(T139:T142)","v":0},{"$f":"SUM(U139:U142)","v":0},{"$f":"SUM(V139:V142)","v":0},{"$f":"SUM(W139:W142)","v":0},{"$f":"SUM(X139:X142)","v":0},0,0,0]
[null,null,null,"Catalytic combustor"]
[null,null,null,"Al2O3 (99 wt%) [31]","kg",{"$f":"0.99*8.8","v":8.7119999999999997},{"$f":"+'2-LCI'!D82","v":0},{"$f":"+$G145*H230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G145*Y230","v":0},0,0]
[null,null,null,"Pt (0.5 wt%) [31]","kg",{"$f":"0.005*8.8","v":4.4000000000000004E-2},{"$f":"+'2-LCI'!D83","v":0},{"$f":"+$G146*H256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G146*Y256","v":0},0,0]
[null,null,null,"Pd (0.5 wt%) [31]","kg",{"$f":"0.005*8.8","v":4.4000000000000004E-2},{"$f":"+'2-LCI'!D84","v":0},{"$f":"+$G147*H257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G147*Y257","v":0},0,0]
[null,null,null,"Reactor tubesb (Stainless steel 304 (100 wt%))","kg",47.2,{"$f":"+'2-LCI'!D85","v":0},{"$f":"+$G148*H231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G148*Y231","v":0},0,0]
[null,null,null,"Sheet rolling, steel","kg",{"$f":"+F148","v":47.2},{"$f":"+'2-LCI'!D86","v":0},{"$f":"+$G149*H232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G149*Y232","v":0},0,0]
[null,null,null,null,null,null,{"$f":"SUM(G145:G149)","v":0},{"$f":"SUM(H145:H149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Heat exchanger"]
[null,null,null,"Stainless steel 304 (100 wt%)","kg",{"$f":"1*9.1","v":9.1},{"$f":"+'2-LCI'!D87","v":0},{"$f":"+$G152*H233","v":0},{"$f":"+$G152*I233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G152*Y233","v":0},0,0]
[null,null,null,"Sheet rolling, steel","kg",{"$f":"+F152","v":9.1},{"$f":"+'2-LCI'!D88","v":0},{"$f":"+$G153*H234","v":0},{"$f":"+$G153*I234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G153*Y234","v":0},0,0]
[null,null,null,"Cr alloy (100%)","kg",{"$f":"1*61.4","v":61.4},{"$f":"+'2-LCI'!D89","v":0},{"$f":"+$G154*H237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G154*Y237","v":0},0,0]
[null,null,null,null,null,null,{"$f":"SUM(G150:G154)","v":0},{"$f":"SUM(H152:H154)","v":0},{"$f":"SUM(I152:I154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"HRSG"]
[null,null,null,"Stainless steel 304 (100 wt%)","kg",53,{"$f":"+'2-LCI'!D90","v":0},{"$f":"+$G157*H233","v":0},{"$f":"+$G157*I233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G157*Y233","v":0},0,0]
[null,null,null,"Sheet rolling, steel","kg",{"$f":"+F157","v":53},{"$f":"+'2-LCI'!D91","v":0},{"$f":"+$G158*H234","v":0},{"$f":"+$G158*I234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G158*Y234","v":0},0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H157:H158)","v":0},{"$f":"SUM(I157:I158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Water pump"]
[null,null,null,"Stainless steel 304 (80 wt%)","kg",{"$f":"0.8*87.1","v":69.679999999999993},{"$f":"+'2-LCI'!D92","v":0},{"$f":"+$G161*H231","v":0},{"$f":"+$G161*I231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G161*Y231","v":0},0,0]
[null,null,null,"Sheet rolling, steel","kg",{"$f":"+F161","v":69.679999999999993},{"$f":"+'2-LCI'!D93","v":0},{"$f":"+$G162*H232","v":0},{"$f":"+$G162*I232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G162*Y232","v":0},0,0]
[null,null,null,"Copper (20 wt%)","kg",{"$f":"0.2*87.1","v":17.419999999999998},{"$f":"+'2-LCI'!D94","v":0},{"$f":"+$G163*H238","v":0},{"$f":"+$G163*I238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G163*Y238","v":0},0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H161:H163)","v":0},{"$f":"SUM(I161:I163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional infrastructure"]
[]
[null,null,null,"Heating, sanitary equipment cogen unit 160kWe",null,null,{"$f":"+'2-LCI'!#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction work, cogen unit 160kWe (10 m² foundation)",null,null,{"$f":"+'2-LCI'!#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Water for manufacturing (unspecified natural origin)",null,null,{"$f":"+'2-LCI'!D95","v":156.16},{"$f":"+$G169*H274","v":5.0778351999999999E-2},{"$f":"+$G169*I274","v":1.6317406694399999E-8},2.7596156390400001E-2,9.9393355494399992E-5,5.4531562342399998E-5,1.01100342016E-4,1.76183038208E-4,3.9185331865600001E-5,2.1100028441599998E-5,1.6437271987200001E-3,2.3269465625600002E-3,5.1984955033599995E-3,1.6983803878399999,2.7273162854399998E-3,2.2493814220800001E-4,1.209279428608E-2,0.47830105855999999,1.17207074816E-6,6.7005285836799997E-9,2.4512021376E-3]
[null,null,null,"Heating production site: natural gas, at industrial furnace >100kW",null,null,{"$f":"+'2-LCI'!#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electricity production site: medium voltage, production UCTE, at grid",null,null,{"$f":"+'2-LCI'!#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Heating engineering services: light fuel oil, burned in boiler 100kW, non-modulating",null,null,{"$f":"+'2-LCI'!#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electricity engineering services: low voltage, at grid, at grid, CH",null,null,{"$f":"+'2-LCI'!D96","v":1200},{"$f":"+$G173*H259","v":726.62569200000007},{"$f":"+$G173*I259","v":2.7395128800000002E-4},501.36188400000003,1.20809232,0.86211675600000004,1.2201464400000002,2.7992416800000002,0.736356228,0.74626713600000005,25.497984000000002,36.062433599999999,50.819222400000001,27077.154000000002,4.8136269599999997,1.52245308,189.62244000000001,5245.5951599999999,1.32149664E-2,7.4157207600000004E-5,33.516188399999997]
[null,null,null,"Transport engineering: transport, passenger car, CH",null,null,{"$f":"+'2-LCI'!D97","v":3000},{"$f":"+$G174*H258","v":549.96558000000005},{"$f":"+$G174*I258","v":3.3952181999999999E-4},97.54898399999999,1.6555673699999998,0.34873085999999998,1.7480233200000002,1.45981578,7.5304739999999995E-2,0.44901396000000005,12.9551319,19.394297399999999,24.694602,16153.430399999999,14.2165725,2.2605207300000001,173.30066400000001,1412.63814,4.0572545999999999E-3,2.1353744100000001E-5,72.642974999999993]
[null,null,null,null,null,null,null,{"$f":"SUM(H167:H174)","v":1276.6420503520001},{"$f":"SUM(I167:I174)","v":6.134894254066944E-4},598.93846415639041,2.863759083355494,1.2109021475623423,2.9682708603420163,4.2592336430382076,0.81170015333186563,1.1953021960284418,38.454759627198719,55.459057946562559,75.519022895503355,43232.282780387839,19.032926776285439,3.7831987481422082,362.93519679428607,6658.7116010585596,1.7273393070748159E-2,9.5517652228583683E-5,106.16161460213759]
[]
[null,null,null,null,null,null,null,{"$f":"+H129+H137+H143+H150+H155+H159+H164+H175+H131","v":1276.6420503520001},{"$f":"+I129+I137+I143+I150+I155+I159+I164+I175+I131","v":6.134894254066944E-4},598.93846415639041,2.863759083355494,1.2109021475623423,2.9682708603420163,4.2592336430382076,0.81170015333186563,1.1953021960284418,38.454759627198719,55.459057946562559,75.519022895503355,43232.282780387839,19.032926776285439,3.7831987481422082,362.93519679428607,6658.7116010585596,1.7273393070748159E-2,9.5517652228583683E-5,106.16161460213759]
[null,null,null,null,null,null,null,{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",H177*Infra_BoP,H177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",I177*Infra_BoP,I177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",J177*Infra_BoP,J177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",K177*Infra_BoP,K177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",L177*Infra_BoP,L177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",M177*Infra_BoP,M177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",N177*Infra_BoP,N177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",O177*Infra_BoP,O177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",P177*Infra_BoP,P177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",Q177*Infra_BoP,Q177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",R177*Infra_BoP,R177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",S177*Infra_BoP,S177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",T177*Infra_BoP,T177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",U177*Infra_BoP,U177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",V177*Infra_BoP,V177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",W177*Infra_BoP,W177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",X177*Infra_BoP,X177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",Y177*Infra_BoP,Y177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",Z177*Infra_BoP,Z177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}},{"$f":"++IF('1- INPUTS'!$C$54=\"No allocation\",AA177*Infra_BoP,AA177*Infra_BoP*ELALLF)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,null,null,null,null,"Input material/Unit","GWP","ODP","IRP","HOFP","PMPF","EOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RA"]
[null,null,null,null,null,null,null,"kg CO₂ eq","kg CFC11 eq","kBq Co-60 eq","kg NOx eq","kg PM2.5 eq","kg NOx eq","kg SO₂ eq","kg P eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","kg 1,4-DCB eq","m2a crop eq","kg Cu eq","kg oil eq","m³","DALY","species*yr","USD2013"]
[null,null,null,null,null,null,"Powders and salts",{"$f":"+DB!H61+DB!H62+DB!H63+DB!H64+DB!H65+DB!H66+DB!H67+DB!H87+DB!H88+DB!H89+DB!H96","v":0},{"$f":"+DB!I61+DB!I62+DB!I63+DB!I64+DB!I65+DB!I66+DB!I67+DB!I87+DB!I88+DB!I89+DB!I96","v":0},{"$f":"+DB!J61+DB!J62+DB!J63+DB!J64+DB!J65+DB!J66+DB!J67+DB!J87+DB!J88+DB!J89+DB!J96","v":0},{"$f":"+DB!K61+DB!K62+DB!K63+DB!K64+DB!K65+DB!K66+DB!K67+DB!K87+DB!K88+DB!K89+DB!K96","v":0},{"$f":"+DB!L61+DB!L62+DB!L63+DB!L64+DB!L65+DB!L66+DB!L67+DB!L87+DB!L88+DB!L89+DB!L96","v":0},{"$f":"+DB!M61+DB!M62+DB!M63+DB!M64+DB!M65+DB!M66+DB!M67+DB!M87+DB!M88+DB!M89+DB!M96","v":0},{"$f":"+DB!N61+DB!N62+DB!N63+DB!N64+DB!N65+DB!N66+DB!N67+DB!N87+DB!N88+DB!N89+DB!N96","v":0},{"$f":"+DB!O61+DB!O62+DB!O63+DB!O64+DB!O65+DB!O66+DB!O67+DB!O87+DB!O88+DB!O89+DB!O96","v":0},{"$f":"+DB!P61+DB!P62+DB!P63+DB!P64+DB!P65+DB!P66+DB!P67+DB!P87+DB!P88+DB!P89+DB!P96","v":0},{"$f":"+DB!Q61+DB!Q62+DB!Q63+DB!Q64+DB!Q65+DB!Q66+DB!Q67+DB!Q87+DB!Q88+DB!Q89+DB!Q96","v":0},{"$f":"+DB!R61+DB!R62+DB!R63+DB!R64+DB!R65+DB!R66+DB!R67+DB!R87+DB!R88+DB!R89+DB!R96","v":0},{"$f":"+DB!S61+DB!S62+DB!S63+DB!S64+DB!S65+DB!S66+DB!S67+DB!S87+DB!S88+DB!S89+DB!S96","v":0},{"$f":"+DB!T61+DB!T62+DB!T63+DB!T64+DB!T65+DB!T66+DB!T67+DB!T87+DB!T88+DB!T89+DB!T96","v":0},{"$f":"+DB!U61+DB!U62+DB!U63+DB!U64+DB!U65+DB!U66+DB!U67+DB!U87+DB!U88+DB!U89+DB!U96","v":0},{"$f":"+DB!V61+DB!V62+DB!V63+DB!V64+DB!V65+DB!V66+DB!V67+DB!V87+DB!V88+DB!V89+DB!V96","v":0},{"$f":"+DB!W61+DB!W62+DB!W63+DB!W64+DB!W65+DB!W66+DB!W67+DB!W87+DB!W88+DB!W89+DB!W96","v":0},{"$f":"+DB!X61+DB!X62+DB!X63+DB!X64+DB!X65+DB!X66+DB!X67+DB!X87+DB!X88+DB!X89+DB!X96","v":0},{"$f":"+DB!Y61+DB!Y62+DB!Y63+DB!Y64+DB!Y65+DB!Y66+DB!Y67+DB!Y87+DB!Y88+DB!Y89+DB!Y96","v":0},{"$f":"+DB!Z61+DB!Z62+DB!Z63+DB!Z64+DB!Z65+DB!Z66+DB!Z67+DB!Z87+DB!Z88+DB!Z89+DB!Z96","v":0},{"$f":"+DB!AA61+DB!AA62+DB!AA63+DB!AA64+DB!AA65+DB!AA66+DB!AA67+DB!AA87+DB!AA88+DB!AA89+DB!AA96","v":0}]
[null,null,null,null,null,null,"Solvents",{"$f":"++DB!H70+DB!H71+DB!H72+DB!H73+DB!H74+DB!H75+DB!H76+DB!H77","v":0},{"$f":"++DB!I70+DB!I71+DB!I72+DB!I73+DB!I74+DB!I75+DB!I76+DB!I77","v":0},{"$f":"++DB!J70+DB!J71+DB!J72+DB!J73+DB!J74+DB!J75+DB!J76+DB!J77","v":0},{"$f":"++DB!K70+DB!K71+DB!K72+DB!K73+DB!K74+DB!K75+DB!K76+DB!K77","v":0},{"$f":"++DB!L70+DB!L71+DB!L72+DB!L73+DB!L74+DB!L75+DB!L76+DB!L77","v":0},{"$f":"++DB!M70+DB!M71+DB!M72+DB!M73+DB!M74+DB!M75+DB!M76+DB!M77","v":0},{"$f":"++DB!N70+DB!N71+DB!N72+DB!N73+DB!N74+DB!N75+DB!N76+DB!N77","v":0},{"$f":"++DB!O70+DB!O71+DB!O72+DB!O73+DB!O74+DB!O75+DB!O76+DB!O77","v":0},{"$f":"++DB!P70+DB!P71+DB!P72+DB!P73+DB!P74+DB!P75+DB!P76+DB!P77","v":0},{"$f":"++DB!Q70+DB!Q71+DB!Q72+DB!Q73+DB!Q74+DB!Q75+DB!Q76+DB!Q77","v":0},{"$f":"++DB!R70+DB!R71+DB!R72+DB!R73+DB!R74+DB!R75+DB!R76+DB!R77","v":0},{"$f":"++DB!S70+DB!S71+DB!S72+DB!S73+DB!S74+DB!S75+DB!S76+DB!S77","v":0},{"$f":"++DB!T70+DB!T71+DB!T72+DB!T73+DB!T74+DB!T75+DB!T76+DB!T77","v":0},{"$f":"++DB!U70+DB!U71+DB!U72+DB!U73+DB!U74+DB!U75+DB!U76+DB!U77","v":0},{"$f":"++DB!V70+DB!V71+DB!V72+DB!V73+DB!V74+DB!V75+DB!V76+DB!V77","v":0},{"$f":"++DB!W70+DB!W71+DB!W72+DB!W73+DB!W74+DB!W75+DB!W76+DB!W77","v":0},{"$f":"++DB!X70+DB!X71+DB!X72+DB!X73+DB!X74+DB!X75+DB!X76+DB!X77","v":0},{"$f":"++DB!Y70+DB!Y71+DB!Y72+DB!Y73+DB!Y74+DB!Y75+DB!Y76+DB!Y77","v":0},{"$f":"++DB!Z70+DB!Z71+DB!Z72+DB!Z73+DB!Z74+DB!Z75+DB!Z76+DB!Z77","v":0},{"$f":"++DB!AA70+DB!AA71+DB!AA72+DB!AA73+DB!AA74+DB!AA75+DB!AA76+DB!AA77","v":0}]
[null,null,null,null,null,null,"Binders",{"$f":"+DB!H79+DB!H80","v":0},{"$f":"+DB!I79+DB!I80","v":0},{"$f":"+DB!J79+DB!J80","v":0},{"$f":"+DB!K79+DB!K80","v":0},{"$f":"+DB!L79+DB!L80","v":0},{"$f":"+DB!M79+DB!M80","v":0},{"$f":"+DB!N79+DB!N80","v":0},{"$f":"+DB!O79+DB!O80","v":0},{"$f":"+DB!P79+DB!P80","v":0},{"$f":"+DB!Q79+DB!Q80","v":0},{"$f":"+DB!R79+DB!R80","v":0},{"$f":"+DB!S79+DB!S80","v":0},{"$f":"+DB!T79+DB!T80","v":0},{"$f":"+DB!U79+DB!U80","v":0},{"$f":"+DB!V79+DB!V80","v":0},{"$f":"+DB!W79+DB!W80","v":0},{"$f":"+DB!X79+DB!X80","v":0},{"$f":"+DB!Y79+DB!Y80","v":0},{"$f":"+DB!Z79+DB!Z80","v":0},{"$f":"+DB!AA79+DB!AA80","v":0}]
[null,null,null,null,null,null,"Metal components & processes",{"$f":"+DB!H68+DB!H69+DB!H86+DB!H90+DB!H91+DB!H92+DB!H93+DB!H99+DB!H98+DB!H105","v":0},{"$f":"+DB!I68+DB!I69+DB!I86+DB!I90+DB!I91+DB!I92+DB!I93+DB!I99+DB!I98+DB!I105","v":0},{"$f":"+DB!J68+DB!J69+DB!J86+DB!J90+DB!J91+DB!J92+DB!J93+DB!J99+DB!J98+DB!J105","v":0},{"$f":"+DB!K68+DB!K69+DB!K86+DB!K90+DB!K91+DB!K92+DB!K93+DB!K99+DB!K98+DB!K105","v":0},{"$f":"+DB!L68+DB!L69+DB!L86+DB!L90+DB!L91+DB!L92+DB!L93+DB!L99+DB!L98+DB!L105","v":0},{"$f":"+DB!M68+DB!M69+DB!M86+DB!M90+DB!M91+DB!M92+DB!M93+DB!M99+DB!M98+DB!M105","v":0},{"$f":"+DB!N68+DB!N69+DB!N86+DB!N90+DB!N91+DB!N92+DB!N93+DB!N99+DB!N98+DB!N105","v":0},{"$f":"+DB!O68+DB!O69+DB!O86+DB!O90+DB!O91+DB!O92+DB!O93+DB!O99+DB!O98+DB!O105","v":0},{"$f":"+DB!P68+DB!P69+DB!P86+DB!P90+DB!P91+DB!P92+DB!P93+DB!P99+DB!P98+DB!P105","v":0},{"$f":"+DB!Q68+DB!Q69+DB!Q86+DB!Q90+DB!Q91+DB!Q92+DB!Q93+DB!Q99+DB!Q98+DB!Q105","v":0},{"$f":"+DB!R68+DB!R69+DB!R86+DB!R90+DB!R91+DB!R92+DB!R93+DB!R99+DB!R98+DB!R105","v":0},{"$f":"+DB!S68+DB!S69+DB!S86+DB!S90+DB!S91+DB!S92+DB!S93+DB!S99+DB!S98+DB!S105","v":0},{"$f":"+DB!T68+DB!T69+DB!T86+DB!T90+DB!T91+DB!T92+DB!T93+DB!T99+DB!T98+DB!T105","v":0},{"$f":"+DB!U68+DB!U69+DB!U86+DB!U90+DB!U91+DB!U92+DB!U93+DB!U99+DB!U98+DB!U105","v":0},{"$f":"+DB!V68+DB!V69+DB!V86+DB!V90+DB!V91+DB!V92+DB!V93+DB!V99+DB!V98+DB!V105","v":0},{"$f":"+DB!W68+DB!W69+DB!W86+DB!W90+DB!W91+DB!W92+DB!W93+DB!W99+DB!W98+DB!W105","v":0},{"$f":"+DB!X68+DB!X69+DB!X86+DB!X90+DB!X91+DB!X92+DB!X93+DB!X99+DB!X98+DB!X105","v":0},{"$f":"+DB!Y68+DB!Y69+DB!Y86+DB!Y90+DB!Y91+DB!Y92+DB!Y93+DB!Y99+DB!Y98+DB!Y105","v":0},{"$f":"+DB!Z68+DB!Z69+DB!Z86+DB!Z90+DB!Z91+DB!Z92+DB!Z93+DB!Z99+DB!Z98+DB!Z105","v":0},{"$f":"+DB!AA68+DB!AA69+DB!AA86+DB!AA90+DB!AA91+DB!AA92+DB!AA93+DB!AA99+DB!AA98+DB!AA105","v":0}]
[null,null,null,null,null,null,"Transport",{"$f":"+DB!H107+DB!H108+DB!H109+DB!H110+DB!H111+DB!H112","v":0},{"$f":"+DB!I107+DB!I108+DB!I109+DB!I110+DB!I111+DB!I112","v":0},{"$f":"+DB!J107+DB!J108+DB!J109+DB!J110+DB!J111+DB!J112","v":0},{"$f":"+DB!K107+DB!K108+DB!K109+DB!K110+DB!K111+DB!K112","v":0},{"$f":"+DB!L107+DB!L108+DB!L109+DB!L110+DB!L111+DB!L112","v":0},{"$f":"+DB!M107+DB!M108+DB!M109+DB!M110+DB!M111+DB!M112","v":0},{"$f":"+DB!N107+DB!N108+DB!N109+DB!N110+DB!N111+DB!N112","v":0},{"$f":"+DB!O107+DB!O108+DB!O109+DB!O110+DB!O111+DB!O112","v":0},{"$f":"+DB!P107+DB!P108+DB!P109+DB!P110+DB!P111+DB!P112","v":0},{"$f":"+DB!Q107+DB!Q108+DB!Q109+DB!Q110+DB!Q111+DB!Q112","v":0},{"$f":"+DB!R107+DB!R108+DB!R109+DB!R110+DB!R111+DB!R112","v":0},{"$f":"+DB!S107+DB!S108+DB!S109+DB!S110+DB!S111+DB!S112","v":0},{"$f":"+DB!T107+DB!T108+DB!T109+DB!T110+DB!T111+DB!T112","v":0},{"$f":"+DB!U107+DB!U108+DB!U109+DB!U110+DB!U111+DB!U112","v":0},{"$f":"+DB!V107+DB!V108+DB!V109+DB!V110+DB!V111+DB!V112","v":0},{"$f":"+DB!W107+DB!W108+DB!W109+DB!W110+DB!W111+DB!W112","v":0},{"$f":"+DB!X107+DB!X108+DB!X109+DB!X110+DB!X111+DB!X112","v":0},{"$f":"+DB!Y107+DB!Y108+DB!Y109+DB!Y110+DB!Y111+DB!Y112","v":0},{"$f":"+DB!Z107+DB!Z108+DB!Z109+DB!Z110+DB!Z111+DB!Z112","v":0},{"$f":"+DB!AA107+DB!AA108+DB!AA109+DB!AA110+DB!AA111+DB!AA112","v":0}]
[null,null,null,null,null,null,"Plastics",{"$f":"+DB!H100+DB!H101+DB!H102+DB!H103+DB!H104","v":0},{"$f":"+DB!I100+DB!I101+DB!I102+DB!I103+DB!I104","v":0},{"$f":"+DB!J100+DB!J101+DB!J102+DB!J103+DB!J104","v":0},{"$f":"+DB!K100+DB!K101+DB!K102+DB!K103+DB!K104","v":0},{"$f":"+DB!L100+DB!L101+DB!L102+DB!L103+DB!L104","v":0},{"$f":"+DB!M100+DB!M101+DB!M102+DB!M103+DB!M104","v":0},{"$f":"+DB!N100+DB!N101+DB!N102+DB!N103+DB!N104","v":0},{"$f":"+DB!O100+DB!O101+DB!O102+DB!O103+DB!O104","v":0},{"$f":"+DB!P100+DB!P101+DB!P102+DB!P103+DB!P104","v":0},{"$f":"+DB!Q100+DB!Q101+DB!Q102+DB!Q103+DB!Q104","v":0},{"$f":"+DB!R100+DB!R101+DB!R102+DB!R103+DB!R104","v":0},{"$f":"+DB!S100+DB!S101+DB!S102+DB!S103+DB!S104","v":0},{"$f":"+DB!T100+DB!T101+DB!T102+DB!T103+DB!T104","v":0},{"$f":"+DB!U100+DB!U101+DB!U102+DB!U103+DB!U104","v":0},{"$f":"+DB!V100+DB!V101+DB!V102+DB!V103+DB!V104","v":0},{"$f":"+DB!W100+DB!W101+DB!W102+DB!W103+DB!W104","v":0},{"$f":"+DB!X100+DB!X101+DB!X102+DB!X103+DB!X104","v":0},{"$f":"+DB!Y100+DB!Y101+DB!Y102+DB!Y103+DB!Y104","v":0},{"$f":"+DB!Z100+DB!Z101+DB!Z102+DB!Z103+DB!Z104","v":0},{"$f":"+DB!AA100+DB!AA101+DB!AA102+DB!AA103+DB!AA104","v":0}]
[null,null,null,null,null,null,"Energy",{"$f":"+DB!H95+DB!H94","v":0},{"$f":"+DB!I95+DB!I94","v":0},{"$f":"+DB!J95+DB!J94","v":0},{"$f":"+DB!K95+DB!K94","v":0},{"$f":"+DB!L95+DB!L94","v":0},{"$f":"+DB!M95+DB!M94","v":0},{"$f":"+DB!N95+DB!N94","v":0},{"$f":"+DB!O95+DB!O94","v":0},{"$f":"+DB!P95+DB!P94","v":0},{"$f":"+DB!Q95+DB!Q94","v":0},{"$f":"+DB!R95+DB!R94","v":0},{"$f":"+DB!S95+DB!S94","v":0},{"$f":"+DB!T95+DB!T94","v":0},{"$f":"+DB!U95+DB!U94","v":0},{"$f":"+DB!V95+DB!V94","v":0},{"$f":"+DB!W95+DB!W94","v":0},{"$f":"+DB!X95+DB!X94","v":0},{"$f":"+DB!Y95+DB!Y94","v":0},{"$f":"+DB!Z95+DB!Z94","v":0},{"$f":"+DB!AA95+DB!AA94","v":0}]
[null,null,null,null,null,null,"Insulation",{"$f":"+DB!H97","v":0},{"$f":"+DB!I97","v":0},{"$f":"+DB!J97","v":0},{"$f":"+DB!K97","v":0},{"$f":"+DB!L97","v":0},{"$f":"+DB!M97","v":0},{"$f":"+DB!N97","v":0},{"$f":"+DB!O97","v":0},{"$f":"+DB!P97","v":0},{"$f":"+DB!Q97","v":0},{"$f":"+DB!R97","v":0},{"$f":"+DB!S97","v":0},{"$f":"+DB!T97","v":0},{"$f":"+DB!U97","v":0},{"$f":"+DB!V97","v":0},{"$f":"+DB!W97","v":0},{"$f":"+DB!X97","v":0},{"$f":"+DB!Y97","v":0},{"$f":"+DB!Z97","v":0},{"$f":"+DB!AA97","v":0}]
[]
[]
[]
[]
[]
[null,null,"DATABASE"]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"+$G61*H203","v":0},{"$f":"+$G61*I203","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,null,null,"GWP","ODP","IRP","EOFP","PMFP","HOFP","TAP","FEP","TETP","FETP","METP","HTPc","HTPnc","LOP","SOP","FFP","WCP","HH","EQ","RES"]
[null,null,null,null,null,null,"Lanthanum oxide, at plant/CN U",9.5470865000000007,4.7264255999999999E-6,1.3891135999999999,1.5952320999999998E-2,1.2359080999999999E-2,1.6524082999999998E-2,3.7261199000000002E-2,3.6483489999999999E-3,6.2745834000000004E-3,0.29004819999999998,0.42314212000000001,0.32081838000000001,338.29671000000002,0.16797734,5.5602210999999999E-2,3.4485703999999999,19.884073999999998,6.4105213999999996E-5,3.0951061000000001E-7,1.3152107]
[null,null,null,null,null,null,"Manganese, at regional storage/RER U",2.6363449000000001,9.9989870999999993E-7,1.5365317000000001,1.3711378E-2,1.3954586999999999E-2,1.4014657999999999E-2,1.4810062000000001E-2,2.1822795999999998E-3,1.0083371E-3,6.5135297999999994E-2,9.0985051999999997E-2,0.14450352,64.889615000000006,9.0679286999999997E-2,0.19998031999999999,0.67938151999999996,101.34299,2.3713831999999999E-4,1.3827647E-6,0.18744674]
[null,null,null,null,null,null,"Chromium, at regional storage/RER U",27.202204999999999,8.5752575999999994E-6,9.6461021999999996,4.2631742E-2,3.1315388E-2,4.3361772E-2,8.3038707000000003E-2,1.4467170999999999E-2,1.2355842000000001E-2,0.96224332000000001,1.4153366999999999,39.544218999999998,478.35113000000001,0.18639512,0.27072971000000001,7.5823251000000003,1291.6427000000001,3.0469491999999998E-3,1.7549284000000001E-5,2.0939188999999998]
[null,null,null,null,null,null,"Zirconium oxide, at plant/AU U",4.0465407999999998,1.4006937999999999E-6,1.6637934999999999,1.1365236000000001E-2,4.9496773000000001E-3,1.1526178999999999E-2,1.6494181E-2,2.7207209000000001E-3,3.0326565000000001E-3,0.11200617,0.16222168000000001,0.20194567999999999,121.33477000000001,0.12969781999999999,1.9236863E-2,1.0890139000000001,18.983651999999999,5.0509040999999999E-5,2.7567228999999998E-7,0.26989985999999999]
[null,null,null,null,null,null,"YSZ",8.3381079119999999,3.1157410635999997E-6,2.3556165997000003,1.7338952894E-2,9.1581198035999983E-3,1.7692186894400001E-2,3.2397217392000001E-2,4.0389957292000008E-3,6.3206544091999996E-3,0.20095175388,0.29714444759000003,0.32092174969999998,224.415356,0.17148019326,3.9360564338000004E-2,2.7024543825,28.244090065999998,{"$f":"+H207*GWP_HH+I207*ODP_HH+J207*IRP_HH+K207*HOFP_HH+L207*PMPF_HH+S207*HTPC_HH+T207*HTPNC_HH+X207*WCP_HH","v":7.8795379418460158E-5},{"$f":"+H207*GWP_FE+H207*GWP_TE+M207*EOFP_TE+N207*TAP_TE+O207*FEP_FE+P207*TETP_TE+Q207*FETP_FE+R207*METP_ME+U207*LOP_TE+X207*WCP_FE+X207*WCP_TE","v":4.1830926757466694E-7},{"$f":"+V207*SOP+W207","v":2.7115499937770924}]
[null,null,null,null,null,null,"LSM",17.843972384612464,8.0772700192400393E-6,6.5405858265560894,3.0507734250355256E-2,2.6581468971942614E-2,0.16478644354640964,7.1295369572674017E-2,1.3062920641214934E-2,2.3089850738226343E-2,0.55281818314205144,0.66723996209396175,0.76179240182148167,483.06715407845275,0.24169039030538897,6.9094468028355435E-2,4.8548791339634105,61.508753148028688,{"$f":"+H208*GWP_HH+I208*ODP_HH+J208*IRP_HH+K208*HOFP_HH+L208*PMPF_HH+S208*HTPC_HH+T208*HTPNC_HH+X208*WCP_HH","v":1.7565757574163876E-4},{"$f":"+H208*GWP_FE+H208*GWP_TE+M208*EOFP_TE+N208*TAP_TE+O208*FEP_FE+P208*TETP_TE+Q208*FETP_FE+R208*METP_ME+U208*LOP_TE+X208*WCP_FE+X208*WCP_TE","v":9.2855866832880049E-7},{"$f":"+V208*SOP+W208","v":4.8708457856909284}]
[null,null,null,null,null,null,"Nickel, 99.5%, at plant/GLO U",11.002558000000001,8.0395415E-6,2.3323551,6.7885995000000005E-2,0.42030581,6.9182334999999998E-2,1.4229883000000001,3.9815126999999999E-2,0.18228072000000001,7.1248228999999998,10.232113,1.8906676,8091.9040000000005,0.29978904000000001,3.6722899,2.6371441999999998,428.33816000000002,1.2850473E-3,6.1669655000000002E-6,1.7288190999999999]
[null,null,null,null,null,null,"Ethanol from ethylene, at plant/RER U",1.3260168999999999,9.7907342000000001E-8,4.3950982999999999E-2,2.7040412E-3,7.3839762000000003E-4,3.1433055000000001E-3,2.8660983999999998E-3,4.6430378999999999E-4,4.0982292000000002E-4,9.6085861999999998E-3,1.4412091E-2,2.3407728999999999E-2,10.790317,4.5872915999999996E-3,2.8455291999999999E-3,1.0065743,0.88220637999999996,3.8048573999999998E-6,1.6991426E-8,0.4125682]
[null,null,null,null,null,null,"Vinyl acetate, at plant/RER U",2.0570898661567876,2.3112988527724665E-7,6.8259032504780111E-3,9.3954263862332699E-4,3.3107212237093686E-4,0.78394122370936903,8.0321483747609942E-3,2.2968600382409173E-3,3.3058455066921604E-4,1.8636504780114721E-2,1.8732055640535372E-2,0.65088108986615678,3.4578835564053535E-2,9.2965676864244732E-3,5.0965808795411088E-5,0.14001118355640535,0.13489799999999999,{"$f":"+H211*GWP_HH+I211*ODP_HH+J211*IRP_HH+K211*HOFP_HH+L211*PMPF_HH+S211*HTPC_HH+T211*HTPNC_HH+X211*WCP_HH","v":4.5788882223248187E-6},{"$f":"+H211*GWP_FE+H211*GWP_TE+M211*EOFP_TE+N211*TAP_TE+O211*FEP_FE+P211*TETP_TE+Q211*FETP_FE+R211*METP_ME+U211*LOP_TE+X211*WCP_FE+X211*WCP_TE","v":1.1192953688986764E-7},{"$f":"+V211*SOP+W211","v":0.14002296095830552}]
[null,null,null,null,null,null,"Diethylene glycol, at plant/RER U",1.1219836999999999,1.5645189E-7,0.25236940000000002,1.9436178E-3,8.1172660999999998E-4,2.0901494E-3,2.8617149999999999E-3,4.2041624000000002E-4,4.3601913000000002E-4,2.2162148999999999E-2,3.1676490000000002E-2,3.7945634999999998E-2,24.504142000000002,8.0156533999999995E-3,4.9289323000000001E-3,0.68470511999999994,3.0327229999999998,8.5762577999999998E-6,4.5331811000000001E-8,0.26429266000000001]
[null,null,null,null,null,null,"Phthalic anhydride, at plant/RER U",2.6903864,2.8395695000000001E-7,0.22908532000000001,5.5716688000000004E-3,2.7344919999999998E-3,6.3163663E-3,9.2022284999999995E-3,4.5936008999999999E-4,1.3456214000000001E-3,2.3470201E-2,3.5743148000000002E-2,6.1340749999999999E-2,25.515001000000002,9.9017086999999993E-3,4.5152550000000001E-3,1.6108115999999999,2.8046272000000001,1.0820086E-5,4.8625912999999997E-8,0.62344845000000004]
[null,null,null,null,null,null,"1-butanol, propylene hydroformylation, at plant/RER U",2.6070709999999999,2.4492511111111109E-7,6.0839123333333335E-3,2.608384333333333E-4,1.843312111111111E-4,0.2720021777777778,8.4987415555555553E-3,2.0183674444444444E-3,1.4718534444444444E-4,6.4858837777777775E-3,7.7074378888888889E-3,0.15268957777777778,1.7171314444444443E-2,4.8733145555555557E-3,2.375498888888889E-5,4.024153111111111E-2,6.5847119999999995E-2,2.0370492999999998E-5,1.0097039E-7,0.79039753000000001]
[null,null,null,null,null,null,"Tetrachloroethylene, at plant/WEU U",4.0489753999999998,1.0548254E-4,1.2888359E-3,9.2230637000000008E-3,3.7803959000000001E-3,9.4696721999999994E-3,1.2587661E-2,4.2390369999999998E-5,1.7106462999999999E-4,8.3568645E-3,1.1772962999999999E-2,0.14451947000000001,8.7563572000000001,2.1326004999999999E-4,2.1832819999999999E-4,0.59411168000000003,0.13902753000000001,7.046294E-6,1.7164719000000002E-8,0.19876418000000001]
[null,null,null,null,null,null,"Trichloroethylene, at plant/WEU U",0.57368956000000004,6.1242089000000004E-5,1.844357E-3,1.288517E-2,8.3663130999999998E-3,1.3409984999999999E-2,2.8347333999999998E-2,7.8009245000000002E-5,1.8953399E-4,1.1917369000000001E-2,1.6883598E-2,0.25680127000000003,11.951076,2.7893737999999999E-4,5.4701816000000004E-4,0.93693590000000004,8.0798505000000007E-2,6.9406926999999997E-6,1.0510463E-8,0.33325359999999998]
[null,null,null,null,null,null,"Isobutanol, at plant/RER U",2.738254,4.9128117000000005E-7,0.13632224000000001,4.2885357999999998E-3,1.4222963000000001E-3,4.8632216999999998E-3,5.4067420999999996E-3,2.6047982999999997E-4,1.5242169E-3,1.768254E-2,2.9319608E-2,4.1642986999999999E-2,20.592935000000001,8.5760409999999995E-3,4.6738656000000003E-3,1.7004672000000001,2.2817919,8.7799203999999999E-6,4.0580862999999997E-8,0.66724285999999999]
[null,null,null,null,null,null,"Methyl ethyl ketone (solvent)",2.0702538000000001,5.5333443000000002E-6,0.15134837000000001,4.1707591999999996E-3,1.9612678999999999E-3,4.3896513000000002E-3,8.8742431E-3,5.2532781000000004E-4,2.3699972000000001E-3,3.4316791999999999E-2,5.1824028000000001E-2,5.6419077999999998E-2,50.101961000000003,2.2427639999999999E-2,7.8047806000000001E-3,1.1116467000000001,3.8831723,{"$f":"+H218*GWP_HH+I218*ODP_HH+J218*IRP_HH+K218*HOFP_HH+L218*PMPF_HH+S218*HTPC_HH+T218*HTPNC_HH+X218*WCP_HH","v":1.2303984978950301E-5},{"$f":"+H218*GWP_FE+H218*GWP_TE+M218*EOFP_TE+N218*TAP_TE+O218*FEP_FE+P218*TETP_TE+Q218*FETP_FE+R218*METP_ME+U218*LOP_TE+X218*WCP_FE+X218*WCP_TE","v":6.134637747178142E-8},{"$f":"+V218*SOP+W218","v":1.1134502628206697}]
[null,null,null,null,null,null,"Modified starch (binder)",2.0702538000000001,5.5333443000000002E-6,0.15134837000000001,4.1707591999999996E-3,1.9612678999999999E-3,4.3896513000000002E-3,8.8742431E-3,5.2532781000000004E-4,2.3699972000000001E-3,3.4316791999999999E-2,5.1824028000000001E-2,5.6419077999999998E-2,50.101961000000003,2.2427639999999999E-2,7.8047806000000001E-3,1.1116467000000001,3.8831723,1.2301886E-5,6.1346630999999998E-8,0.41282638999999999]
[null,null,null,null,null,null,"Ethylene glycol, at plant/RER U",1.6513962,2.3027404E-7,0.37145028000000002,2.8607219E-3,1.1947425999999999E-3,3.0763954000000001E-3,4.2120253999999996E-3,6.1879058999999995E-4,6.4175695000000005E-4,3.2619453E-2,4.6623177000000002E-2,5.5850417999999999E-2,36.06653,1.1797879000000001E-2,7.2546785999999999E-3,1.0077864999999999,4.4637199000000001,1.2622987E-5,6.6721730999999997E-8,0.38900050000000003]
[null,null,null,null,null,null,"Water, deionised, at plant/CH U",8.1190049000000005E-4,7.182209E-10,6.8354242000000004E-4,1.6626685000000001E-6,9.2579841000000005E-7,1.6887760999999999E-6,3.0289229E-6,6.6143479000000003E-7,5.7728479999999999E-7,2.8151221E-5,4.0214147E-5,6.7720674999999995E-5,3.0103250000000002E-2,2.5653166000000001E-5,5.7823045000000003E-6,2.0910813E-4,9.4412664000000004E-3,2.2726941E-8,1.3128168999999999E-10,4.6646895999999998E-5]
[null,null,null,null,null,null,"Nitric acid, 50% in H2O, at plant/RER U",3.1737782303370792,1.0357336797752809E-7,1.0791507584269663E-2,1.3860657724719101E-4,6.3260307584269663E-4,0.24021832865168538,6.0225380617977527E-3,2.6072929775280899E-3,9.9817717696629228E-5,4.4889008426966292E-3,5.6252195224719102E-3,5.1573617977528088E-2,1.5531830056179774E-2,3.3102521067415731E-3,1.8717949438202246E-5,6.5353558988764044E-3,7.5026900280898881E-2,{"$f":"+H222*GWP_HH+I222*ODP_HH+J222*IRP_HH+K222*HOFP_HH+L222*PMPF_HH+S222*HTPC_HH+T222*HTPNC_HH+X222*WCP_HH","v":3.6813338066948845E-6},{"$f":"+H222*GWP_FE+H222*GWP_TE+M222*EOFP_TE+N222*TAP_TE+O222*FEP_FE+P222*TETP_TE+Q222*FETP_FE+R222*METP_ME+U222*LOP_TE+X222*WCP_FE+X222*WCP_TE","v":4.3794426635214404E-8},{"$f":"+V222*SOP+W222","v":6.5396813244605542E-3}]
[null,null,null,null,null,null,"Chlorine, liquid, production mix, at plant/RER U",1.0570157176470587,1.7075644705882354E-6,4.653562470588235E-3,1.0381018000000001E-3,3.8078969411764702E-4,1.0943169764705882,2.4120249411764706E-3,1.5164702352941178E-3,1.0804425882352941E-4,1.8272929411764706E-2,1.8436583529411764E-2,0.7622818588235295,2.8346063529411762E-2,5.8481818823529408E-3,3.8974129411764707E-5,0.11470048352941177,8.4751430588235296E-2,3.9414306967518235E-6,1.4678007249057874E-7,0.11470948984161676]
[null,null,null,null,null,null,"Petroleum coke, at refinery/RER U",0.52014886428571427,5.2187289285714288E-7,5.6444252142857148E-3,1.0086234999999999E-4,1.0836097857142857E-4,0.10639105714285714,3.8006800714285717E-3,1.5579232857142859E-3,5.9432813571428572E-5,3.225870357142857E-3,3.9072834999999998E-3,7.2868400000000014E-2,1.7066086428571428E-3,5.407877142857143E-3,7.9344649999999993E-6,1.2931158571428571E-2,1.2927607142857142E-2,{"$f":"+H224*GWP_HH+I224*ODP_HH+J224*IRP_HH+K224*HOFP_HH+L224*PMPF_HH+S224*HTPC_HH+T224*HTPNC_HH+X224*WCP_HH","v":8.2190780324211797E-7},{"$f":"+H224*GWP_FE+H224*GWP_TE+M224*EOFP_TE+N224*TAP_TE+O224*FEP_FE+P224*TETP_TE+Q224*FETP_FE+R224*METP_ME+U224*LOP_TE+X224*WCP_FE+X224*WCP_TE","v":1.716587816605316E-8},{"$f":"+V224*SOP+W224","v":1.2932992102287325E-2}]
[null,null,null,null,null,null,"Urea, as N, at regional storehouse/RER U",3.3036505714285718,5.0476720000000005E-7,1.4813764857142857E-2,5.7311508571428573E-4,9.8896819999999986E-4,0.78996671428571441,5.8027891428571428E-3,4.8656994285714286E-3,2.8830160000000002E-4,1.5546000571428572E-2,1.8982578571428571E-2,0.2941939714285714,4.4115342857142859E-2,1.1001158571428572E-2,5.7486160000000003E-5,2.081731657142857E-2,0.21244494571428574,1.4506725E-5,6.8804457000000002E-8,0.50183840000000002]
[null,null,null,null,null,null,"Chromium, at regional storage/RER U",27.202204999999999,8.5752575999999994E-6,9.6461021999999996,4.2631742E-2,3.1315388E-2,4.3361772E-2,8.3038707000000003E-2,1.4467170999999999E-2,1.2355842000000001E-2,0.96224332000000001,1.4153366999999999,39.544218999999998,478.35113000000001,0.18639512,0.27072971000000001,7.5823251000000003,1291.6427000000001,3.0469491999999998E-3,1.7549284000000001E-5,2.0939188999999998]
[null,null,null,null,null,null,"Lithium, at plant/GLO   296.8  kg",21.508564,8.7100245999999999E-6,12.405303999999999,4.1335396000000003E-2,2.4216722999999999E-2,4.1823606999999999E-2,8.5824606999999997E-2,1.9458356E-2,9.1351434999999998E-3,0.58023506000000002,0.82195107000000001,1.3556847999999999,597.28152999999998,0.21615791000000001,3.19597,5.4689553000000002,134.14544000000001,2.2726941E-8,1.3128168999999999E-10,4.6646895999999998E-5]
[null,null,null,null,null,null,"Lithium carbonate, at plant/GLO U",3.1339288000000001,1.027665E-6,0.35557718999999999,1.0926273E-2,3.5868174000000001E-3,1.109885E-2,1.8261643000000001E-2,2.3373967000000001E-3,2.066717E-3,8.0153136999999999E-2,0.11641839,0.34787622000000001,86.562258999999997,8.6940604000000005E-2,3.0696522000000002,0.80252886999999995,7.2433649999999998,2.2984387000000001E-5,1.1424449E-7,0.93792189999999998]
[null,null,null,null,null,null,"Sodium carbonate from ammonium chloride production, at plant/GLO U",1.0961091000000001,3.5192332000000002E-7,0.25699060000000001,1.5405303999999999E-3,9.0098094000000005E-4,1.5779483999999999E-3,3.5116242000000002E-3,4.7568060000000001E-4,1.6184779E-3,3.0324638000000001E-2,4.5266691999999997E-2,4.3709132999999997E-2,34.951841999999999,1.2575510999999999E-2,8.3578537000000008E-3,0.34312775000000001,3.4222687999999999,9.5615170999999996E-6,5.0735080000000003E-8,0.11352134]
[null,null,null,null,null,null,"Aluminium oxide, at plant/RER U",1.250143,3.9590323000000001E-7,0.17155867,3.8769291999999999E-3,1.5034416000000001E-3,3.9558140999999998E-3,4.8013112999999996E-3,4.8744704000000001E-4,2.1541517999999998E-3,7.405465E-2,0.11027985,1.0279411000000001,17.922965999999999,7.8765758000000005E-3,0.10309322,0.37515172000000002,2.0289019000000001,1.0145480999999999E-5,3.2966243E-8,0.17097085000000001]
[null,null,null,null,null,null,"Reinforcing steel, at plant/RER U",1.4938847,2.3609185999999999E-7,0.20653177,3.0391527000000001E-3,1.6678800000000001E-3,3.1182789999999998E-3,4.1251991999999996E-3,8.7133098000000001E-4,1.1250788999999999E-3,4.8089140000000002E-2,7.0035008999999995E-2,1.0305915999999999,36.418329,1.9645903999999999E-2,7.1226550999999999E-2,0.43793939999999998,3.4916429,1.3853779E-5,5.3406206000000001E-8,9.3616785999999994E-2]
[null,null,null,null,null,null,"Sheet rolling, steel/RER U",0.36587847000000001,8.7763178E-8,9.7635912000000005E-2,7.3089833999999995E-4,3.6024050000000001E-4,7.4854789000000004E-4,1.1020922999999999E-3,2.0960761E-4,1.1505862E-4,2.6456045000000001E-2,3.3765295000000001E-2,0.1757832,7.1350626000000004,4.5682250000000004E-3,9.1008298999999994E-3,0.11145041,1.221789,3.9106833999999996E-6,1.8045994E-8,2.7778911E-2]
[null,null,null,null,null,null,"Chromium steel 18/8, at plant/RER U",4.6179424999999998,1.0632698E-6,0.83144183000000005,1.1471096E-2,1.3875369E-2,1.1692596E-2,1.9180251999999998E-2,2.1640358999999998E-3,2.0313467000000002E-2,0.25551962,0.37827330999999997,2.0436125000000001,147.40163999999999,8.4965919000000001E-2,1.6745348,1.2271304999999999,114.3741,2.7470198000000001E-4,1.5660091000000001E-6,0.65339709000000001]
[null,null,null,null,null,null,"Sheet rolling, chromium steel/RER U",0.56768110000000005,8.7975152000000003E-7,0.23087961000000001,1.3361104000000001E-3,1.1587137E-3,1.3723555E-3,2.5656131E-3,3.7899226999999998E-4,1.1734922E-3,4.0966458999999997E-2,5.5090056999999998E-2,0.23990286,16.666283,8.0126703000000001E-3,8.6935193999999993E-2,0.15672423999999999,7.9404126000000002,1.9793502000000002E-5,1.0991029E-7,5.5969215000000003E-2]
[null,null,null,null,null,null,"Heat, natural gas, at industrial furnace >100kW/RER U",7.3441471999999994E-2,1.7513161000000001E-8,6.4774932E-4,4.7921777999999999E-5,8.7655501999999993E-6,5.0188766000000003E-5,4.2378213000000003E-5,1.0635528E-6,1.7013435E-6,4.4015611999999999E-5,1.4401694E-4,3.1951902000000002E-4,4.6653055999999998E-2,2.2106756999999999E-5,1.9894128E-5,2.7308867000000001E-2,7.8872813999999996E-3,9.2594026000000003E-8,3.2859731999999999E-10,9.7420817000000003E-3]
[null,null,null,null,null,null,"Electricity, medium voltage, production UCTE, at grid/UCTE U",0.54122603000000002,2.0360428000000001E-7,0.37541159000000002,8.8979333000000003E-4,6.2372081000000004E-4,8.9844256999999995E-4,2.0330634E-3,5.2467748000000001E-4,1.7605445E-4,1.4227191E-2,1.9995399000000001E-2,2.9656966E-2,14.258839,3.2761006999999999E-3,5.3131497999999995E-4,0.1412262,3.9025382,9.7548077000000006E-6,5.5119232E-8,2.4727527999999999E-2]
[null,null,null,null,null,null,"Iron-nickel-chromium alloy, at plant/RER U",4.6970511000000004,2.9922177000000002E-6,1.1353869999999999,2.7763981E-2,0.14477999,2.8302174999999999E-2,0.46475432999999999,1.3499570000000001E-2,6.2158178000000001E-2,2.3645632999999999,3.4031566999999998,3.7025969999999999,2644.0810000000001,0.11995519,1.2154176000000001,1.1731731999999999,170.80123,1.1012472E-5,6.1797673E-8,2.7930157000000001E-2]
[null,null,null,null,null,null,"Copper, at regional storage/RER U",1.915591,2.6880983999999999E-6,0.47923447000000002,2.1961749999999999E-2,4.0563850999999998E-2,2.2363107E-2,0.11688738999999999,5.2655959000000002E-2,0.26390988999999998,9.4737264999999997,13.698776000000001,2.0972681,11913.245999999999,0.14487304000000001,1.0651797000000001,0.51088805999999998,50.263831000000003,2.2498225000000001E-4,7.6718376E-7,0.39965969000000001]
[null,null,null,null,null,null,"Polyethylene, HDPE, granulate, at plant/RER U",2.0852767000000001,3.7762940999999996E-9,1.1941218000000001E-3,4.0359786000000002E-3,1.3470782999999999E-3,4.5187932000000002E-3,5.2562477000000002E-3,2.6914915999999999E-5,3.2098744999999998E-6,4.2619344000000003E-3,5.7990074999999999E-3,4.3626085000000002E-2,3.2370279000000002,1.2012241E-4,2.4413502000000001E-4,1.5659117,4.9324303E-2,3.0601888E-6,8.2259959000000007E-9,0.63868376999999998]
[null,null,null,null,null,null,"Polyethylene, LDPE, granulate, at plant/RER U",2.2775294000000001,3.194244E-9,1.1706083E-3,4.6729064000000002E-3,1.6362642E-3,5.2042670999999999E-3,6.4098276000000001E-3,3.5508079000000002E-5,4.2931270000000001E-6,5.3629513E-3,7.3571920000000002E-3,6.1043162999999998E-2,4.2939487999999999,1.5122137000000001E-4,4.1849691000000002E-4,1.5463627,6.4944142999999996E-2,3.5201904000000001E-6,9.3150771000000008E-9,0.62182150999999997]
[null,null,null,null,null,null,"Polypropylene, PP, granulate, at plant/RER",2.1030503,2.9324894999999999E-9,9.0204312999999996E-4,3.9599787999999997E-3,1.2489879000000001E-3,4.3635818999999999E-3,4.980595E-3,6.4312335000000007E-5,2.5569869000000002E-6,3.7427432999999999E-3,5.0712674999999997E-3,3.6287773000000002E-2,2.7759798,9.7299269000000001E-5,2.2062753000000001E-4,1.5397312999999999,5.5674688E-2,3.0017213000000002E-6,8.3047216999999995E-9,0.64254935999999996]
[null,null,null,null,null,null,"Polyvinylidenchloride, granulate, at plant/RER U",5.3062892000000002,5.6584788999999997E-5,3.1408290999999998E-2,1.0481648999999999E-2,7.6134960999999996E-3,1.1024630000000001E-2,2.2103254999999999E-2,4.5268973E-4,3.0343831000000001E-4,6.0561097000000001E-2,8.4051411000000006E-2,0.81159587,50.004190000000001,2.3403928E-3,1.1294746999999999E-3,1.4136378000000001,0.57694913999999997,1.4053057999999999E-5,2.9123742E-8,0.50276321000000002]
[null,null,null,null,null,null,"Synthetic rubber",2.7305435999999998,2.0601167999999999E-6,0.55713321999999998,5.4584871999999998E-3,2.8015239000000001E-3,5.8958878000000001E-3,8.6955182000000002E-3,9.2713381000000003E-4,1.0905117E-3,4.9600296000000002E-2,7.2361787999999996E-2,8.7298180000000003E-2,55.682780000000001,4.5594055000000001E-2,1.1783905000000001E-2,1.7775786,6.6327596,1.9688611E-5,1.0086708999999999E-7,0.72301177999999999]
[null,null,null,null,null,null,"Brass",2.4999185000000002,2.5425191E-6,0.58522666000000001,2.0861310000000001E-2,3.182948E-2,2.1232837000000001E-2,9.4609934000000007E-2,3.9121438000000001E-2,0.22673568,6.9846892,10.222113999999999,1.5805400999999999,9154.6149999999998,0.11794156,0.81085828999999998,0.65644353,57.138705999999999,2.1525773000000001E-4,8.4418941000000002E-7,0.36879135000000002]
[null,null,null,null,null,null,"Zinc catalyst"]
[null,null,null,null,null,null,"Transport, van <3.5t/RER U",1.9210802,1.0266280999999999E-6,0.35744186999999999,8.4397890999999992E-3,1.5819230000000001E-3,8.7453504000000008E-3,5.5981134999999998E-3,3.9833784999999998E-4,2.1984604999999999E-3,6.8769105999999997E-2,0.10159624,8.6815029000000002E-2,86.311859999999996,4.1615865000000002E-2,1.0407727E-2,0.61389850999999995,5.1097112999999998,1.4993119000000001E-5,7.7467304999999996E-8,0.25430216999999999]
[null,null,null,null,null,null,"Transport, lorry >16t, fleet average/RER U",0.13516544,6.8903445000000005E-8,1.0717440999999999E-2,1.1299655000000001E-3,8.5366175000000001E-5,1.1486034999999999E-3,5.4145085000000003E-4,1.2748151E-5,1.0867659E-4,2.1626547999999998E-3,3.3227592999999999E-3,5.7218243E-3,2.6824938999999999,1.2160389999999999E-3,4.8919117999999997E-4,4.6067704000000001E-2,0.16234525999999999,5.7745229999999995E-7,2.8594607999999998E-9,1.9750286999999998E-2]
[null,null,null,null,null,null,"Transport, freight, rail/RER U",4.0086218999999999E-2,1.4501889000000001E-8,1.8414619E-2,1.9276716E-4,4.1007943000000002E-5,1.9532664E-4,1.6710750000000001E-4,2.5042405999999999E-5,2.0796093E-5,8.7063712000000001E-4,1.2638644000000001E-3,4.2828062999999998E-3,0.86366220000000005,1.0643830999999999E-3,3.7460465000000001E-4,1.0992772E-2,0.22311558000000001,5.78567E-7,3.2116263000000001E-9,3.0487360999999998E-3]
[null,null,null,null,null,null,"Transport, transoceanic freight ship/OCE U",1.0802580000000001E-2,4.3953283000000002E-9,1.2676787E-3,1.4504291999999999E-4,4.3605203999999998E-5,1.4621792000000001E-4,1.8887841E-4,1.8637013000000001E-6,5.2126359000000001E-6,5.8415670999999998E-5,1.045784E-4,2.7641908999999999E-4,6.0759313000000002E-2,4.5150968000000001E-5,1.2760679000000001E-5,3.3396776999999999E-3,1.3443755999999999E-2,6.8708853999999997E-8,2.7251831000000003E-10,1.3702365000000001E-3]
[null,null,null,null,null,null,"Transport, lorry >28t, fleet average/CH U",0.13873246,4.6007315000000001E-8,1.0534099999999999E-2,1.1194454000000001E-3,8.5591580999999997E-5,1.1421390999999999E-3,5.4023592999999999E-4,1.3053034999999999E-5,6.6957842999999995E-5,2.1296526999999999E-3,3.2120001E-3,6.3347524999999997E-3,2.6175814000000002,1.1190566E-3,5.2031430000000001E-4,4.8330520000000002E-2,0.16038912,5.7813677E-7,2.8389931000000001E-9,2.0727710999999999E-2]
[null,null,null,null,null,null,"Transport, barge/RER U",4.6687642000000001E-2,4.2887772E-8,3.7270844E-3,5.1637571E-4,3.2568815E-5,5.2116399E-4,2.5203900999999998E-4,5.782273E-6,1.4277341E-5,2.3892668E-4,4.0747355000000002E-4,1.7813652000000001E-3,0.24370406999999999,1.8656546E-3,1.2199738E-4,1.3220022E-2,4.6460538000000003E-2,1.7498568999999999E-7,8.9969174000000002E-10,5.4790626E-3]
[null,null,null,null,null,null,"Inverter, 2500W, at plant/RER/I U",178.41195999999999,1.0796301E-4,69.465294999999998,0.55503314000000004,0.45094506000000001,0.58664311999999996,1.3612960999999999,0.55495919000000005,2.121705,86.152218000000005,124.99312999999999,40.203124000000003,105374.73,6.4562834999999996,14.722302000000001,47.668202000000001,1368.4395,4.3214489999999998E-3,1.9920961000000001E-5,15.248665000000001]
[null,null,null,null,null,null,"Glass wool mat, at plant/CH U",1.5383237999999999,6.4601564999999995E-7,1.5305743000000001,2.6842649999999999E-3,1.0585054999999999E-3,2.8304656000000001E-3,6.7174286999999999E-3,5.2798247000000005E-4,8.9173865E-4,3.6297875E-2,5.2364523000000003E-2,0.13739647999999999,36.748215999999999,2.4265675E-2,7.3895908999999996E-3,0.61397307999999995,20.381848999999999,4.8055832999999998E-5,2.8188091E-7,0.20944953999999999]
[null,null,null,null,null,null,"Zinc metal ",3.4560078000000001,2.0118341E-6,0.74653186000000005,1.6672386000000001E-2,1.0061603000000001E-2,1.6944590999999998E-2,3.8304630999999999E-2,6.1575746999999997E-3,9.9839515000000004E-2,0.93707898000000001,1.6509233000000001,0.30919148000000002,2130.0086000000001,4.5385294999999999E-2,0.18964928,0.87143689000000002,70.516947999999999,1.812734E-4,9.8234438999999998E-7,0.24794769]
[null,null,null,null,null,null,"Aluminium alloy, AlMg3, at plant/RER U",6.2715692000000001,1.4444307000000001E-6,1.1502372999999999,6.8671447999999998E-3,4.9445694000000004E-3,6.9840513000000003E-3,1.4787274E-2,2.1236052999999999E-3,6.7069796000000003E-3,0.16906909000000001,0.25247125999999998,0.65341501000000002,194.07150999999999,5.9822918000000003E-2,7.4901818999999994E-2,0.97868367999999994,106.61152,2.4907693000000001E-4,1.4632411E-6,0.28271121999999999]
[null,null,null,null,null,null,"Platinum, at regional storage/RER U",15085.067999999999,1.5303053E-2,7276.9066000000003,37.822628999999999,819.48173999999995,38.399554000000002,2811.9036999999998,61.171936000000002,25.484580000000001,11663.374,16270.289000000001,2572.0064000000002,13641795,321.12644,9291.1373999999996,4162.6115,79655.587,0.80441061000000003,1.76998E-3,3185.2431999999999]
[null,null,null,null,null,null,"Palladium, at regional storage/RER U",9913.9807000000001,1.6964590000000002E-2,4030.8847000000001,20.011697999999999,1709.9376999999999,20.360396999999999,5892.2219999999998,21.161216,31.221512000000001,3791.7867000000001,5300.6985000000004,1133.0192,4175617.5,185.25413,4636.7340999999997,2789.4486999999999,44557.411,1.2128204,1.9004872E-3,1814.8859]
[null,null,null,null,null,null,"Transport, passenger car/RER U",0.18332186,1.1317394E-7,3.2516327999999997E-2,5.5185578999999995E-4,1.1624361999999999E-4,5.8267444000000002E-4,4.8660526000000003E-4,2.5101579999999999E-5,1.4967132000000001E-4,4.3183772999999996E-3,6.4647658000000002E-3,8.2315340000000004E-3,5.3844767999999998,4.7388574999999997E-3,7.5350690999999997E-4,5.7766888000000002E-2,0.47087938000000001,1.3524181999999999E-6,7.1179146999999997E-9,2.4214324999999998E-2]
[null,null,null,null,null,null,"Electricity, low voltage, production UCTE, at grid/UCTE U",0.60552141000000004,2.2829274E-7,0.41780157000000001,1.0067436E-3,7.1843063000000002E-4,1.0167887E-3,2.3327014000000001E-3,6.1363018999999999E-4,6.2188928E-4,2.1248320000000001E-2,3.0052028000000001E-2,4.2349352E-2,22.564295000000001,4.0113557999999997E-3,1.2687109E-3,0.15801870000000001,4.3713293000000002,1.1012472E-5,6.1797673E-8,2.7930157000000001E-2]
[null,null,null,null,null,null,"Heat, at cogen 160kWe ",0.13564994,7.9802271999999996E-8,6.6200950000000003E-4,8.1286632000000003E-5,2.0362972000000001E-5,8.6545774000000003E-5,8.9621330999999993E-5,1.5316764E-6,4.1973950000000003E-6,1.220391E-4,3.3238933999999999E-4,8.9601858000000001E-4,0.12756864000000001,6.9377032000000004E-5,9.0051142999999993E-5,4.6933581000000002E-2,1.2396509999999999E-2,1.9848952999999999E-7,8.5342318000000004E-10,1.2178273E-2]
[null,null,null,null,null,null,"Heat, at Mini CHP plant",0.1201251,8.8058941999999996E-8,1.3839970000000001E-3,8.7640474999999994E-5,2.1037286000000001E-5,9.2871681999999998E-5,9.1524454000000002E-5,3.8510362000000001E-6,1.2643740999999999E-5,3.7503664999999998E-4,6.7831691000000004E-4,1.2774023000000001E-3,0.43492440999999998,8.5637402E-5,1.6423495E-4,4.1017309000000002E-2,2.7477114E-2,{"$f":"+H261*GWP_HH+I261*ODP_HH+J261*IRP_HH+K261*HOFP_HH+L261*PMPF_HH+S261*HTPC_HH+T261*HTPNC_HH+X261*WCP_HH","v":1.9297923784145199E-7},{"$f":"+H261*GWP_FE+H261*GWP_TE+M261*EOFP_TE+N261*TAP_TE+O261*FEP_FE+P261*TETP_TE+Q261*FETP_FE+R261*METP_ME+U261*LOP_TE+X261*WCP_FE+X261*WCP_TE","v":7.4282451301862324E-10},{"$f":"+V261*SOP+W261","v":4.1055261130220615E-2}]
[null,null,null,null,null,null,"Heat, at cogen with ignition biogas engine",8.9970053999999994E-2,8.9496666000000003E-8,3.5703516E-3,2.2118075E-4,2.6867520000000001E-5,2.2407032000000001E-4,9.8384111000000005E-4,2.3735548999999999E-6,7.9390979999999995E-6,1.666138E-4,2.5556374000000002E-4,1.0110786999999999E-3,0.17141140999999999,4.1298164999999999E-4,1.3967833E-4,5.4272922999999999E-3,5.4690895000000003E-2,2.2658147945324601E-7,1.2334487267325349E-9,5.4595697791185319E-3]
[null,null,null,null,null,null,"Heat, natural gas, at boiler modulating >100kW",0.26231758999999999,7.8920529999999998E-8,2.3096890000000002E-3,1.6263857E-4,3.0881048000000003E-5,1.70722E-4,1.4814335000000001E-4,3.7923253E-6,6.0665049999999998E-6,1.5694710000000001E-4,5.1352324999999997E-4,1.1393135E-3,0.16635147,7.8826380000000007E-5,7.0936776999999999E-5,9.7375618999999997E-2,2.8123792000000002E-2,8.6456945999999994E-8,3.0600141E-10,9.0926097000000004E-3]
[null,null,null,null,null,null,"Heat, natural gas, at boiler modulating <100kW",0.28689395000000001,8.8804667000000003E-8,5.3072963000000001E-3,1.7782449E-4,4.3522856000000003E-5,1.8881702999999999E-4,1.8941819000000001E-4,9.1088497000000002E-6,1.6639565E-5,5.0801652000000001E-4,1.0601091999999999E-3,1.9795739E-3,0.56678172999999998,1.8421738999999999E-4,1.859893E-4,0.10054457999999999,6.7156558000000005E-2,{"$f":"+H264*GWP_HH+I264*ODP_HH+J264*IRP_HH+K264*HOFP_HH+L264*PMPF_HH+S264*HTPC_HH+T264*HTPNC_HH+X264*WCP_HH","v":4.5329639221912706E-7},{"$f":"+H264*GWP_FE+H264*GWP_TE+M264*EOFP_TE+N264*TAP_TE+O264*FEP_FE+P264*TETP_TE+Q264*FETP_FE+R264*METP_ME+U264*LOP_TE+X264*WCP_FE+X264*WCP_TE","v":1.7830490058255568E-9},{"$f":"+V264*SOP+W264","v":0.10058755922052061}]
[null,null,null,null,null,null,"Heat, natural gas, at industrial furnace >100kW",0.26438929999999999,6.3047381000000001E-8,2.3318976000000001E-3,1.725184E-4,3.1555981000000002E-5,1.8067956000000001E-4,1.5256157E-4,3.8287898999999999E-6,6.1248366999999999E-6,1.584562E-4,5.1846097000000002E-4,1.1502685E-3,0.16795099999999999,7.9584326000000001E-5,7.1618861000000006E-5,9.8311922999999996E-2,2.8394213000000001E-2,9.2594026000000003E-8,3.2859731999999999E-10,9.7420817000000003E-3]
[null,null,null,null,null,null,"Heat, natural gas, at boiler fan burner non-modulating <100kW",0.29241114000000001,9.0512448999999998E-8,5.4093596999999997E-3,1.9078418999999999E-4,4.4359834000000001E-5,2.0198813E-4,1.9649525000000001E-4,9.2840198999999993E-6,1.6959555999999999E-5,5.1778607000000005E-4,1.0804959E-3,2.0176425999999998E-3,0.57768138000000002,1.8776002999999999E-4,1.8956602000000001E-4,0.10247813,6.8448031000000006E-2,{"$f":"+H266*GWP_HH+I266*ODP_HH+J266*IRP_HH+K266*HOFP_HH+L266*PMPF_HH+S266*HTPC_HH+T266*HTPNC_HH+X266*WCP_HH","v":4.6202231221576907E-7},{"$f":"+H266*GWP_FE+H266*GWP_TE+M266*EOFP_TE+N266*TAP_TE+O266*FEP_FE+P266*TETP_TE+Q266*FETP_FE+R266*METP_ME+U266*LOP_TE+X266*WCP_FE+X266*WCP_TE","v":1.8192971695866631E-9},{"$f":"+V266*SOP+W266","v":0.10252193574461431}]
[null,null,null,null,null,null,"Heat, natural gas, at boiler atmospheric low-NOx non-modulating <100kW",0.30729239000000003,9.5564503000000006E-8,1.0120135000000001E-2,2.1893803E-4,5.3452460000000001E-5,2.3056863000000001E-4,2.3174114E-4,1.6240695000000002E-5,2.422356E-5,7.6423235999999997E-4,1.4389051999999999E-3,2.5367228999999998E-3,0.84017843000000003,2.3683275000000001E-4,2.0877111E-4,0.10710224,0.11807085,1.3522541E-7,5.5843848999999998E-10,1.0393640000000001E-2]
[null,null,null,null,null,null,"Heat, biogas, allocation exergy, at micro gas turbine 100kWe",0.11157942,1.5621371999999999E-7,2.3582849999999999E-2,9.3980153000000003E-5,2.5568139E-5,9.5371018000000001E-5,1.5236283000000001E-4,9.7931649000000007E-6,2.6883820999999999E-5,1.1631144E-3,1.6391934999999999E-3,1.8829199999999999E-3,1.1131148,4.5694977000000002E-4,3.1594396999999998E-4,7.2166484000000001E-3,0.32144984999999998,{"$f":"+H268*GWP_HH+I268*ODP_HH+J268*IRP_HH+K268*HOFP_HH+L268*PMPF_HH+S268*HTPC_HH+T268*HTPNC_HH+X268*WCP_HH","v":8.4726916166054993E-7},{"$f":"+H268*GWP_FE+H268*GWP_TE+M268*EOFP_TE+N268*TAP_TE+O268*FEP_FE+P268*TETP_TE+Q268*FETP_FE+R268*METP_ME+U268*LOP_TE+X268*WCP_FE+X268*WCP_TE","v":4.7092651221167279E-9},{"$f":"+V268*SOP+W268","v":7.289658113778086E-3}]
[null,null,null,null,null,null,"Heat, natural gas, allocation exergy, at micro gas turbine 100kWe",0.12521718000000001,4.7518461999999997E-8,4.9886817000000005E-4,1.0373513E-4,1.727467E-5,1.0835221E-4,8.5441870000000004E-5,1.3457974E-6,4.1684115000000004E-6,1.2630224999999999E-4,3.2813652000000001E-4,8.5743299000000004E-4,0.13184330999999999,6.4355113999999995E-5,9.7224207999999998E-5,4.3945485999999999E-2,1.2964621000000001E-2,1.5969607627936702E-7,5.594786225954392E-10,4.3967952995013007E-2]
[null,null,null,null,null,null,"Heat, unspecific, in chemical plant/RER U",0.10173952,2.2912795999999999E-8,5.4021167E-3,1.1249266E-4,5.4685034999999998E-5,1.155937E-4,2.0600750999999999E-4,8.4876770000000005E-6,7.4956282999999999E-5,3.0367932000000003E-4,6.4640452000000004E-4,9.5671186999999995E-4,0.37489706,2.5398336999999998E-4,3.2605648000000003E-5,3.2865128E-2,0.11296707,3.8535716000000003E-7,1.8803623999999998E-9,1.1330860999999999E-2]
[null,null,null,null,null,null,"Heating, sanitary equipment cogen unit 160kWe/RER/I U",5062.5667000000003,1.7400435999999999E-3,1721.4253000000001,8.6791941999999995,4.5283360000000004,8.9299022000000008,15.20214,2.6472741000000002,7.946612,111.53453,170.40436,556.75927000000001,120150.12,41.256036000000002,33.248002,1467.9767999999999,19002.151000000002,3.1377687000000001E-2,1.6714443999999999E-4,271.05214999999998]
[null,null,null,null,null,null,"Construction work, cogen unit 160kWe/RER/I U",3127.5320000000002,9.8213419000000007E-4,995.33113000000003,5.7910180999999996,2.6019895000000002,5.9411073999999999,8.9161310999999994,1.4624744000000001,4.3528998999999997,63.353490000000001,96.407165000000006,313.56590999999997,67638.707999999999,52.850206,19.170126,853.96483999999998,11412.950999999999,3.1377687000000001E-2,1.6714443999999999E-4,271.05214999999998]
[null,null,null,null,null,null,"light fuel oil, burned in boiler 100kW, non-modulating",8.9432541000000004E-2,2.5495307E-8,2.6743197999999999E-3,9.0168111999999994E-5,4.1146375999999997E-5,9.5419915000000005E-5,1.5501246999999999E-4,2.7168245999999998E-6,9.4987898000000007E-6,1.8135252999999999E-4,3.4876321000000001E-4,5.6569705000000001E-4,0.21563934000000001,1.1092287E-4,6.2210896E-5,2.7830301000000002E-2,3.3884702000000003E-2,1.8747624E-7,7.5638081000000002E-10,1.2400542000000001E-2]
[null,null,null,null,null,null,"Tap water, at user/RER U",3.2516875000000001E-4,1.0449159000000001E-10,1.7671719000000001E-4,6.3648408999999995E-7,3.4920313999999999E-7,6.4741509999999997E-7,1.1282213E-6,2.5093066E-7,1.3511800999999999E-7,1.0525917E-5,1.4901041000000001E-5,3.3289546E-5,1.0875899E-2,1.7464883999999999E-5,1.4404338E-6,7.7438488000000001E-5,3.0628909999999999E-3,7.505576E-9,4.2908097999999998E-11,1.5696735000000001E-5]
[null,null,null,null,null,null,"Aluminium primary at plant",12.405639000000001,3.7970978000000001E-6,2.8766965999999998,2.0393215999999999E-2,1.6096428999999999E-2,2.0711487000000001E-2,4.5949642999999998E-2,5.3446142999999998E-3,1.2246731E-2,0.33876694000000002,0.49548979999999998,2.393859,251.52086,7.8159099999999995E-2,0.21631692,2.775493,323.20925999999997,7.4881174000000002E-4,4.4155781000000003E-6,0.83356779000000003]
[]
[]
[]
[null,null,null,null,null,"Disposal, building, reinforcement steel, to final disposal","Disposal, building, reinforcement steel, to final disposal/CH U",6.7976844999999994E-2,3.4670510000000003E-8,2.2864569E-3,7.8324150999999997E-4,9.6286913000000004E-5,7.9647523E-4,3.7262267E-4,3.5957104000000002E-6,1.8104928E-5,2.2058873999999999E-4,4.2283320000000002E-4,1.5132941999999999E-3,0.24413029,9.2443547E-4,1.4267136E-4,2.3603860000000001E-2,3.0831253999999999E-2,{"$f":"+H279*GWP_HH+I279*ODP_HH+J279*IRP_HH+K279*HOFP_HH+L279*PMPF_HH+S279*HTPC_HH+T279*HTPNC_HH+X279*WCP_HH","v":1.9949056218806002E-7},{"$f":"+H279*GWP_FE+H279*GWP_TE+M279*EOFP_TE+N279*TAP_TE+O279*FEP_FE+P279*TETP_TE+Q279*FETP_FE+R279*METP_ME+U279*LOP_TE+X279*WCP_FE+X279*WCP_TE","v":7.9989872001230347E-10},{"$f":"+V279*SOP+W279","v":2.3636829121575356E-2}]
[null,null,null,null,null,"Disposal, inert waste, 5% water, to inert material landfill","Disposal, inert waste, 5% water, to inert material landfill/CH U",7.3079859999999998E-3,4.1627906E-9,5.7802994000000002E-4,6.4075623000000003E-5,7.1723050000000003E-6,6.5762700000000007E-5,3.1755574E-5,5.5754743999999999E-7,2.4968573999999998E-6,5.225413E-5,8.3390803000000003E-5,2.0924560000000001E-4,6.0944625000000002E-2,8.0133668999999999E-4,1.8657057E-5,4.1491679000000004E-3,7.9970668000000009E-3,{"$f":"+H280*GWP_HH+I280*ODP_HH+J280*IRP_HH+K280*HOFP_HH+L280*PMPF_HH+S280*HTPC_HH+T280*HTPNC_HH+X280*WCP_HH","v":3.02120888104786E-8},{"$f":"+H280*GWP_FE+H280*GWP_TE+M280*EOFP_TE+N280*TAP_TE+O280*FEP_FE+P280*TETP_TE+Q280*FETP_FE+R280*METP_ME+U280*LOP_TE+X280*WCP_FE+X280*WCP_TE","v":1.5127944549418621E-10},{"$f":"+V280*SOP+W280","v":4.153479254293331E-3}]
[null,null,null,null,null,"Disposal, inert material, 0% water, to sanitary landfill","Disposal, inert material, 0% water, to sanitary landfill/CH U",1.2553385E-2,6.5255440000000002E-9,1.8399533E-3,1.0446256E-4,1.2567529000000001E-5,1.0710486E-4,5.3363068000000003E-5,2.7918787000000001E-6,4.6827553000000004E-6,1.6793512999999999E-2,2.3523652999999999E-2,1.5895738E-3,19.569012000000001,2.8262888E-3,6.4367374999999995E-5,6.4690225999999998E-3,2.6448078999999999E-2,2.1379473281351402E-7,4.585400751434775E-10,6.4838968944054181E-3]
[null,null,null,null,null,"Disposal, copper, 0% water, to municipal incineration","Disposal, copper, 0% water, to municipal incineration/CH U",2.9562235999999999E-2,1.1055406999999999E-8,2.2604651000000002E-3,5.1793955999999996E-4,2.7175703E-5,5.2939025E-4,2.2970845000000001E-4,3.0587615999999999E-6,1.2097272E-5,162.00599,193.00726,2.5605328000000002E-3,98.615934999999993,2.4530991999999999E-3,1.7403412999999999E-4,1.2376834E-2,3.6386596E-2,7.9009886133506692E-7,1.3357523441872124E-7,1.2417050567573414E-2]
[null,null,null,null,null,"Disposal, aluminium, 0% water, to sanitary landfill","Disposal, aluminium, 0% water, to sanitary landfill/CH U",2.2073909999999999E-2,9.7155474000000004E-9,9.2823752999999995E-3,1.4561137000000001E-4,1.7845222E-5,1.4922342999999999E-4,8.0868953999999995E-5,3.523393E-6,1.1907476999999999E-5,6.6968069999999999E-3,9.1840740000000004E-3,1.1381417999999999E-3,7.4245492999999998,2.9795975999999998E-3,9.2593766000000001E-5,9.1780009000000003E-3,0.12347619,3.5919482403141937E-7,1.8000750735099155E-9,9.1993978722330668E-3]
[null,null,null,null,null,"Disposal, plastics, mixture, 15.3% water, to sanitary landfill","Disposal, plastics, mixture, 15.3% water, to sanitary landfill/CH U",0.11674487,1.0760209999999999E-8,2.4013003E-3,1.0611477999999999E-4,1.3572938000000001E-5,1.0876382000000001E-4,5.6498690999999997E-5,1.3342061999999999E-6,5.3240906000000002E-6,0.15629507000000001,0.20997694,2.5912703999999998E-3,135.51981000000001,2.8275995999999999E-3,6.5539060000000001E-5,6.5044821999999999E-3,3.3624299000000003E-2,1.1014550045438602E-6,9.6373399074024655E-10,6.5196272524973928E-3]
[null,null,null,null,null,null,"Total disposal",{"$f":"('2-LCI'!$D124*H279+'2-LCI'!$D125*H280+'2-LCI'!$D126*H281+'2-LCI'!$D127*H282+'2-LCI'!$D128*H283+'2-LCI'!$D129*H284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*I279+'2-LCI'!$D125*I280+'2-LCI'!$D126*I281+'2-LCI'!$D127*I282+'2-LCI'!$D128*I283+'2-LCI'!$D129*I284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*J279+'2-LCI'!$D125*J280+'2-LCI'!$D126*J281+'2-LCI'!$D127*J282+'2-LCI'!$D128*J283+'2-LCI'!$D129*J284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*K279+'2-LCI'!$D125*K280+'2-LCI'!$D126*K281+'2-LCI'!$D127*K282+'2-LCI'!$D128*K283+'2-LCI'!$D129*K284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*L279+'2-LCI'!$D125*L280+'2-LCI'!$D126*L281+'2-LCI'!$D127*L282+'2-LCI'!$D128*L283+'2-LCI'!$D129*L284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*M279+'2-LCI'!$D125*M280+'2-LCI'!$D126*M281+'2-LCI'!$D127*M282+'2-LCI'!$D128*M283+'2-LCI'!$D129*M284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*N279+'2-LCI'!$D125*N280+'2-LCI'!$D126*N281+'2-LCI'!$D127*N282+'2-LCI'!$D128*N283+'2-LCI'!$D129*N284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*O279+'2-LCI'!$D125*O280+'2-LCI'!$D126*O281+'2-LCI'!$D127*O282+'2-LCI'!$D128*O283+'2-LCI'!$D129*O284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*P279+'2-LCI'!$D125*P280+'2-LCI'!$D126*P281+'2-LCI'!$D127*P282+'2-LCI'!$D128*P283+'2-LCI'!$D129*P284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*Q279+'2-LCI'!$D125*Q280+'2-LCI'!$D126*Q281+'2-LCI'!$D127*Q282+'2-LCI'!$D128*Q283+'2-LCI'!$D129*Q284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*R279+'2-LCI'!$D125*R280+'2-LCI'!$D126*R281+'2-LCI'!$D127*R282+'2-LCI'!$D128*R283+'2-LCI'!$D129*R284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*S279+'2-LCI'!$D125*S280+'2-LCI'!$D126*S281+'2-LCI'!$D127*S282+'2-LCI'!$D128*S283+'2-LCI'!$D129*S284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*T279+'2-LCI'!$D125*T280+'2-LCI'!$D126*T281+'2-LCI'!$D127*T282+'2-LCI'!$D128*T283+'2-LCI'!$D129*T284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*U279+'2-LCI'!$D125*U280+'2-LCI'!$D126*U281+'2-LCI'!$D127*U282+'2-LCI'!$D128*U283+'2-LCI'!$D129*U284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*V279+'2-LCI'!$D125*V280+'2-LCI'!$D126*V281+'2-LCI'!$D127*V282+'2-LCI'!$D128*V283+'2-LCI'!$D129*V284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*W279+'2-LCI'!$D125*W280+'2-LCI'!$D126*W281+'2-LCI'!$D127*W282+'2-LCI'!$D128*W283+'2-LCI'!$D129*W284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"('2-LCI'!$D124*X279+'2-LCI'!$D125*X280+'2-LCI'!$D126*X281+'2-LCI'!$D127*X282+'2-LCI'!$D128*X283+'2-LCI'!$D129*X284)/Product_Generated","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"ECONOMIC IMPACT ASSESSMENT"]
[null,null,"Sensitivity: Investment cost",null,null,null,null,null,null,"Sensitivity Investment cost",null,null,{"$f":"(M307+M308+M309)/M306*100","v":{"$error":"#DIV/0!"}},{"$f":"(N307+N308+N309)/N306*100","v":{"$error":"#DIV/0!"}},{"$f":"(O307+O308+O309)/O306*100","v":{"$error":"#DIV/0!"}},{"$f":"(P307+P308+P309)/P306*100","v":{"$error":"#DIV/0!"}},{"$f":"(Q307+Q308+Q309)/Q306*100","v":{"$error":"#DIV/0!"}},"Sensitivity: Technical lifetime of plant",null,null,{"$f":"(U307+U308+U309)/U306*100","v":{"$error":"#DIV/0!"}},{"$f":"(V307+V308+V309)/V306*100","v":{"$error":"#DIV/0!"}},{"$f":"(W307+W308+W309)/W306*100","v":{"$error":"#DIV/0!"}},{"$f":"(X307+X308+X309)/X306*100","v":{"$error":"#DIV/0!"}},{"$f":"(Y307+Y308+Y309)/Y306*100","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"E295-SensICFC*E295","v":0},{"$f":"E295-SensICFC/2*E295","v":0},{"$f":"Inv_Cost","v":0},{"$f":"E295+SensICFC/2*E295","v":0},{"$f":"E295+SensICFC*E295","v":0},null,null,"Investment cost (EUR/kW)",{"$f":"+Inv_Cost","v":0},null,{"$f":"+C295","v":0},{"$f":"+D295","v":0},0,0,0,"Investment cost (EUR/kW)",{"$f":"+K295","v":0},null,{"$f":"+K295","v":0},{"$f":"+U295","v":0},{"$f":"+V295","v":0},0,0]
[null,null,{"$f":"+M294","v":{"$error":"#DIV/0!"}},{"$f":"+N294","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"WACC (%)",{"$f":"+WACC","v":0.12},null,{"$f":"K296","v":0.12},{"$f":"M296","v":0.12},0.12,0.12,0.12,"WACC (%)",{"$f":"+K296","v":0.12},null,{"$f":"S296","v":0.12},{"$f":"U296","v":0.12},{"$f":"V296","v":0.12},{"$f":"W296","v":0.12},{"$f":"X296","v":0.12}]
[null,null,"Sensitivity: WACC",null,null,null,null,null,null,"Technical lifetime of plant (years)",{"$f":"+'5-LCOE-LCOF'!D13","v":0},null,{"$f":"K297","v":0},0,0,0,0,"Technical lifetime of plant (years)",0,null,{"$f":"+C301","v":0},{"$f":"+D301","v":0},0,0,0]
[null,null,{"$f":"E298-SensWACCFC*E298","v":0.12},{"$f":"E298-SensWACCFC/2*E298","v":0.12},{"$f":"+WACC","v":0.12},{"$f":"E298+SensWACCFC/2*E298","v":0.12},{"$f":"E298+SensWACCFC*E298","v":0.12},null,null,"Fix operating cost (EUR/kW/year)",{"$f":"+'5-LCOE-LCOF'!D14","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Fix operating cost (EUR/kW/year)",{"$error":"#DIV/0!"},null,{"$f":"S298","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+M310","v":{"$error":"#DIV/0!"}},{"$f":"+N310","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Variable operating cost (EUR/MWhelekt)",{"$f":"+'5-LCOE-LCOF'!D15","v":2},null,2,2,2,2,2,"Variable operating cost (EUR/MWhelekt)",2,null,2,2,2,2,2]
[null,null,"Sensitivity: Technical lifetime of plant",null,null,null,null,null,null,"Fuel cost (EUR/MWhtherm)",{"$f":"+'5-LCOE-LCOF'!D16","v":18},null,18,18,18,18,18,"Fuel cost (EUR/MWhtherm)",18,null,18,18,18,18,18]
[null,null,{"$f":"E301-SensLTFC*E301","v":0},{"$f":"E301-SensLTFC/2*E301","v":0},{"$f":"+'5-LCOE-LCOF'!D13","v":0},{"$f":"E301+SensLTFC/2*E301","v":0},{"$f":"E301+SensLTFC*E301","v":0},null,null,"CO2-Cost(EUR/tCO2)",{"$f":"+'5-LCOE-LCOF'!D17","v":0},null,0,0,0,0,0,"CO2-Cost(EUR/tCO2)",0,null,0,0,0,0,0]
[null,null,{"$f":"+U294","v":{"$error":"#DIV/0!"}},{"$f":"+V294","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Efficiency (only fossil fuel plants, in %)",{"$f":"+'5-LCOE-LCOF'!D18","v":0.6},null,0.6,0.6,0.6,0.6,0.6,"Efficiency (only fossil fuel plants, in %)",0.6,null,0.6,0.6,0.6,0.6,0.6]
[null,null,"Sensitivity: Fix operating cost",null,null,null,null,null,null,"CO2 Emmission factor (tCO2/MWhtherm)",{"$f":"+'5-LCOE-LCOF'!D19","v":0},null,0,0,0,0,0,"CO2 Emmission factor (tCO2/MWhtherm)",0,null,0,0,0,0,0]
[null,null,{"$f":"E304-SensOMFC*E304","v":{"$error":"#DIV/0!"}},{"$f":"E304-SensOMFC/2*E304","v":{"$error":"#DIV/0!"}},{"$f":"+'5-LCOE-LCOF'!D14","v":{"$error":"#DIV/0!"}},{"$f":"E304+SensOMFC/2*E304","v":{"$error":"#DIV/0!"}},{"$f":"E304+SensOMFC*E304","v":{"$error":"#DIV/0!"}},null,null,"Full load hours per year (h)",{"$f":"+'5-LCOE-LCOF'!D20","v":0},null,0,0,0,0,0,"Full load hours per year (h)",0,null,0,0,0,0,0]
[null,null,{"$f":"+U310","v":{"$error":"#DIV/0!"}},{"$f":"+V310","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Calculations (pro kW)",null,null,null,null,null,null,null,"Calculations (pro kW)"]
[null,null,"Sensitivity: Fuel cost",null,null,null,null,null,null,"kWhelectr per year ",{"$f":"K304","v":0},null,{"$f":"M304","v":0},{"$f":"N304","v":0},{"$f":"O304","v":0},{"$f":"P304","v":0},{"$f":"Q304","v":0},"kWhelectr per year ",{"$f":"S304","v":0},null,{"$f":"U304","v":0},{"$f":"V304","v":0},{"$f":"W304","v":0},{"$f":"X304","v":0},{"$f":"Y304","v":0}]
[null,null,{"$f":"E307-SensFCFC*E307","v":18},{"$f":"E307-SensFCFC/2*E307","v":18},{"$f":"'5-LCOE-LCOF'!D16","v":18},{"$f":"E307+SensFCFC/2*E307","v":18},{"$f":"E307+SensFCFC*E307","v":18},null,null,"Capital cost peryear (EUR)",{"$f":"-PMT(K296,K297,K295)","v":{"$error":"#DIV/0!"}},null,{"$f":"-PMT(M296,M297,M295)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(N296,N297,N295)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(O296,O297,O295)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(P296,P297,P295)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(Q296,Q297,Q295)","v":{"$error":"#DIV/0!"}},"Capital cost peryear (EUR)",{"$f":"-PMT(S296,S297,S295)","v":{"$error":"#DIV/0!"}},null,{"$f":"-PMT(U296,U297,U295)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(V296,V297,V295)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(W296,W297,W295)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(X296,X297,X295)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(Y296,Y297,Y295)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+M326","v":{"$error":"#DIV/0!"}},{"$f":"+N326","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Operation-& Fuel cost per year (EUR)",{"$f":"K298+(K306/1000*K299+K306/1000*K300/K302)","v":{"$error":"#DIV/0!"}},null,{"$f":"M298+(M306/1000*M299+M306/1000*M300/M302)","v":{"$error":"#DIV/0!"}},{"$f":"N298+(N306/1000*N299+N306/1000*N300/N302)","v":{"$error":"#DIV/0!"}},{"$f":"O298+(O306/1000*O299+O306/1000*O300/O302)","v":{"$error":"#DIV/0!"}},{"$f":"P298+(P306/1000*P299+P306/1000*P300/P302)","v":{"$error":"#DIV/0!"}},{"$f":"Q298+(Q306/1000*Q299+Q306/1000*Q300/Q302)","v":{"$error":"#DIV/0!"}},"Operation-& Fuel cost per year (EUR)",{"$f":"S298+(S306/1000*S299+S306/1000*S300/S302)","v":{"$error":"#DIV/0!"}},null,{"$f":"U298+(U306/1000*U299+U306/1000*U300/U302)","v":{"$error":"#DIV/0!"}},{"$f":"V298+(V306/1000*V299+V306/1000*V300/V302)","v":{"$error":"#DIV/0!"}},{"$f":"W298+(W306/1000*W299+W306/1000*W300/W302)","v":{"$error":"#DIV/0!"}},{"$f":"X298+(X306/1000*X299+X306/1000*X300/X302)","v":{"$error":"#DIV/0!"}},{"$f":"Y298+(Y306/1000*Y299+Y306/1000*Y300/Y302)","v":{"$error":"#DIV/0!"}}]
[null,null,"Sensitiviy efficiency",null,null,null,null,null,null,"CO2-Cost per year (EUR)",{"$f":"(K306/1000*K301*K303/K302)","v":0},null,{"$f":"(M306/1000*M301*M303/M302)","v":0},{"$f":"(N306/1000*N301*N303/N302)","v":0},{"$f":"(O306/1000*O301*O303/O302)","v":0},{"$f":"(P306/1000*P301*P303/P302)","v":0},{"$f":"(Q306/1000*Q301*Q303/Q302)","v":0},"CO2-Cost per year (EUR)",{"$f":"(S306/1000*S301*S303/S302)","v":0},null,{"$f":"(U306/1000*U301*U303/U302)","v":0},{"$f":"(V306/1000*V301*V303/V302)","v":0},{"$f":"(W306/1000*W301*W303/W302)","v":0},{"$f":"(X306/1000*X301*X303/X302)","v":0},{"$f":"(Y306/1000*Y301*Y303/Y302)","v":0}]
[null,null,{"$f":"E310-SensEffFC*E310","v":0.6},{"$f":"E310-SensEffFC/2*E310","v":0.6},{"$f":"+'5-LCOE-LCOF'!D18","v":0.6},{"$f":"E310+SensEffFC/2*E310","v":0.6},{"$f":"E310+SensEffFC*E310","v":0.6},null,null,"Sensitivity WACC",null,null,{"$f":"(M323+M324+M325)/M322*100","v":{"$error":"#DIV/0!"}},{"$f":"(N323+N324+N325)/N322*100","v":{"$error":"#DIV/0!"}},{"$f":"(O323+O324+O325)/O322*100","v":{"$error":"#DIV/0!"}},{"$f":"(P323+P324+P325)/P322*100","v":{"$error":"#DIV/0!"}},{"$f":"(Q323+Q324+Q325)/Q322*100","v":{"$error":"#DIV/0!"}},"Sensitivity Fix operating cost",null,null,{"$f":"(U323+U324+U325)/U322*100","v":{"$error":"#DIV/0!"}},{"$f":"(V323+V324+V325)/V322*100","v":{"$error":"#DIV/0!"}},{"$f":"(W323+W324+W325)/W322*100","v":{"$error":"#DIV/0!"}},{"$f":"(X323+X324+X325)/X322*100","v":{"$error":"#DIV/0!"}},{"$f":"(Y323+Y324+Y325)/Y322*100","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+U326","v":{"$error":"#DIV/0!"}},{"$f":"+V326","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Investment cost (EUR/kW)",{"$f":"+K295","v":0},null,{"$f":"+$K311","v":0},{"$f":"+M311","v":0},{"$f":"+N311","v":0},{"$f":"+O311","v":0},{"$f":"+P311","v":0},"Investment cost (EUR/kW)",{"$f":"+S295","v":0},null,{"$f":"S311","v":0},{"$f":"U311","v":0},0,{"$f":"W311","v":0},0]
[null,null,"Sensitivity utilization",null,null,null,null,null,null,"WACC (%)",{"$f":"+K296","v":0.12},null,{"$f":"+C298","v":0.12},{"$f":"+D298","v":0.12},0.12,0.12,0.12,"WACC (%)",{"$f":"+S296","v":0.12},null,{"$f":"S312","v":0.12},0.12,0.12,{"$f":"W312","v":0.12},0.12]
[null,null,{"$f":"E313-SensUtFC*E313","v":0},{"$f":"E313-SensUtFC/2*E313","v":0},{"$f":"+'5-LCOE-LCOF'!D20","v":0},{"$f":"E313+SensUtFC/2*E313","v":0},{"$f":"E313+SensUtFC*E313","v":0},null,null,"Technical lifetime of plant (years)",{"$f":"+K297","v":0},null,{"$f":"K313","v":0},{"$f":"M313","v":0},0,0,0,"Technical lifetime of plant (years)",0,null,{"$f":"S313","v":0},0,0,{"$f":"W313","v":0},0]
[null,null,{"$f":"+M342","v":{"$error":"#DIV/0!"}},{"$f":"+N342","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Fix operating cost (EUR/kW/year)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Fix operating cost (EUR/kW/year)",{"$error":"#DIV/0!"},null,{"$f":"+C304","v":{"$error":"#DIV/0!"}},{"$f":"+D304","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Sensitivity CO2 cost",null,null,null,null,null,null,"Variable operating cost (EUR/MWhelekt)",2,null,2,2,2,2,2,"Variable operating cost (EUR/MWhelekt)",2,null,{"$f":"S315","v":2},{"$f":"U315","v":2},2,2,2]
[null,null,{"$f":"E316-SensCO2FC*E316","v":0},{"$f":"E316-SensCO2FC/2*E316","v":0},{"$f":"+'5-LCOE-LCOF'!D17","v":0},{"$f":"E316+SensCO2FC/2*E316","v":0},{"$f":"E316+SensCO2FC*E316","v":0},null,null,"Fuel cost (EUR/MWhtherm)",18,null,18,18,18,18,18,"Fuel cost (EUR/MWhtherm)",18,null,18,18,18,18,18]
[null,null,{"$f":"+U342","v":{"$error":"#DIV/0!"}},{"$f":"+V342","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"CO2-Cost(EUR/tCO2)",0,null,0,0,0,0,0,"CO2-Cost(EUR/tCO2)",0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Efficiency (only fossil fuel plants, in %)",0.6,null,0.6,0.6,0.6,0.6,0.6,"Efficiency (only fossil fuel plants, in %)",0.6,null,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,null,null,null,null,"CO2 Emmission factor (tCO2/MWhtherm)",0,null,0,0,0,0,0,"CO2 Emmission factor (tCO2/MWhtherm)",0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Full load hours per year (h)",0,null,0,0,0,0,0,"Full load hours per year (h)",0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Calculations (pro kW)",null,null,null,null,null,null,null,"Calculations (pro kW)"]
[null,null,null,null,null,null,null,null,null,"kWhelectr per year ",{"$f":"K320","v":0},null,{"$f":"M320","v":0},{"$f":"N320","v":0},{"$f":"O320","v":0},{"$f":"P320","v":0},{"$f":"Q320","v":0},"kWhelectr per year ",{"$f":"S320","v":0},null,{"$f":"U320","v":0},{"$f":"V320","v":0},{"$f":"W320","v":0},{"$f":"X320","v":0},{"$f":"Y320","v":0}]
[null,null,null,null,null,null,null,null,null,"Capital cost peryear (EUR)",{"$f":"-PMT(K312,K313,K311)","v":{"$error":"#DIV/0!"}},null,{"$f":"-PMT(M312,M313,M311)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(N312,N313,N311)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(O312,O313,O311)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(P312,P313,P311)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(Q312,Q313,Q311)","v":{"$error":"#DIV/0!"}},"Capital cost peryear (EUR)",{"$f":"-PMT(S312,S313,S311)","v":{"$error":"#DIV/0!"}},null,{"$f":"-PMT(U312,U313,U311)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(V312,V313,V311)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(W312,W313,W311)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(X312,X313,X311)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(Y312,Y313,Y311)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,"Operation-& Fuel cost per year (EUR)",{"$f":"K314+(K322/1000*K315+K322/1000*K316/K318)","v":{"$error":"#DIV/0!"}},null,{"$f":"M314+(M322/1000*M315+M322/1000*M316/M318)","v":{"$error":"#DIV/0!"}},{"$f":"N314+(N322/1000*N315+N322/1000*N316/N318)","v":{"$error":"#DIV/0!"}},{"$f":"O314+(O322/1000*O315+O322/1000*O316/O318)","v":{"$error":"#DIV/0!"}},{"$f":"P314+(P322/1000*P315+P322/1000*P316/P318)","v":{"$error":"#DIV/0!"}},{"$f":"Q314+(Q322/1000*Q315+Q322/1000*Q316/Q318)","v":{"$error":"#DIV/0!"}},"Operation-& Fuel cost per year (EUR)",{"$f":"S314+(S322/1000*S315+S322/1000*S316/S318)","v":{"$error":"#DIV/0!"}},null,{"$f":"U314+(U322/1000*U315+U322/1000*U316/U318)","v":{"$error":"#DIV/0!"}},{"$f":"V314+(V322/1000*V315+V322/1000*V316/V318)","v":{"$error":"#DIV/0!"}},{"$f":"W314+(W322/1000*W315+W322/1000*W316/W318)","v":{"$error":"#DIV/0!"}},{"$f":"X314+(X322/1000*X315+X322/1000*X316/X318)","v":{"$error":"#DIV/0!"}},{"$f":"Y314+(Y322/1000*Y315+Y322/1000*Y316/Y318)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,"CO2-Cost per year (EUR)",{"$f":"(K322/1000*K317*K319/K318)","v":0},null,{"$f":"(M322/1000*M317*M319/M318)","v":0},{"$f":"(N322/1000*N317*N319/N318)","v":0},{"$f":"(O322/1000*O317*O319/O318)","v":0},{"$f":"(P322/1000*P317*P319/P318)","v":0},{"$f":"(Q322/1000*Q317*Q319/Q318)","v":0},"CO2-Cost per year (EUR)",{"$f":"(S322/1000*S317*S319/S318)","v":0},null,{"$f":"(U322/1000*U317*U319/U318)","v":0},{"$f":"(V322/1000*V317*V319/V318)","v":0},{"$f":"(W322/1000*W317*W319/W318)","v":0},{"$f":"(X322/1000*X317*X319/X318)","v":0},{"$f":"(Y322/1000*Y317*Y319/Y318)","v":0}]
[null,null,null,null,null,null,null,null,null,"Sensitivity Fuel cost",null,null,{"$f":"(M339+M340+M341)/M338*100","v":{"$error":"#DIV/0!"}},{"$f":"(N339+N340+N341)/N338*100","v":{"$error":"#DIV/0!"}},{"$f":"(O339+O340+O341)/O338*100","v":{"$error":"#DIV/0!"}},{"$f":"(P339+P340+P341)/P338*100","v":{"$error":"#DIV/0!"}},{"$f":"(Q339+Q340+Q341)/Q338*100","v":{"$error":"#DIV/0!"}},"Sensitivity Efficiency",null,null,{"$f":"(U339+U340+U341)/U338*100","v":{"$error":"#DIV/0!"}},{"$f":"(V339+V340+V341)/V338*100","v":{"$error":"#DIV/0!"}},{"$f":"(W339+W340+W341)/W338*100","v":{"$error":"#DIV/0!"}},{"$f":"(X339+X340+X341)/X338*100","v":{"$error":"#DIV/0!"}},{"$f":"(Y339+Y340+Y341)/Y338*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,"Investment cost (EUR/kW)",{"$f":"+K295","v":0},null,{"$f":"K327","v":0},{"$f":"M327","v":0},0,{"$f":"O327","v":0},0,"Investment cost (EUR/kW)",{"$f":"+K295","v":0},null,{"$f":"S327","v":0},{"$f":"U327","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"WACC (%)",{"$f":"+K296","v":0.12},null,{"$f":"K328","v":0.12},0.12,0.12,{"$f":"O328","v":0.12},0.12,"WACC (%)",{"$f":"+K296","v":0.12},null,0.12,0.12,0.12,0.12,0.12]
[null,null,null,null,null,null,null,null,null,"Technical lifetime of plant (years)",0,null,{"$f":"K329","v":0},0,0,{"$f":"O329","v":0},0,"Technical lifetime of plant (years)",0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Fix operating cost (EUR/kW/year)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O330","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"Fix operating cost (EUR/kW/year)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,"Variable operating cost (EUR/MWhelekt)",2,null,2,2,2,{"$f":"O331","v":2},2,"Variable operating cost (EUR/MWhelekt)",2,null,2,2,2,2,2]
[null,null,null,null,null,null,null,null,null,"Fuel cost (EUR/MWhtherm)",18,null,{"$f":"+C307","v":18},{"$f":"+D307","v":18},18,18,18,"Fuel cost (EUR/MWhtherm)",18,null,18,18,18,18,18]
[null,null,null,null,null,null,null,null,null,"CO2-Cost(EUR/tCO2)",0,null,0,{"$f":"M333","v":0},0,{"$f":"O333","v":0},0,"CO2-Cost(EUR/tCO2)",0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Efficiency (only fossil fuel plants, in %)",0.6,null,0.6,0.6,0.6,{"$f":"O334","v":0.6},0.6,"Efficiency (only fossil fuel plants, in %)",0.6,null,{"$f":"+C310","v":0.6},{"$f":"+D310","v":0.6},0.6,0.6,0.6]
[null,null,null,null,null,null,null,null,null,"CO2 Emmission factor (tCO2/MWhtherm)",0,null,0,0,0,{"$f":"O335","v":0},0,"CO2 Emmission factor (tCO2/MWhtherm)",0,null,{"$f":"S335","v":0},{"$f":"U335","v":0},0,{"$f":"W335","v":0},0]
[null,null,null,null,null,null,null,null,null,"Full load hours per year (h)",0,null,0,0,0,{"$f":"O336","v":0},0,"Full load hours per year (h)",0,null,{"$f":"S336","v":0},0,0,{"$f":"W336","v":0},0]
[null,null,null,null,null,null,null,null,null,"Calculations (pro kW)",null,null,null,null,null,null,null,"Calculations (pro kW)"]
[null,null,null,null,null,null,null,null,null,"kWhelectr per year ",{"$f":"K336","v":0},null,{"$f":"M336","v":0},{"$f":"N336","v":0},{"$f":"O336","v":0},{"$f":"P336","v":0},{"$f":"Q336","v":0},"kWhelectr per year ",{"$f":"S336","v":0},null,{"$f":"U336","v":0},{"$f":"V336","v":0},{"$f":"W336","v":0},{"$f":"X336","v":0},{"$f":"Y336","v":0}]
[null,null,null,null,null,null,null,null,null,"Capital cost peryear (EUR)",{"$f":"-PMT(K328,K329,K327)","v":{"$error":"#DIV/0!"}},null,{"$f":"-PMT(M328,M329,M327)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(N328,N329,N327)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(O328,O329,O327)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(P328,P329,P327)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(Q328,Q329,Q327)","v":{"$error":"#DIV/0!"}},"Capital cost peryear (EUR)",{"$f":"-PMT(S328,S329,S327)","v":{"$error":"#DIV/0!"}},null,{"$f":"-PMT(U328,U329,U327)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(V328,V329,V327)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(W328,W329,W327)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(X328,X329,X327)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(Y328,Y329,Y327)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,"Operation-& Fuel cost per year (EUR)",{"$f":"K330+(K338/1000*K331+K338/1000*K332/K334)","v":{"$error":"#DIV/0!"}},null,{"$f":"M330+(M338/1000*M331+M338/1000*M332/M334)","v":{"$error":"#DIV/0!"}},{"$f":"N330+(N338/1000*N331+N338/1000*N332/N334)","v":{"$error":"#DIV/0!"}},{"$f":"O330+(O338/1000*O331+O338/1000*O332/O334)","v":{"$error":"#DIV/0!"}},{"$f":"P330+(P338/1000*P331+P338/1000*P332/P334)","v":{"$error":"#DIV/0!"}},{"$f":"Q330+(Q338/1000*Q331+Q338/1000*Q332/Q334)","v":{"$error":"#DIV/0!"}},"Operation-& Fuel cost per year (EUR)",{"$f":"S330+(S338/1000*S331+S338/1000*S332/S334)","v":{"$error":"#DIV/0!"}},null,{"$f":"U330+(U338/1000*U331+U338/1000*U332/U334)","v":{"$error":"#DIV/0!"}},{"$f":"V330+(V338/1000*V331+V338/1000*V332/V334)","v":{"$error":"#DIV/0!"}},{"$f":"W330+(W338/1000*W331+W338/1000*W332/W334)","v":{"$error":"#DIV/0!"}},{"$f":"X330+(X338/1000*X331+X338/1000*X332/X334)","v":{"$error":"#DIV/0!"}},{"$f":"Y330+(Y338/1000*Y331+Y338/1000*Y332/Y334)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,"CO2-Cost per year (EUR)",{"$f":"(K338/1000*K333*K335/K334)","v":0},null,{"$f":"(M338/1000*M333*M335/M334)","v":0},{"$f":"(N338/1000*N333*N335/N334)","v":0},{"$f":"(O338/1000*O333*O335/O334)","v":0},{"$f":"(P338/1000*P333*P335/P334)","v":0},{"$f":"(Q338/1000*Q333*Q335/Q334)","v":0},"CO2-Cost per year (EUR)",{"$f":"(S338/1000*S333*S335/S334)","v":0},null,{"$f":"(U338/1000*U333*U335/U334)","v":0},{"$f":"(V338/1000*V333*V335/V334)","v":0},{"$f":"(W338/1000*W333*W335/W334)","v":0},{"$f":"(X338/1000*X333*X335/X334)","v":0},{"$f":"(Y338/1000*Y333*Y335/Y334)","v":0}]
[null,null,null,null,null,null,null,null,null,"Sensitivity Utilization",null,null,{"$f":"(M355+M356+M357)/M354*100","v":{"$error":"#DIV/0!"}},{"$f":"(N355+N356+N357)/N354*100","v":{"$error":"#DIV/0!"}},{"$f":"(O355+O356+O357)/O354*100","v":{"$error":"#DIV/0!"}},{"$f":"(P355+P356+P357)/P354*100","v":{"$error":"#DIV/0!"}},{"$f":"(Q355+Q356+Q357)/Q354*100","v":{"$error":"#DIV/0!"}},"Sensitivity CO2 certificate cost",null,null,{"$f":"(U355+U356+U357)/U354*100","v":{"$error":"#DIV/0!"}},{"$f":"(V355+V356+V357)/V354*100","v":{"$error":"#DIV/0!"}},{"$f":"(W355+W356+W357)/W354*100","v":{"$error":"#DIV/0!"}},{"$f":"(X355+X356+X357)/X354*100","v":{"$error":"#DIV/0!"}},{"$f":"(Y355+Y356+Y357)/Y354*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,"Investment cost (EUR/kW)",{"$f":"+K295","v":0},null,{"$f":"K343","v":0},{"$f":"M343","v":0},0,0,0,"Investment cost (EUR/kW)",{"$f":"+K295","v":0},null,{"$f":"S343","v":0},{"$f":"U343","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"WACC (%)",{"$f":"+K296","v":0.12},null,{"$f":"K344","v":0.12},0.12,0.12,0.12,0.12,"WACC (%)",{"$f":"+K296","v":0.12},null,0.12,0.12,0.12,0.12,0.12]
[null,null,null,null,null,null,null,null,null,"Technical lifetime of plant (years)",0,null,{"$f":"K345","v":0},0,0,0,0,"Technical lifetime of plant (years)",0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Fix operating cost (EUR/kW/year)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Fix operating cost (EUR/kW/year)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,"Variable operating cost (EUR/MWhelekt)",2,null,2,2,2,2,2,"Variable operating cost (EUR/MWhelekt)",2,null,2,2,2,2,2]
[null,null,null,null,null,null,null,null,null,"Fuel cost (EUR/MWhtherm)",18,null,18,18,18,18,18,"Fuel cost (EUR/MWhtherm)",18,null,18,18,18,18,18]
[null,null,null,null,null,null,null,null,null,"CO2-Cost(EUR/tCO2)",0,null,0,0,0,0,0,"CO2-Cost(EUR/tCO2)",0,null,{"$f":"+C316","v":0},{"$f":"+D316","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"Efficiency (only fossil fuel plants, in %)",0.6,null,0.6,0.6,0.6,0.6,0.6,"Efficiency (only fossil fuel plants, in %)",0.6,null,{"$f":"+C310","v":0.6},{"$f":"+D310","v":0.6},0.6,0.6,0.6]
[null,null,null,null,null,null,null,null,null,"CO2 Emmission factor (tCO2/MWhtherm)",0,null,0,0,0,0,0,"CO2 Emmission factor (tCO2/MWhtherm)",0,null,{"$f":"S351","v":0},{"$f":"U351","v":0},0,{"$f":"W351","v":0},0]
[null,null,null,null,null,null,null,null,null,"Full load hours per year (h)",0,null,{"$f":"+C313","v":0},{"$f":"+D313","v":0},0,0,0,"Full load hours per year (h)",0,null,{"$f":"S352","v":0},0,0,{"$f":"W352","v":0},0]
[null,null,null,null,null,null,null,null,null,"Calculations (pro kW)",null,null,null,null,null,null,null,"Calculations (pro kW)"]
[null,null,null,null,null,null,null,null,null,"kWhelectr per year ",{"$f":"K352","v":0},null,{"$f":"M352","v":0},{"$f":"N352","v":0},{"$f":"O352","v":0},{"$f":"P352","v":0},{"$f":"Q352","v":0},"kWhelectr per year ",{"$f":"S352","v":0},null,{"$f":"U352","v":0},{"$f":"V352","v":0},{"$f":"W352","v":0},{"$f":"X352","v":0},{"$f":"Y352","v":0}]
[null,null,null,null,null,null,null,null,null,"Capital cost peryear (EUR)",{"$f":"-PMT(K344,K345,K343)","v":{"$error":"#DIV/0!"}},null,{"$f":"-PMT(M344,M345,M343)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(N344,N345,N343)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(O344,O345,O343)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(P344,P345,P343)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(Q344,Q345,Q343)","v":{"$error":"#DIV/0!"}},"Capital cost peryear (EUR)",{"$f":"-PMT(S344,S345,S343)","v":{"$error":"#DIV/0!"}},null,{"$f":"-PMT(U344,U345,U343)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(V344,V345,V343)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(W344,W345,W343)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(X344,X345,X343)","v":{"$error":"#DIV/0!"}},{"$f":"-PMT(Y344,Y345,Y343)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,"Operation-& Fuel cost per year (EUR)",{"$f":"K346+(K354/1000*K347+K354/1000*K348/K350)","v":{"$error":"#DIV/0!"}},null,{"$f":"M346+(M354/1000*M347+M354/1000*M348/M350)","v":{"$error":"#DIV/0!"}},{"$f":"N346+(N354/1000*N347+N354/1000*N348/N350)","v":{"$error":"#DIV/0!"}},{"$f":"O346+(O354/1000*O347+O354/1000*O348/O350)","v":{"$error":"#DIV/0!"}},{"$f":"P346+(P354/1000*P347+P354/1000*P348/P350)","v":{"$error":"#DIV/0!"}},{"$f":"Q346+(Q354/1000*Q347+Q354/1000*Q348/Q350)","v":{"$error":"#DIV/0!"}},"Operation-& Fuel cost per year (EUR)",{"$f":"S346+(S354/1000*S347+S354/1000*S348/S350)","v":{"$error":"#DIV/0!"}},null,{"$f":"U346+(U354/1000*U347+U354/1000*U348/U350)","v":{"$error":"#DIV/0!"}},{"$f":"V346+(V354/1000*V347+V354/1000*V348/V350)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,"CO2-Cost per year (EUR)",{"$f":"(K354/1000*K349*K351/K350)","v":0},null,{"$f":"(M354/1000*M349*M351/M350)","v":0},{"$f":"(N354/1000*N349*N351/N350)","v":0},{"$f":"(O354/1000*O349*O351/O350)","v":0},{"$f":"(P354/1000*P349*P351/P350)","v":0},{"$f":"(Q354/1000*Q349*Q351/Q350)","v":0},"CO2-Cost per year (EUR)",{"$f":"(S354/1000*S349*S351/S350)","v":0},null,{"$f":"(U354/1000*U349*U351/U350)","v":0},{"$f":"(V354/1000*V349*V351/V350)","v":0},{"$f":"(W354/1000*W349*W351/W350)","v":0},{"$f":"(X354/1000*X349*X351/X350)","v":0},{"$f":"(Y354/1000*Y349*Y351/Y350)","v":0}]
[]
[]
[null,null,"HYDROGEN"]
[]
[null,null," Investment cost (€/kgH₂)",null,null,null,null,null,null,"Category","Amount","Amount","Amount","Amount","Amount","Amount","Category","Amount","Amount","Amount","Amount","Amount","Amount"]
[null,null,{"$f":"E363-SensICH2*E363","v":0},{"$f":"E363-SensICH2/2*E363","v":0},{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",TIC,0)","v":0},{"$f":"E363+SensICH2/2*E363","v":0},{"$f":"E363+SensICH2*E363","v":0},null,null,"H₂ produced (kgH₂/yr)",{"$f":"+'5-LCOE-LCOF'!D37","v":"0"},{"$f":"+K363","v":"0"},{"$f":"+L363","v":"0"},"0","0","0","H₂ produced (kgH₂/yr)",{"$f":"+K363","v":"0"},{"$f":"+R363","v":"0"},"0","0","0","0"]
[null,null,{"$f":"+L376","v":{"$error":"#DIV/0!"}},{"$f":"+M376","v":{"$error":"#DIV/0!"}},{"$f":"+N376","v":{"$error":"#DIV/0!"}},{"$f":"+O376","v":{"$error":"#DIV/0!"}},{"$f":"+P376","v":{"$error":"#DIV/0!"}},null,null,"System Power (kW)",{"$f":"+'5-LCOE-LCOF'!D38","v":"0"},{"$f":"+K364","v":"0"},{"$f":"+L364","v":"0"},{"$f":"+M364","v":"0"},{"$f":"+N364","v":"0"},{"$f":"+O364","v":"0"},"System Power (kW)",{"$f":"+K364","v":"0"},"0","0","0","0","0"]
[null,null," WACC",null,null,null,null,null,null,"Investment cost (€/kW)",{"$f":"+'5-LCOE-LCOF'!D39","v":"0"},{"$f":"+C363","v":0},{"$f":"+D363","v":0},{"$f":"+E363","v":0},{"$f":"+F363","v":0},{"$f":"+G363","v":0},"Investment cost (€/kW)","0","0","0","0","0","0"]
[null,null,{"$f":"E366-SensWACCH2*E366","v":0},{"$f":"E366-SensWACCH2/2*E366","v":0},{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",'5-LCOE-LCOF'!D41,0)","v":0},{"$f":"E366+SensWACCH2/2*E366","v":0},{"$f":"E366+SensWACCH2*E366","v":0},null,null,"Investment cost (€)",{"$f":"+'5-LCOE-LCOF'!D40","v":"0"},{"$f":"+L364*L365","v":0},{"$f":"+M364*M365","v":0},{"$f":"+N364*N365","v":0},{"$f":"+O364*O365","v":0},{"$f":"+P364*P365","v":0},"Investment cost (€)","0",{"$f":"+S364*S365","v":0},{"$f":"+T364*T365","v":0},{"$f":"+U364*U365","v":0},{"$f":"+V364*V365","v":0},{"$f":"+W364*W365","v":0}]
[null,null,{"$f":"+S376","v":{"$error":"#DIV/0!"}},{"$f":"+T376","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"WACC (%)",{"$f":"+'5-LCOE-LCOF'!D41","v":"0"},{"$f":"+K367","v":"0"},{"$f":"+L367","v":"0"},{"$f":"+M367","v":"0"},{"$f":"+N367","v":"0"},{"$f":"+O367","v":"0"},"WACC (%)","0",{"$f":"+C366","v":0},{"$f":"+D366","v":0},0,0,0]
[null,null,"Technical lifetime of plant (yrs)",null,null,null,null,null,null,"Technical lifetime of plant (yrs)",{"$f":"+'5-LCOE-LCOF'!D42","v":"0"},"0","0","0","0","0","Technical lifetime of plant (yrs)","0",{"$f":"+R368","v":"0"},{"$f":"+S368","v":"0"},{"$f":"+T368","v":"0"},{"$f":"+U368","v":"0"},{"$f":"+V368","v":"0"}]
[null,null,{"$f":"E369-SensLTH2*E369","v":0},{"$f":"E369-SensLTH2/2*E369","v":0},{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",'5-LCOE-LCOF'!D42,0)","v":0},{"$f":"E369+SensLTH2/2*E369","v":0},{"$f":"E369+SensLTH2*E369","v":0},null,null,"Annualized capital cost (€/yr)",{"$f":"+'5-LCOE-LCOF'!D43","v":"0"},{"$f":"+-PMT(L367,L368,L366)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(M367,M368,M366)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(N367,N368,N366)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(O367,O368,O366)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(P367,P368,P366)","v":{"$error":"#DIV/0!"}},"Annualized capital cost (€/yr)","0",{"$f":"+-PMT(S367,S368,S366)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(T367,T368,T366)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(U367,U368,U366)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(V367,V368,V366)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(W367,W368,W366)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+L393","v":{"$error":"#DIV/0!"}},{"$f":"+M393","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Annualized Fixed O&M (€/yr)",{"$f":"+'5-LCOE-LCOF'!D44","v":"0"},{"$f":"4%*L366","v":0},{"$f":"4%*M366","v":0},0,0,0,"Annualized Fixed O&M (€/yr)","0",{"$f":"4%*S366","v":0},{"$f":"4%*T366","v":0},{"$f":"4%*U366","v":0},{"$f":"4%*V366","v":0},{"$f":"4%*W366","v":0}]
[null,null,"Fix operating cost",null,null,null,null,null,null,"Energy Cost (€/yr)",{"$f":"+'5-LCOE-LCOF'!D45","v":"0"},{"$f":"+K371","v":"0"},{"$f":"+L371","v":"0"},"0","0","0","Energy Cost (€/yr)","0",{"$f":"+R371","v":"0"},"0","0","0","0"]
[null,null,{"$f":"E372-SensOMH2*E372","v":0},{"$f":"E372-SensOMH2/2*E372","v":0},{"$f":"+'5-LCOE-LCOF'!D44","v":"0"},{"$f":"E372+SensOMH2/2*E372","v":0},{"$f":"E372+SensOMH2*E372","v":0},null,null,"Heat cost (€/yr)",{"$f":"+'5-LCOE-LCOF'!D46","v":0},{"$f":"+K372","v":0},{"$f":"+L372","v":0},0,0,0,"Heat cost (€/yr)",0,0,0,0,0,0]
[null,null,{"$f":"+S393","v":{"$error":"#DIV/0!"}},{"$f":"+T393","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Water cost (€/yr)",{"$f":"+'5-LCOE-LCOF'!D47","v":"0"},{"$f":"+K373","v":"0"},{"$f":"+L373","v":"0"},"0","0","0","Water cost (€/yr)","0","0","0","0","0","0"]
[null,null,"Variable cost",null,null,null,null,null,null,"By-product income (€/yr)",{"$f":"+'5-LCOE-LCOF'!D48","v":"0"},{"$f":"+K374","v":"0"},{"$f":"+L374","v":"0"},"0","0","0","By-product income (€/yr)","0",{"$f":"+L374","v":"0"},{"$f":"+M374","v":"0"},{"$f":"+N374","v":"0"},{"$f":"+O374","v":"0"},{"$f":"+P374","v":"0"}]
[null,null,{"$f":"E375-SensVCH2*E375","v":{"$error":"#REF!"}},{"$f":"E375-SensVCH2/2*E375","v":{"$error":"#REF!"}},{"$f":"+'5-LCOE-LCOF'!D47","v":"0"},{"$f":"E375+SensVCH2/2*E375","v":{"$error":"#REF!"}},{"$f":"E375+SensVCH2*E375","v":{"$error":"#REF!"}},null,null,"TOTAL (€/year)",{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",K369+K370+K371+K372+K373,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",L369+L370+L371+L372+L373,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",M369+M370+M371+M372+M373,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",N369+N370+N371+N372+N373,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",O369+O370+O371+O372+O373,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",P369+P370+P371+P372+P373,\"0\")","v":"0"},"TOTAL (€/year)","0",{"$f":"S369+S370+S371+S372+S373","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+S396","v":"Amount"},{"$f":"+T396","v":"Amount"},{"$f":"+U396","v":"Amount"},{"$f":"+V396","v":"Amount"},{"$f":"+W396","v":"Amount"},null,null,"Levelized Cost of Fuel (€/kgH₂)",{"$f":"+(K375-K374)/K363","v":{"$error":"#DIV/0!"}},{"$f":"(L375-L374)/L363","v":{"$error":"#DIV/0!"}},{"$f":"(M375-M374)/M363","v":{"$error":"#DIV/0!"}},{"$f":"(N375-N374)/N363","v":{"$error":"#DIV/0!"}},{"$f":"(O375-O374)/O363","v":{"$error":"#DIV/0!"}},{"$f":"(P375-P374)/P363","v":{"$error":"#DIV/0!"}},"Levelized Cost of Fuel (€/kgH₂)",{"$f":"(R375-R374)/R363","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Electricity usage (kWh/kgH₂)"]
[null,null,{"$f":"E378-SensElH2*E378","v":0},{"$f":"E378-SensElH2/2*E378","v":0},{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",ReSOFCEl*Product_Generated,0)","v":0},{"$f":"E378+SensElH2/2*E378","v":0},{"$f":"E378+SensElH2*E378","v":0},null,null,"Sensitivity:technical life",null,null,null,null,null,null,"Sensitivity: fixed operating cost"]
[null,null,{"$f":"+L410","v":{"$error":"#DIV/0!"}},{"$f":"+M410","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Category","Amount","Amount","Amount","Amount","Amount","Amount","Category","Amount","Amount","Amount","Amount","Amount","Amount"]
[null,null,{"$f":"+C378/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+D378/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+E378/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+F378/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+G378/Product_Generated","v":{"$error":"#DIV/0!"}},null,null,"H₂ produced (kgH₂/yr)",{"$f":"+K363","v":"0"},{"$f":"+K380","v":"0"},{"$f":"+L380","v":"0"},"0","0","0","H₂ produced (kgH₂/yr)",{"$f":"+K380","v":"0"},{"$f":"+R380","v":"0"},"0","0","0","0"]
[null,null,"Electricity price (€/kWh)",null,null,null,null,null,null,"System Power (kW)",{"$f":"+K364","v":"0"},{"$f":"+K381","v":"0"},"0","0","0","0","System Power (kW)",{"$f":"+K381","v":"0"},"0","0","0","0","0"]
[null,null,{"$f":"E382-SensElCH2*E382","v":0},{"$f":"E382-SensElCH2/2*E382","v":0},{"$f":"+ElectricityCost","v":0},{"$f":"E382+SensElCH2/2*E382","v":0},{"$f":"E382+SensElCH2*E382","v":0},null,null,"Investment cost (€/kW)","0",{"$f":"+K382","v":"0"},"0","0","0","0","Investment cost (€/kW)","0","0","0","0","0","0"]
[null,null,{"$f":"+S410","v":{"$error":"#DIV/0!"}},{"$f":"+T410","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Investment cost (€)","0",{"$f":"+K383","v":"0"},{"$f":"+M381*M382","v":0},{"$f":"+N381*N382","v":0},{"$f":"+O381*O382","v":0},{"$f":"+P381*P382","v":0},"Investment cost (€)","0",{"$f":"+S381*S382","v":0},{"$f":"+T381*T382","v":0},{"$f":"+U381*U382","v":0},{"$f":"+V381*V382","v":0},{"$f":"+W381*W382","v":0}]
[null,null,"Heat usage (kWh/kgH₂)",null,null,null,null,null,null,"WACC (%)","0",{"$f":"+K384","v":"0"},{"$f":"+L384","v":"0"},"0","0","0","WACC (%)","0",{"$f":"+R384","v":"0"},"0","0","0","0"]
[null,null,{"$f":"E385-SensHH2*E385","v":0},{"$f":"E385-SensHH2/2*E385","v":0},{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",ReSOFCHeat*Product_Generated,0)","v":0},{"$f":"E385+SensHH2/2*E385","v":0},{"$f":"E385+SensHH2*E385","v":0},null,null,"Technical lifetime of plant (yrs)","0",{"$f":"+C369","v":0},{"$f":"+D369","v":0},0,0,0,"Technical lifetime of plant (yrs)","0",{"$f":"+R385","v":"0"},"0","0","0","0"]
[null,null,{"$f":"+L427","v":{"$error":"#DIV/0!"}},{"$f":"+M427","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Annualized capital cost (€/yr)","0",{"$f":"+-PMT(L384,L385,L383)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(M384,M385,M383)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(N384,N385,N383)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Annualized capital cost (€/yr)","0",{"$f":"+-PMT(S384,S385,S383)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(T384,T385,T383)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(U384,U385,U383)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(V384,V385,V383)","v":{"$error":"#DIV/0!"}},{"$f":"+-PMT(W384,W385,W383)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+C385/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+D385/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+E385/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+F385/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+G385/Product_Generated","v":{"$error":"#DIV/0!"}},null,null,"Annualized Fixed O&M (€/yr)","0",{"$f":"4%*L383","v":0},{"$f":"4%*M383","v":0},{"$f":"4%*N383","v":0},{"$f":"4%*O383","v":0},{"$f":"4%*P383","v":0},"Annualized Fixed O&M (€/yr)","0",{"$f":"+C372","v":0},{"$f":"+D372","v":0},"0",0,0]
[null,null,"Heat cost (€/kWh)",null,null,null,null,null,null,"Energy Cost (€/yr)","0",{"$f":"+K388","v":"0"},"0","0","0","0","Energy Cost (€/yr)","0",{"$f":"+R388","v":"0"},"0","0","0","0"]
[null,null,{"$f":"E389-SensHCH2*E389","v":0},{"$f":"E389-SensHCH2/2*E389","v":0},{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",HeatCost,0)","v":0},{"$f":"E389+SensHCH2/2*E389","v":0},{"$f":"E389+SensHCH2*E389","v":0},null,null,"Heat cost (€/yr)",0,0,0,0,0,0,"Heat cost (€/yr)",0,0,0,0,0,0]
[null,null,{"$f":"+S427","v":{"$error":"#DIV/0!"}},{"$f":"+T427","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Water cost (€/yr)","0","0","0","0","0","0","Water cost (€/yr)","0","0","0","0","0","0"]
[null,null,"Water consumption (kg/kgH₂)",null,null,null,null,null,null,"By-product income (€/yr)","0",{"$f":"+K391","v":"0"},"0","0","0","0","By-product income (€/yr)","0",{"$f":"+R391","v":"0"},"0","0","0","0"]
[null,null,{"$f":"E392-SensWCH2*E392","v":0},{"$f":"E392-SensWCH2/2*E392","v":0},{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",ReSOFCH2O*Product_Generated,0)","v":0},{"$f":"E392+SensWCH2/2*E392","v":0},{"$f":"E392+SensWCH2*E392","v":0},null,null,"TOTAL (€/year)",{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",K386+K387+K388+K389+K390,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",L386+L387+L388+L389+L390,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",M386+M387+M388+M389+M390,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",N386+N387+N388+N389+N390,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",O386+O387+O388+O389+O390,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",P386+P387+P388+P389+P390,\"0\")","v":"0"},"TOTAL (€/year)",{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",R386+R387+R388+R389+R390,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",S386+S387+S388+S389+S390,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",T386+T387+T388+T389+T390,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",U386+U387+U388+U389+U390,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",V386+V387+V388+V389+V390,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",W386+W387+W388+W389+W390,\"0\")","v":"0"}]
[null,null,{"$f":"+L444","v":{"$error":"#DIV/0!"}},{"$f":"+M444","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Levelized Cost of Fuel (€/kgH₂)",{"$f":"+(K392-K391)/K380","v":{"$error":"#DIV/0!"}},{"$f":"+(L392-L391)/L380","v":{"$error":"#DIV/0!"}},{"$f":"+(M392-M391)/M380","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Levelized Cost of Fuel (€/kgH₂)",{"$f":"+(R392-R391)/R380","v":{"$error":"#DIV/0!"}},{"$f":"+(S392-S391)/S380","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+C392/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+D392/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+E392/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+F392/Product_Generated","v":{"$error":"#DIV/0!"}},{"$f":"+G392/Product_Generated","v":{"$error":"#DIV/0!"}}]
[null,null,"Water cost (€/kg)",null,null,null,null,null,null,"Electricity usage",null,null,null,null,null,null,"Electricity cost"]
[null,null,{"$f":"E396-SensWCCH2*E396","v":0},{"$f":"E396-SensWCCH2/2*E396","v":0},{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",'1- INPUTS'!C70,0)","v":0},{"$f":"E396+SensWCCH2/2*E396","v":0},{"$f":"E396+SensWCCH2*E396","v":0},null,null,"Category","Amount","Amount","Amount","Amount","Amount","Amount","Category","Amount","Amount","Amount","Amount","Amount","Amount"]
[null,null,{"$f":"+S444","v":{"$error":"#DIV/0!"}},{"$f":"+T444","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"H₂ produced (kgH₂/yr)",{"$f":"+K380","v":"0"},{"$f":"+L380","v":"0"},"0","0","0","0","H₂ produced (kgH₂/yr)",{"$f":"+K363","v":"0"},{"$f":"+R397","v":"0"},{"$f":"+S397","v":"0"},"0","0","0"]
[null,null,"Utilization",null,null,null,null,null,null,"System Power (kW)",{"$f":"+K381","v":"0"},"0","0","0","0","0","System Power (kW)",{"$f":"+K364","v":"0"},"0",{"$f":"+S398","v":"0"},"0","0","0"]
[null,null,{"$f":"E399-SensUTH2*E399","v":0},{"$f":"E399-SensUTH2/2*E399","v":0},{"$f":"+IF('1- INPUTS'!C11=\"ReSOFC\",OpHours,0)","v":0},{"$f":"E399+SensUTH2/2*E399","v":0},{"$f":"E399+SensUTH2*E399","v":0},null,null,"Investment cost (€/kW)",{"$f":"+K382","v":"0"},"0","0","0","0","0","Investment cost (€/kW)","0","0",{"$f":"+S399","v":"0"},"0","0","0"]
[null,null,{"$f":"+L463","v":{"$error":"#DIV/0!"}},{"$f":"+M463","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Investment cost (€)",{"$f":"+K383","v":"0"},"0",0,0,0,0,"Investment cost (€)","0","0",{"$f":"+S400","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"WACC (%)",{"$f":"+K384","v":"0"},"0","0","0","0","0","WACC (%)","0","0",{"$f":"+S401","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"Technical lifetime of plant (yrs)",{"$f":"+K385","v":"0"},{"$f":"+L368","v":"0"},{"$f":"+M368","v":"0"},"0","0","0","Technical lifetime of plant (yrs)","0","0",{"$f":"+S402","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"Annualized capital cost (€/yr)",{"$f":"+K386","v":"0"},{"$f":"+L386","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Annualized capital cost (€/yr)","0","0",{"$f":"+S403","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"Annualized Fixed O&M (€/yr)",{"$f":"+K387","v":"0"},0,0,0,0,0,"Annualized Fixed O&M (€/yr)","0","0",{"$f":"+S404","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"Energy Cost (€/yr)",{"$f":"+K388","v":"0"},{"$f":"+C378*ElectricityCost","v":0},{"$f":"+D378*ElectricityCost","v":0},{"$f":"+E378*ElectricityCost","v":0},{"$f":"+F378*ElectricityCost","v":0},{"$f":"+G378*ElectricityCost","v":0},"Energy Cost (€/yr)","0",{"$f":"+'2-LCI'!$D106*C382","v":0},{"$f":"+'2-LCI'!$D106*D382","v":0},{"$f":"+'2-LCI'!$D106*E382","v":0},{"$f":"+'2-LCI'!$D106*F382","v":0},{"$f":"+'2-LCI'!$D106*G382","v":0}]
[null,null,null,null,null,null,null,null,null,"Heat cost (€/yr)",{"$f":"+K389","v":0},0,0,0,0,0,"Heat cost (€/yr)",0,{"$f":"+R406","v":0},{"$f":"+S406","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"Water cost (€/yr)",{"$f":"+K390","v":"0"},"0","0","0","0","0","Water cost (€/yr)","0",{"$f":"+R407","v":"0"},{"$f":"+S407","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"By-product income (€/yr)",{"$f":"+K391","v":"0"},"0","0","0","0","0","By-product income (€/yr)","0",{"$f":"+R408","v":"0"},{"$f":"+S408","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"TOTAL (€/year)",{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",K403+K404+K405+K406+K407,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",L403+L404+L405+L406+L407,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",M403+M404+M405+M406+M407,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",N403+N404+N405+N406+N407,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",O403+O404+O405+O406+O407,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",P403+P404+P405+P406+P407,\"0\")","v":"0"},"TOTAL (€/year)",{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",R403+R404+R405+R406+R407,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",S403+S404+S405+S406+S407,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",T403+T404+T405+T406+T407,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",U403+U404+U405+U406+U407,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",V403+V404+V405+V406+V407,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",W403+W404+W405+W406+W407,\"0\")","v":"0"}]
[null,null,null,null,null,null,null,null,null,"Levelized Cost of Fuel (€/kgH₂)",{"$f":"+(K409-K408)/K397","v":{"$error":"#DIV/0!"}},{"$f":"+(L409-L408)/L397","v":{"$error":"#DIV/0!"}},{"$f":"+(M409-M408)/M397","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+(P409-P408)/P397","v":{"$error":"#DIV/0!"}},"Levelized Cost of Fuel (€/kgH₂)",{"$f":"+(R409-R408)/R397","v":{"$error":"#DIV/0!"}},{"$f":"+(S409-S408)/S397","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,"Heat usage",null,null,null,null,null,null,"Heat cost"]
[null,null,null,null,null,null,null,null,null,"Category","Amount","Amount","Amount","Amount","Amount","Amount","Category","Amount","Amount","Amount","Amount","Amount","Amount"]
[null,null,null,null,null,null,null,null,null,"H₂ produced (kgH₂/yr)",{"$f":"+K363","v":"0"},{"$f":"+K414","v":"0"},{"$f":"+L414","v":"0"},"0","0","0","H₂ produced (kgH₂/yr)",{"$f":"+K363","v":"0"},{"$f":"+R414","v":"0"},{"$f":"+S414","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"System Power (kW)",{"$f":"+K398","v":"0"},"0",{"$f":"+L415","v":"0"},"0","0","0","System Power (kW)",{"$f":"+K364","v":"0"},"0",{"$f":"+S415","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"Investment cost (€/kW)",{"$f":"+K399","v":"0"},"0",{"$f":"+L416","v":"0"},"0","0","0","Investment cost (€/kW)","0","0",{"$f":"+S416","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"Investment cost (€)",{"$f":"+K400","v":"0"},"0",{"$f":"+L417","v":"0"},"0","0","0","Investment cost (€)","0","0",{"$f":"+S417","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"WACC (%)",{"$f":"+K401","v":"0"},"0",{"$f":"+L418","v":"0"},"0","0","0","WACC (%)","0","0",{"$f":"+S418","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"Technical lifetime of plant (yrs)",{"$f":"+K402","v":"0"},"0",{"$f":"+L419","v":"0"},"0","0","0","Technical lifetime of plant (yrs)","0","0",{"$f":"+S419","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"Annualized capital cost (€/yr)",{"$f":"+K403","v":"0"},"0",{"$f":"+L420","v":"0"},"0","0","0","Annualized capital cost (€/yr)","0","0",{"$f":"+S420","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"Annualized Fixed O&M (€/yr)",{"$f":"+K404","v":"0"},"0",{"$f":"+L421","v":"0"},"0","0","0","Annualized Fixed O&M (€/yr)","0","0",{"$f":"+S421","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"Energy Cost (€/yr)",{"$f":"+K405","v":"0"},"0",{"$f":"+L422","v":"0"},"0","0","0","Energy Cost (€/yr)","0","0",{"$f":"+S422","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"Heat cost (€/yr)",{"$f":"+K406","v":0},{"$f":"+C385*HeatCost","v":0},{"$f":"+D385*HeatCost","v":0},{"$f":"+E385*HeatCost","v":0},{"$f":"+F385*HeatCost","v":0},{"$f":"+G385*HeatCost","v":0},"Heat cost (€/yr)",{"$f":"+K372","v":0},{"$f":"+C389*'2-LCI'!$D107","v":0},{"$f":"+D389*'2-LCI'!$D107","v":0},{"$f":"+E389*'2-LCI'!$D107","v":0},{"$f":"+F389*'2-LCI'!$D107","v":0},{"$f":"+G389*'2-LCI'!$D107","v":0}]
[null,null,null,null,null,null,null,null,null,"Water cost (€/yr)",{"$f":"+K407","v":"0"},{"$f":"+K424","v":"0"},{"$f":"+L424","v":"0"},"0","0","0","Water cost (€/yr)","0",{"$f":"+R424","v":"0"},{"$f":"+S424","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"By-product income (€/yr)",{"$f":"+K408","v":"0"},{"$f":"+K425","v":"0"},{"$f":"+L425","v":"0"},"0","0","0","By-product income (€/yr)","0",{"$f":"+R425","v":"0"},{"$f":"+S425","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"TOTAL (€/year)",{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",K420+K421+K422+K423+K424,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",L420+L421+L422+L423+L424,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",M420+M421+M422+M423+M424,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",N420+N421+N422+N423+N424,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",O420+O421+O422+O423+O424,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",P420+P421+P422+P423+P424,\"0\")","v":"0"},"TOTAL (€/year)",{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",R420+R421+R422+R423+R424,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",S420+S421+S422+S423+S424,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",T420+T421+T422+T423+T424,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",U420+U421+U422+U423+U424,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",V420+V421+V422+V423+V424,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",W420+W421+W422+W423+W424,\"0\")","v":"0"}]
[null,null,null,null,null,null,null,null,null,"Levelized Cost of Fuel (€/kgH₂)",{"$f":"+(K426-K425)/K414","v":{"$error":"#DIV/0!"}},{"$f":"+(L426-L425)/L414","v":{"$error":"#DIV/0!"}},{"$f":"+(M426-M425)/M414","v":{"$error":"#DIV/0!"}},{"$f":"+(N426-N425)/N414","v":{"$error":"#DIV/0!"}},{"$f":"+(O426-O425)/O414","v":{"$error":"#DIV/0!"}},{"$f":"+(P426-P425)/P414","v":{"$error":"#DIV/0!"}},"Levelized Cost of Fuel (€/kgH₂)",{"$f":"+(R426-R425)/R414","v":{"$error":"#DIV/0!"}},{"$f":"+(S426-S425)/S414","v":{"$error":"#DIV/0!"}},{"$f":"+(T426-T425)/T414","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,"Water usage",null,null,null,null,null,null,"Water usage"]
[null,null,null,null,null,null,null,null,null,"Category","Amount","Amount","Amount","Amount","Amount","Amount","Category","Amount","Amount","Amount","Amount","Amount","Amount"]
[null,null,null,null,null,null,null,null,null,"H₂ produced (kgH₂/yr)",{"$f":"+K363","v":"0"},{"$f":"+K431","v":"0"},{"$f":"+L431","v":"0"},"0","0","0","H₂ produced (kgH₂/yr)",{"$f":"+R363","v":"0"},{"$f":"+R431","v":"0"},{"$f":"+S431","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"System Power (kW)",{"$f":"+K364","v":"0"},{"$f":"+K432","v":"0"},"0","0","0","0","System Power (kW)",{"$f":"+R364","v":"0"},{"$f":"+R432","v":"0"},"0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Investment cost (€/kW)","0","0","0","0","0","0","Investment cost (€/kW)","0",{"$f":"+R433","v":"0"},"0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Investment cost (€)","0","0","0","0","0","0","Investment cost (€)","0",{"$f":"+R434","v":"0"},"0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"WACC (%)","0","0","0","0","0","0","WACC (%)","0",{"$f":"+R435","v":"0"},"0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Technical lifetime of plant (yrs)","0","0","0","0","0","0","Technical lifetime of plant (yrs)","0",{"$f":"+R436","v":"0"},"0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Annualized capital cost (€/yr)","0","0","0","0","0","0","Annualized capital cost (€/yr)","0",{"$f":"+R437","v":"0"},"0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Annualized Fixed O&M (€/yr)","0","0","0","0","0","0","Annualized Fixed O&M (€/yr)","0",{"$f":"+R438","v":"0"},"0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Energy Cost (€/yr)","0","0","0","0","0","0","Energy Cost (€/yr)","0",{"$f":"+R439","v":"0"},"0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Heat cost (€/yr)",0,0,0,0,0,0,"Heat cost (€/yr)",0,{"$f":"+R440","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Water cost (€/yr)",{"$f":"+K373","v":"0"},{"$f":"+C392*H2Ocost","v":0},{"$f":"+D392*H2Ocost","v":0},{"$f":"+E392*H2Ocost","v":0},{"$f":"+F392*H2Ocost","v":0},{"$f":"+G392*H2Ocost","v":0},"Water cost (€/yr)",{"$f":"+R373","v":"0"},{"$f":"+'2-LCI'!$D108*C396","v":0},{"$f":"+'2-LCI'!$D108*D396","v":0},{"$f":"+'2-LCI'!$D108*E396","v":0},{"$f":"+'2-LCI'!$D108*F396","v":0},{"$f":"+'2-LCI'!$D108*G396","v":0}]
[null,null,null,null,null,null,null,null,null,"By-product income (€/yr)","0",{"$f":"+K442","v":"0"},{"$f":"+L442","v":"0"},"0","0","0","By-product income (€/yr)","0",{"$f":"+R442","v":"0"},{"$f":"+S442","v":"0"},"0","0","0"]
[null,null,null,null,null,null,null,null,null,"TOTAL (€/year)",{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",K437+K438+K439+K440+K441,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",L437+L438+L439+L440+L441,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",M437+M438+M439+M440+M441,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",N437+N438+N439+N440+N441,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",O437+O438+O439+O440+O441,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",P437+P438+P439+P440+P441,\"0\")","v":"0"},"TOTAL (€/year)",{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",R437+R438+R439+R440+R441,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",S437+S438+S439+S440+S441,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",T437+T438+T439+T440+T441,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",U437+U438+U439+U440+U441,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",V437+V438+V439+V440+V441,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",W437+W438+W439+W440+W441,\"0\")","v":"0"}]
[null,null,null,null,null,null,null,null,null,"Levelized Cost of Fuel (€/kgH₂)",{"$f":"+(K443-K442)/K431","v":{"$error":"#DIV/0!"}},{"$f":"+(L443-L442)/L431","v":{"$error":"#DIV/0!"}},{"$f":"+(M443-M442)/M431","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Levelized Cost of Fuel (€/kgH₂)",{"$f":"+(R443-R442)/R431","v":{"$error":"#DIV/0!"}},{"$f":"+(S443-S442)/S431","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Water usage"]
[null,null,null,null,null,null,null,null,null,"Category","Amount","Amount","Amount","Amount","Amount","Amount"]
[null,null,null,null,null,null,null,null,null,"H₂ produced (kgH₂/yr)",{"$f":"+K363","v":"0"},{"$f":"+(H2capacity/24)*C399","v":0},{"$f":"+(H2capacity/24)*D399","v":0},{"$f":"+(H2capacity/24)*E399","v":0},{"$f":"+(H2capacity/24)*F399","v":0},{"$f":"+(H2capacity/24)*G399","v":0}]
[null,null,null,null,null,null,null,null,null,"System Power (kW)",{"$f":"+K364","v":"0"},{"$f":"+K451","v":"0"},{"$f":"+L451","v":"0"},{"$f":"+M451","v":"0"},{"$f":"+N451","v":"0"},{"$f":"+O451","v":"0"}]
[null,null,null,null,null,null,null,null,null,"Investment cost (€/kW)","0","0","0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Investment cost (€)","0","0","0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"WACC (%)","0","0","0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Technical lifetime of plant (yrs)","0","0","0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Annualized capital cost (€/yr)","0","0","0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Annualized Fixed O&M (€/yr)","0","0","0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Energy Cost (€/yr)","0","0","0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"Heat cost (€/yr)",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Water cost (€/yr)","0",{"$f":"+K460","v":"0"},"0","0","0","0"]
[null,null,null,null,null,null,null,null,null,"By-product income (€/yr)","0",{"$f":"+K461","v":"0"},{"$f":"+L461","v":"0"},{"$f":"+M461","v":"0"},{"$f":"+N461","v":"0"},{"$f":"+O461","v":"0"}]
[null,null,null,null,null,null,null,null,null,"TOTAL (€/year)",{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",K456+K457+K458+K459+K460,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",L456+L457+L458+L459+L460,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",M456+M457+M458+M459+M460,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",N456+N457+N458+N459+N460,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",O456+O457+O458+O459+O460,\"0\")","v":"0"},{"$f":"+IF('1- INPUTS'!$C$11=\"ReSOFC\",P456+P457+P458+P459+P460,\"0\")","v":"0"}]
[null,null,null,null,null,null,null,null,null,"Levelized Cost of Fuel (€/kgH₂)",{"$f":"+(K462-K461)/K450","v":{"$error":"#DIV/0!"}},{"$f":"+(L462-L461)/L450","v":{"$error":"#DIV/0!"}},{"$f":"+(M462-M461)/M450","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"RECIPE 2016 FACTORS"]
[]
[null,null,"GWP_CO2",1,null,null,"Land use occupation"]
[null,null,"GWP_CH4",36,null,null,"Name in ecoinvent","Name in ReCiPe","Individualist","Hierarchist","Egalitarian",null,null,"Crop type","CFocc (annual crop eq)"]
[null,null,"GWP_N2O",298,null,null,"Occupation, pasture, man made, intensive","pasture",{"$f":"IFERROR(VLOOKUP($B477,$H$753:$I$758,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($H477,$N$476:$O$481,2,FALSE),0)","v":0.55000000000000004},{"$f":"IFERROR(VLOOKUP($B477,$H$753:$I$758,2,FALSE),0)","v":0},null,null,"managed forest",0.3]
[null,null,"ODP_N2O",1.0999999999999999E-2,null,null,"Occupation, permanent crop, non-irrigated, intensive","permanent crops",{"$f":"IFERROR(VLOOKUP($B478,$H$753:$I$758,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($H478,$N$476:$O$481,2,FALSE),0)","v":0.7},0,null,null,"annual crops",1]
[null,null,"HOFP_Nox",1,null,null,"Occupation, mineral extraction site","artificial area",0,0.73,0,null,null,"pasture",0.55000000000000004]
[null,null,"HOFP_NMVOC",0.18,null,null,"Occupation, annual crop, greenhouse","artificial area",0,0.73,0,null,null,"artificial area",0.73]
[null,null,"PMPF_Nox",0,null,null,"Occupation, permanent crop, irrigated, intensive","permanent crops",0,0.7,0,null,null,"permanent crops",0.7]
[null,null,"PMPF_SO2",0.28999999999999998,null,null,"Occupation, industrial area","artificial area",0,0.73,0]
[null,null,"PMPF_PM2.5",1,null,null,"Occupation, construction site","artificial area",0,0.73,0]
[null,null,"EOFP_Nox",1,null,null,"Occupation, annual crop, non-irrigated, intensive","annual crops",0,1,0]
[null,null,"EOFP_NMVOC",0.28999999999999998,null,null,"Occupation, traffic area, road network","artificial area",0,0.73,0]
[null,null,"TAP_NOx",0.36,null,null,"Occupation, annual crop, irrigated, intensive","annual crops",0,1,0]
[null,null,"TAP_NH3",1.96,null,null,"Occupation, dump site","artificial area",0,0.73,0]
[null,null,"TAP_SO2",1,null,null,"Occupation, river, artificial","-",0,0,0]
[null,null,null,null,null,null,"Occupation, annual crop","annual crops",0,1,0]
[null,null,null,null,null,null,"Occupation, lake, artificial","-",0,0,0]
[null,null,"Human health",null,null,null,"Occupation, annual crop, non-irrigated, extensive","annual crops",0,1,0]
[null,null,"GWP-HH",9.2800000000000005E-7,null,null,"Occupation, traffic area, rail/road embankment","artificial area",0,0.73,0]
[null,null,"ODP-HH",5.31E-4,null,null,"Occupation, pasture, man made, extensive","pasture",0,0.55000000000000004,0]
[null,null,"IRP-HH",8.5E-9,null,null,"Occupation, forest, extensive","managed forest",0,0.3,0]
[null,null,"PMPF-HH",6.29E-4,null,null,"Occupation, forest, intensive","managed forest",0,0.3,0]
[null,null,"EOFP-HH",9.0999999999999997E-7,null,null,"Occupation, permanent crop","permanent crops",0,0.7,0]
[null,null,"HTPC-HH",3.32E-6,null,null,"Occupation, traffic area, rail network","artificial area",0,0.73,0]
[null,null,"HTPNC-HH",6.65E-9,null,null,"Occupation, seabed, infrastructure","-",0,0,0]
[null,null,"WCP-HH",2.2199999999999999E-6,null,null,"Occupation, seabed, drilling and mining","-",0,0,0]
[null,null,null,null,null,null,"Occupation, annual crop, non-irrigated","annual crops",0,1,0]
[null,null,"Terrestrial ecosystems",null,null,null,"Occupation, shrub land, sclerophyllous","managed forest",0,0.3,0]
[null,null,"GWP-TE",2.7999999999999998E-9,null,null,"Occupation, annual crop, irrigated","annual crops",0,1,0]
[null,null,"PMPF-TE",1.29E-7,null,null,"Occupation, urban, discontinuously built","artificial area",0,0.73,0]
[null,null,"TAP-TE",2.1199999999999999E-7,null,null,"Occupation, pasture, man made","pasture",0,0.55000000000000004,0]
[null,null,"TETP-TE",5.3868232973460427E-8,null,null,"Occupation, grassland, natural (non-use)","-",0,0,0]
[null,null,"WCP-TE",1.35E-8,null,null,"Occupation, urban/industrial fallow (non-use)","artificial area",0,0.73,0]
[null,null,"LOP-TE",8.8800000000000008E-9]
[]
[null,null,"Freshwater ecosystems"]
[null,null,"GWP-FE",7.6500000000000002E-14]
[null,null,"FEP-FE",6.1031552565335166E-7]
[null,null,"FETP-FE",6.9499999999999998E-10]
[null,null,"WCP-FE",6.0399999999999995E-13]
[null,null,"METP-ME",1.05E-10]
[]
[null,null,"Resources",null,null,null,null,null,null,null,null,null,null,"Disposal, industrial devices, to WEEE treatment/CH U",9.2815338000000004E-7,4.4784891E-9,2.8516873E-3]
[null,null,"SOP",0.23108437163110121,null,null,null,null,null,null,null,null,null,"Disposal, inert waste, 5% water, to inert material landfill/CH U",3.0207734000000003E-8,1.5127761999999999E-10,1.818028E-3]
[null,null,"Fossil resource scarcity",null,null,null,null,null,null,null,null,null,null,"Disposal, solvents mixture, 16.5% water, to hazardous waste incineration/CH U",3.2277107999999998E-6,1.338452E-8,2.5468501000000001E-2]
[null,null,"Crude oil",0.45656753641314352,null,null,null,null,null,null,null,null,null,"Disposal, steel, 0% water, to inert material landfill/CH U",3.0207734000000003E-8,1.5127761999999999E-10,1.818028E-3]
[null,null,"Hard coal",3.4135874571757929E-2]
[null,null,"Natural gas",0.3013587736980845]
[null,null,"HP",4.8]
[null,null,"MJ-kWh",0.27777800000000002]
[null,null,"Density_NG",0.8]
[null,null,"Density_BG",1.1299999999999999]
[null,null,"Conversion_Fact_°C to K",273.14999999999998]

{"sheet":"Abbr&References","index":8,"n_rows":71,"n_cols":3,"rows_kept":71,"cut":false,"hidden":false,"merged":[[25,1,25,2],[10,1,10,2],[1,1,1,2]]}
[]
[null,"Information about FC products"]
[null,"SOFC","http://convion.fi/products/"]
[null,"SOFC","https://www.bloomenergy.com/resources"]
[null,"MCFC","http://www.all-energy.co.uk/__novadocuments/80807?v=635633928775100000"]
[null,"MCFC","https://www.energy-saxony.net/fileadmin/Inhalte/Downloads/Pressemitteilungen/Pressefaecher/FCES/alt/FuelCell_product_sheet_DFC250EU_en.pdf"]
[null,"SOEC","https://www.sunfire.de/en/products-and-technology/sunfire-hylink"]
[]
[]
[]
[null,"References"]
[1,"Lee, Y. D., Ahn, K. Y., Morosuk, T., & Tsatsaronis, G. (2015). Environmental impact assessment of a solid-oxide fuel-cell-based combined-heat-and-power-generation system. Energy, 79, 455-466."]
[{"$f":"+A12+1","v":2},"Lozanovski, A., Schuller, O., & Faltenbacher, M. (2011). Guidance document for performing LCA on hydrogen production systems. European Commission-Fuel Cells and Hydrogen Joint Undertaking."]
[{"$f":"+A13+1","v":3},"Masoni, P., & Zamagni, A. (2011). Guidance document for performing LCA on fuel cells. Deliverable D3."]
[4,"Mehmeti, A., Angelis-Dimakis, A., Arampatzis, G., McPhail, S. J., & Ulgiati, S. (2018). Life Cycle Assessment and Water Footprint of Hydrogen Production Methods: From Conventional to Emerging Technologies. Environments, 5(2), 24."]
[5,"Mehmeti, A., Boigues Muñoz, C., & McPhail, S. J. (2017). Emergy resource-based life cycle analysis of solid-oxide fuel-cell power. XI Convegno della Rete Italiana LCA: Resource Efficiency e Sustainable Development Goals: il ruolo del Life Cycle Thinking, 389-396."]
[6,"Mehmeti, A., Pérez-Trujillo, J. P., Elizalde-Blancas, F., Angelis-Dimakis, A., & McPhail, S. J. (2018). Exergetic, environmental and economic sustainability assessment of stationary Molten Carbonate Fuel Cells. Energy Conversion and Management, 168, 276-287."]
[7,"Primas, A. (2007). Life Cycle Inventories of new CHP systems. Swiss Centre for Life Cycle Inventories Technical Report ecoinvent report, (20)."]
[8,"Rillo, E., Gandiglio, M., Lanzini, A., Bobba, S., Santarelli, M., & Blengini, G. (2017). Life Cycle Assessment (LCA) of biogas-fed Solid Oxide Fuel Cell (SOFC) plant. Energy, 126, 585-602."]
[9,"Strazza, C., Del Borghi, A., Costamagna, P., Traverso, A., & Santin, M. (2010). Comparative LCA of methanol-fuelled SOFCs as auxiliary power systems on-board ships. Applied Energy, 87(5), 1670-1678."]
[10,"Zucaro, A., Fiorentino, G., Zamagni, A., Bargigli, S., Masoni, P., Moreno, A., & Ulgiati, S. (2013). How can life cycle assessment foster environmentally sound fuel cell production and use?. international journal of hydrogen energy, 38(1), 453-468."]
[11,"Staffell, I., Ingram, A., & Kendall, K. (2012). Energy and carbon payback times for solid oxide fuel cell based domestic CHP. International journal of hydrogen energy, 37(3), 2509-2523."]
[]
[]
[]
[null,"Abbreviations"]
[null,"CH4","Methane"]
[null,"CHP","Combined heat and power"]
[null,"CO","Carbon monoxide"]
[null,"CO2","Carbon Dioxide"]
[null,"EOFP","Photochemical oxidant formation: ecosystem quality "]
[null,"EQ","Ecosystem quality"]
[null,"FC","Fuel Cell"]
[null,"FETP","Freshwater ecotoxicity potential"]
[null,"GWP","Global warming potential"]
[null,"H2","Hydrogen"]
[null,"H2O","Water"]
[null,"HOFP","Photochemical oxidant formation: human health "]
[null,"hr","hour"]
[null,"HRSG","Heat-recovery steam generator"]
[null,"HTPc","Human toxicity potential: cancer"]
[null,"HTPnc","Human toxicity potential: non-cancer"]
[null,"ILCD","International Reference Life Cycle Data System"]
[null,"IRP","Ionizing radiation "]
[null,"ISO","International Organization for Standardization"]
[null,"kg","kilogramm"]
[null,"kWh","kilo Watt per hour"]
[null,"LCA","Life Cycle Assessment"]
[null,"LCI","Life Cycle Inventory"]
[null,"LCIA","Life Cycle Impact Assessment"]
[null,"LHV","Lower Heating Value"]
[null,"LOP","Land use "]
[null,"MCFC","Molten Carbonate Fuel Cell"]
[null,"METP","Marine ecotoxicity potential"]
[null,"MJ","Megajoule"]
[null,"N2","Nitrogen"]
[null,"NG","Natural Gas"]
[null,"Nm³","Standard cubic metre"]
[null,"NO2","Nitrogen Oxides"]
[null,"O2","Oxygen"]
[null,"ODP","Stratospheric ozone depletion"]
[null,"PM2.5","Particulate matter 2.5"]
[null,"PMPF","Fine particulate matter formation"]
[null,"RA","Resource availability"]
[null,"SO2","Sulphur Dioxide"]
[null,"SOFC","Solid Oxide Fuel Cell"]
[null,"SOP","Mineral resource scarcity"]
[null,"TAP","Terrestrial acidification potential"]
[null,"TETP","Terrestrial ecotoxicity potential"]
[null,"WCP","Water consumption potential "]
[null,"yr","year"]